BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|---|---|---|---|---|---|---|---|---|
Jun 15, 2019 | $1,400,000 | $175,000 | 2 | 4 | 21 | 1/3 | $466,667 | $933,333 | $116,667 |
SEASON | BASE SALARY | INITIAL CAP HIT | ACTUAL COST | SAVINGS | FINAL CAP HIT |
2019-20 | $700,000 | $765,000 | $116,667 | $583,333 | $181,667 |
2020-21 | $700,000 | $765,000 | $116,667 | $583,333 | $181,667 |
2021-22 | $0 | $0 | $116,667 | -$116,667 | $116,667 |
2022-23 | $0 | $0 | $116,667 | -$116,667 | $116,667 |
TOTAL | $1,400,000 | $1,530,000 | $466,667 | $933,333 | $596,667 |