PBSL Finances Williams Division

	A	B	C	D	E	F	G	H	I	K	L	M	N	P	Q	R	S
1	Current Roster									Current Vet Min Based on Current Year				Players Cuttable Salary Amount
2	Name	2040	2041	2042	2043	2044	2045	2046	2047	Cap	% of Cap	Vet Min	Yrs of Service	Players Cut	Yr Payment	Yrs of Service	Cuttable Salary
3	Michael Ojo	$5,218,510	$5,807,697	$0	$0	$0	$0	$0	$0	$159,609,735	0.76%	$1,213,033.99	0
4	Richard West	$2,864,063	$3,199,494	$3,560,727	$0	$0	$0	$0	$0	$159,609,735	1.11%	$1,771,668.06	1
5	Raiquan Gray	$6,528,444	$7,246,572	$8,095,270	$9,009,252	$0	$0	$0	$0	$159,609,735	1.29%	$2,058,965.58	2
6	Clyde Jones	$2,601,898	$0	$0	$0	$0	$0	$0	$0	$159,609,735	1.35%	$2,154,731.42	3
7	Charles Hintz	$3,475,344	$3,882,366	$4,320,697	$0	$0	$0	$0	$0	$159,609,735	1.41%	$2,250,497.26	4
8	Scottie Barnes	$7,035,452	$7,859,424	$8,746,779	$0	$0	$0	$0	$0	$159,609,735	1.55%	$2,473,950.89	5
9	Timmy Tunstall	$3,347,737	$3,739,814	$4,162,051	$0	$0	$0	$0	$0	$159,609,735	1.71%	$2,729,326.47	6
10	Brandon Boston Jr	$41,645,420	$44,550,914	$47,456,408	$50,361,902	$0	$0	$0	$0	$159,609,735	1.85%	$2,952,780.10	7
11	Bradley Connell	$14,611,625	$14,756,294	$14,900,964	$0	$0	$0	$0	$0	$159,609,735	2.00%	$3,192,194.70	8	Total			0
12	Charles Giguere	$3,675,000	$0	$0	$0	$0	$0	$0	$0	$159,609,735	2.30%	$3,671,023.91	9
13										$159,609,735	2.38%	$3,798,711.69	10+
14
15
16	Cut Salary	$0	$0	$0	$0	$0
17	Unused Exceptions	$0	$0	$0	$0	$0
18	Total	$91,003,493	$91,042,575	$91,242,896	$59,371,154	$0
19		salary cap	Amount to Tax Cap	Non Tax Salary Cap
20		$159,609,735.00	$15,960,973.50	$175,570,708.50
21	gap to cap	$68,606,242.00
22	Space to Taxable Cap	$84,567,215.50	Take your Space to Taxable Cap and find which two Top amounts it falls between. Your tax will be the Tax of the higher number and the year you are in the cap
23	Tax Bill	0 points
24
25		*Projected Tax Table*
26		Cap Amount	% of Over Cap	Top amount	Tax	2yr	3yr			4+ yr
27		$159,609,735	0.1	$15,960,973.50	0	0	0			0
28		$159,609,735	0.12	$19,153,168.20	10	15	23			31
29		$159,609,735	0.15	$23,941,460.25	13	19	29			39
30		$159,609,735	0.18	$28,729,752.30	16	23	35			47
31		$159,609,735	0.21	$33,518,044.35	19	27	41			55
32		$159,609,735	0.24	$38,306,336.40	23	32	48			64
33		$159,609,735	0.27	$43,094,628.45	27	37	55			73
34		$159,609,735	0.3	$47,882,920.50	31	42	62			82
35		$159,609,735	0.33	$52,671,212.55	36	48	70			92
36		$159,609,735	0.36	$57,459,504.60	41	54	78			102
37		$159,609,735	0.39	$62,247,796.65	46	60	86			112
38		$159,609,735	0.42	$67,036,088.70	51	66	94			122
39		$159,609,735	0.45	$71,824,380.75	57	73	103			133
40		$159,609,735	0.48	$76,612,672.80	63	80	112			144
41		$159,609,735	0.51	$81,400,964.85	69	87	121			155
42		$159,609,735	0.53	$84,593,159.55	76	95	131			167
43		$159,609,735	0.55	$87,785,354.25	83	103	141			179
44		$159,609,735	0.57	$90,977,548.95	90	11	151			191
45		$159,609,735	0.59	$94,169,743.65	97	119	161			203
46		$159,609,735	0.61	$97,361,938.35	104	127	171			215
47		$159,609,735	0.63	$100,554,133.05	112	136	182			228
48		$159,609,735	0.65	$103,746,327.75	120	145	193			241
49		$159,609,735	0.67	$106,938,522.45	128	154	204			254
50		$159,609,735	0.69	$110,130,717.15	136	163	215			267
51		$159,609,735	0.71	$113,322,911.85	144	172	226			280
52		$159,609,735	0.73	$116,515,106.55	153	182	238			294
53		$159,609,735	0.75	$119,707,301.25	162	192	250			308
54		$159,609,735	0.77	$122,899,495.95	171	202	262			322
55		$159,609,735	0.79	$126,091,690.65	180	212	274			336
56		$159,609,735	0.81	$129,283,885.35	189	222	286			350
57		$159,609,735	0.83	$132,476,080.05	199	234	299			265
58		$159,609,735	0.85	$135,668,274.75	209	246	312			370
59		$159,609,735	0.87	$138,860,469.45	219	258	325			385
60		$159,609,735	0.89	$142,052,664.15	229	270	338			400
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100