I show this should be
2026 Cap Hit- $2.5M
2027 Cap Hit- $1.5M
2028 Cap Hit- $1M
Total buyout = 5.5m
This matches the buyout you did for Jahmai Jones
I guess I cheated myself on Jones.
$2.5 x 90%= $2.25 rounded to $2
$2.5 x 60%= $1.5
$2.5 x 30%= $.75 rounded to $0.5
$2 + $1.5 + $0.5= $4m x 1.1= $4.4 rounded up to $4.5m