Buyout Calculator: Dylan Cozens

Select a player and the date you wish to buyout the player on.

Player Details

 

Position: Center

Age of Buyout Date: 21

At age 21 player's buyout will be 1/3 of the remaining salary due ($47,700,000). This will result in a total buyout of $15,900,000 with a base salary of $1,135,714 over each of the next 14 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2023-24 $5,100,000 $7,100,000 2024-25 $7,100,000 $7,100,000 2025-26 $7,100,000 $7,100,000 2026-27 $7,100,000 $7,100,000 2027-28 $7,100,000 $7,100,000 2028-29 $7,100,000 $7,100,000 2029-30 $7,100,000 $7,100,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $1,135,714 $3,964,286 $3,135,714 2024-25 $1,135,714 $5,964,286 $1,135,714 2025-26 $1,135,714 $5,964,286 $1,135,714 2026-27 $1,135,714 $5,964,286 $1,135,714 2027-28 $1,135,714 $5,964,286 $1,135,714 2028-29 $1,135,714 $5,964,286 $1,135,714 2029-30 $1,135,714 $5,964,286 $1,135,714 2030-31 $1,135,714 -$1,135,714 $1,135,714 2031-32 $1,135,714 -$1,135,714 $1,135,714 2032-33 $1,135,714 -$1,135,714 $1,135,714 2033-34 $1,135,714 -$1,135,714 $1,135,714 2034-35 $1,135,714 -$1,135,714 $1,135,714 2035-36 $1,135,714 -$1,135,714 $1,135,714 2036-37 $1,135,714 -$1,135,714 $1,135,714 $15,900,000