Original Breakdown

Year Age Base Signing Proration Cap Hit Cash
2023-24 23 $4,975,000 $5,000,000 $7,850,000 $9,975,000
2024-25 24 $4,975,000 $5,000,000 $7,850,000 $9,975,000
2025-26 25 $9,975,000 - $7,850,000 $9,975,000
2026-27 26 $8,705,000 - $7,850,000 $8,705,000
2027-28 27 $6,215,000 - $7,850,000 $6,215,000
2028-29 28 $5,985,000 - $7,850,000 $5,985,000
2029-30 29 $5,985,000 - $7,850,000 $5,985,000
2030-31 30 $5,985,000 - $7,850,000 $5,985,000

Buyout Breakdown (6/15/2024-6/30/2024)

This player's date or birth is 1/02/2001. As of today this player's age is: 23.4935

At age 23 the player's buyout will be 1/3 of the remaining salary due ($47,825,000). This will result in a total buyout of $15,941,667 with a base salary of $1,138,691 over each of the next 14 years.

Year Team Cash Savings Cap Hit
2024-25 $1,138,691 $3,836,309 $4,013,691
2025-26 $1,138,691 $8,836,309 $-986,309
2026-27 $1,138,691 $7,566,309 $283,691
2027-28 $1,138,691 $5,076,309 $2,773,691
2028-29 $1,138,691 $4,846,309 $3,003,691
2029-30 $1,138,691 $4,846,309 $3,003,691
2030-31 $1,138,691 $4,846,309 $3,003,691
2031-32 $1,138,691 $-1,138,691 $1,138,691
2032-33 $1,138,691 $-1,138,691 $1,138,691
2033-34 $1,138,691 $-1,138,691 $1,138,691
2034-35 $1,138,691 $-1,138,691 $1,138,691
2035-36 $1,138,691 $-1,138,691 $1,138,691
2036-37 $1,138,691 $-1,138,691 $1,138,691
2037-38 $1,138,691 $-1,138,691 $1,138,691
$15,941,674 $31,883,326 $23,066,674
Top