Nick Maton
2025 Cap Hit- $500k x 90%= $450k rounded up to $500k
2026 Cap Hit- $500k x 60% = $300k rounded up to $500k
Buyout price= 2025 Cap Hit + 2026 Cap Hit= $1m x 1.1= $1.1m rounded up to $1.5m
Luke Williams
2025 Cap Hit- $500k x 90%= $450k rounded up to $500k
2026 Cap Hit- $500k x 60% = $300k rounded up to $500k
Buyout price= 2025 Cap Hit + 2026 Cap Hit= $1m x 1.1= $1.1m rounded up to $1.5m
Fantraxed 2/22/25