TROY BROUWER
Troy Brouwer Buyout Details
Cost Calculations
BUYOUT DATE BASE SALARY REMAINING S.BONUS REMAINING YEARS REMAINING BUYOUT LENGTH AGE BUYOUT RATIO TOTAL COST TOTAL SAVINGS ANNUAL COST
Jun 15, 2018 $9,000,000 $0 2 4 32 2/3 $6,000,000 $3,000,000 $1,500,000
Cap Hit Calculations
SEASON BASE SALARY INITIAL CAP HIT ACTUAL COST SAVINGS FINAL CAP HIT
2018-19 $4,500,000 $4,500,000 $1,500,000 $3,000,000 $1,500,000
2019-20 $4,500,000 $4,500,000 $1,500,000 $3,000,000 $1,500,000
2020-21 $0 $0 $1,500,000 -$1,500,000 $1,500,000
2021-22 $0 $0 $1,500,000 -$1,500,000 $1,500,000
----------------------------------------------------------------------------------------------------------------------------------
TOTAL $9,000,000 $9,000,000 $6,000,000 $3,000,000 $6,000,000