BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|---|---|---|---|---|---|---|---|---|
Jun 15, 2020 | $14,169,000 | $0 | 3 | 6 | 26 | 2/3 | $9,446,000 | $4,723,000 | $1,574,333 |
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT ( |
2020-21 | $4,500,000 | $4,167,000 | $0 | $1,574,333 | $1,574,333 | $2,925,667 | $1,241,333 |
2021-22 | $4,500,000 | $4,167,000 | $0 | $1,574,333 | $1,574,333 | $2,925,667 | $1,241,333 |
2022-23 | $5,169,000 | $4,167,000 | $0 | $1,574,333 | $1,574,333 | $3,594,667 | $572,333 |
2023-24 | $0 | $0 | $0 | $1,574,333 | $1,574,333 | -$1,574,333 | $1,574,333 |
2024-25 | $0 | $0 | $0 | $1,574,333 | $1,574,333 | -$1,574,333 | $1,574,333 |
2025-26 | $0 | $0 | $0 | $1,574,333 | $1,574,333 | -$1,574,333 | $1,574,333 |
TOTAL | $14,169,000 | $12,501,000 | $0 | $9,446,000 | $9,446,000 | $4,723,000 | $7,777,998 |