BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|---|---|---|---|---|---|---|---|---|
Jun 15, 2019 | $1,532,500 | $185,000 | 2 | 4 | 19 | 1/3 | $510,833 | $1,021,667 | $127,708 |
SEASON | BASE SALARY | INITIAL CAP HIT | ACTUAL COST | SAVINGS | FINAL CAP HIT |
2019-20 | $700,000 | $836,666 | $127,708 | $572,292 | $264,374 |
2020-21 | $832,500 | $836,666 | $127,708 | $704,792 | $131,874 |
2021-22 | $0 | $0 | $127,708 | -$127,708 | $127,708 |
2022-23 | $0 | $0 | $127,708 | -$127,708 | $127,708 |
TOTAL | $1,532,500 | $1,673,332 | $510,833 | $1,021,667 | $651,665 |