DATS-O-MATIC
Registered User
- Nov 23, 2004
- 271
- 0
Buyout Howard
Year Contract Salary Due Contract Cap Hit Buyout Cost Buyout Savings Buyout Cap Hit
2016-17 $5,500,000 $5,291,666 $1,638,888 $3,861,112 $1,430,554
2017-18 $5,000,000 $5,291,666 $1,638,888 $3,361,112 $1,930,554
2018-19 $4,250,000 $5,291,666 $1,638,888 $2,611,112 $2,680,554
2019-20 $0 $0 $1,638,888 -$1,638,888 $1,638,888
2020-21 $0 $0 $1,638,888 -$1,638,888 $1,638,888
2021-22 $0 $0 $1,638,888 -$1,638,888 $1,638,888
Contract Years Remaining: 3
Contract Value Remaining: $14,750,000
Age at Buyout: 32
Buyout Ratio: 2/3
Total Buyout Cost: $9,833,333
Annual Buyout Cost: $1,638,888
Team
Year Team Cap Hit Before Buyout Team Cap Hit After Buyout Difference
2016-17 $77,867,042 $74,005,930 -$3,861,112
2017-18 $66,246,210 $62,885,098 -$3,361,112
2018-19 $50,896,210 $48,285,098 -$2,611,112
2019-20 $36,104,544 $37,743,432 +$1,638,888
2020-21 $27,899,999 $29,538,887 +$1,638,888
2021-22 $14,500,000 $16,138,888 +$1,638,888
Buyout Ericsson
Year Contract Salary Due Contract Cap Hit Buyout Cost Buyout Savings Buyout Cap Hit
2016-17 $4,000,000 $4,250,000 $1,375,000 $2,625,000 $1,625,000
2017-18 $4,000,000 $4,250,000 $1,375,000 $2,625,000 $1,625,000
2018-19 $4,250,000 $4,250,000 $1,375,000 $2,875,000 $1,375,000
2019-20 $4,250,000 $4,250,000 $1,375,000 $2,875,000 $1,375,000
2020-21 $0 $0 $1,375,000 -$1,375,000 $1,375,000
2021-22 $0 $0 $1,375,000 -$1,375,000 $1,375,000
2022-23 $0 $0 $1,375,000 -$1,375,000 $1,375,000
2023-24 $0 $0 $1,375,000 -$1,375,000 $1,375,000
Contract Years Remaining: 4
Contract Value Remaining: $16,500,000
Age at Buyout: 32
Buyout Ratio: 2/3
Total Buyout Cost: $11,000,000
Annual Buyout Cost: $1,375,000
Team
Year Team Cap Hit Before Buyout Team Cap Hit After Buyout Difference
2016-17 $77,867,042 $75,242,042 -$2,625,000
2017-18 $66,246,210 $63,621,210 -$2,625,000
2018-19 $50,896,210 $48,021,210 -$2,875,000
2019-20 $36,104,544 $33,229,544 -$2,875,000
2020-21 $27,899,999 $29,274,999 +$1,375,000
2021-22 $14,500,000 $15,875,000 +$1,375,000
2022-23 $4,250,000 $5,625,000 +$1,375,000
2023-24 $0 $1,375,000 +$1,375,000
Year Contract Salary Due Contract Cap Hit Buyout Cost Buyout Savings Buyout Cap Hit
2016-17 $5,500,000 $5,291,666 $1,638,888 $3,861,112 $1,430,554
2017-18 $5,000,000 $5,291,666 $1,638,888 $3,361,112 $1,930,554
2018-19 $4,250,000 $5,291,666 $1,638,888 $2,611,112 $2,680,554
2019-20 $0 $0 $1,638,888 -$1,638,888 $1,638,888
2020-21 $0 $0 $1,638,888 -$1,638,888 $1,638,888
2021-22 $0 $0 $1,638,888 -$1,638,888 $1,638,888
Contract Years Remaining: 3
Contract Value Remaining: $14,750,000
Age at Buyout: 32
Buyout Ratio: 2/3
Total Buyout Cost: $9,833,333
Annual Buyout Cost: $1,638,888
Team
Year Team Cap Hit Before Buyout Team Cap Hit After Buyout Difference
2016-17 $77,867,042 $74,005,930 -$3,861,112
2017-18 $66,246,210 $62,885,098 -$3,361,112
2018-19 $50,896,210 $48,285,098 -$2,611,112
2019-20 $36,104,544 $37,743,432 +$1,638,888
2020-21 $27,899,999 $29,538,887 +$1,638,888
2021-22 $14,500,000 $16,138,888 +$1,638,888
Buyout Ericsson
Year Contract Salary Due Contract Cap Hit Buyout Cost Buyout Savings Buyout Cap Hit
2016-17 $4,000,000 $4,250,000 $1,375,000 $2,625,000 $1,625,000
2017-18 $4,000,000 $4,250,000 $1,375,000 $2,625,000 $1,625,000
2018-19 $4,250,000 $4,250,000 $1,375,000 $2,875,000 $1,375,000
2019-20 $4,250,000 $4,250,000 $1,375,000 $2,875,000 $1,375,000
2020-21 $0 $0 $1,375,000 -$1,375,000 $1,375,000
2021-22 $0 $0 $1,375,000 -$1,375,000 $1,375,000
2022-23 $0 $0 $1,375,000 -$1,375,000 $1,375,000
2023-24 $0 $0 $1,375,000 -$1,375,000 $1,375,000
Contract Years Remaining: 4
Contract Value Remaining: $16,500,000
Age at Buyout: 32
Buyout Ratio: 2/3
Total Buyout Cost: $11,000,000
Annual Buyout Cost: $1,375,000
Team
Year Team Cap Hit Before Buyout Team Cap Hit After Buyout Difference
2016-17 $77,867,042 $75,242,042 -$2,625,000
2017-18 $66,246,210 $63,621,210 -$2,625,000
2018-19 $50,896,210 $48,021,210 -$2,875,000
2019-20 $36,104,544 $33,229,544 -$2,875,000
2020-21 $27,899,999 $29,274,999 +$1,375,000
2021-22 $14,500,000 $15,875,000 +$1,375,000
2022-23 $4,250,000 $5,625,000 +$1,375,000
2023-24 $0 $1,375,000 +$1,375,000