Las Vegas Raiders Salary Cap

Las Vegas Raiders

Top Executive: John Spytek, General Manager (since 2025)

2026
2027
2028
2029

Total Cap Liabilities: $224,225,738

Top 51: $189,413,472
Team Cap Space: $91,522,807

Offense: $102,061,177
Defense: $81,207,295
Special: $6,145,000

Active Roster (49 total)

Player	Base Salary	Prorated Bonus		Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Signing	Option	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Maxx Crosby	$30,000,000	$5,101,250	$0	$0	$782,000	$0	$0	$30,000,000	$35,791,250	$35,101,250 $35,101,250 $5,101,250 $5,101,250 $0 $0	$690,000 $690,000 $30,690,000 $30,690,000 $21,525,000 $22,960,000
Geno Smith	$26,500,000	$0	$0	$0	$0	$0	$0	$18,500,000	$26,500,000	$18,500,000 $18,500,000 $0 $0 $0 $0	$8,000,000 $8,000,000 $26,500,000 $26,500,000 $12,600,000 $20,160,000
Kolton Miller	$20,000,000	$2,500,000	$0	$0	$170,000	$0	$0	$14,000,000	$22,540,000	$21,500,000 $16,500,000 $7,500,000 $2,500,000 $0 $0	$1,040,000 $6,040,000 $15,040,000 $20,040,000 $12,466,667 $14,960,000
Jeremy Chinn	$7,000,000	$2,000,000	$0	$0	$629,000	$0	$0	$4,250,000	$9,555,000	$6,250,000 $6,250,000 $2,000,000 $2,000,000 $0 $0	$3,305,000 $3,305,000 $7,555,000 $7,555,000 $0 $4,628,000
Ashton Jeanty	$1,005,000	$5,686,511	$0	$1,466,628	$0	$0	$0	$2,471,628	$8,158,139	$29,369,301 $17,996,279 $17,059,533 $5,686,511 $0 $0	($21,211,162) ($9,838,140) ($8,901,394) $2,471,628 $977,752 $1,173,302
Tyree Wilson	$1,145,000	$3,796,454	$0	$3,014,842	$0	$0	$0	$4,159,842	$7,956,296	$7,956,296 $7,956,296 $3,796,454 $3,796,454 $0 $0	$0 $0 $4,159,842 $4,159,842 $0 $2,411,874
Adam Butler	$5,250,000	$1,083,333	$0	$0	$255,000	$0	$0	$2,250,000	$6,573,333	$4,416,667 $3,333,333 $2,166,667 $1,083,333 $0 $0	$2,156,666 $3,240,000 $4,406,666 $5,490,000 $1,975,000 $3,160,000
Alex Cappa	$4,500,000	$1,000,000	$0	$0	$510,000	$0	$0	$0	$6,010,000	$1,000,000 $1,000,000 $1,000,000 $1,000,000 $0 $0	$5,010,000 $5,010,000 $5,010,000 $5,010,000 $0 $2,560,000
A.J. Cole	$4,500,000	$500,000	$0	$0	$0	$0	$0	$3,500,000	$5,000,000	$5,500,000 $4,000,000 $2,000,000 $500,000 $0 $0	($500,000) $1,000,000 $3,000,000 $4,500,000 $2,400,000 $2,560,000
Brock Bowers	$1,075,000	$2,502,961	$0	$1,368,980	$0	$0	$0	$2,443,980	$4,946,941	$10,718,372 $8,215,411 $5,005,922 $2,502,961 $0 $0	($5,771,431) ($3,268,470) ($58,981) $2,443,980 $684,490 $1,095,184
Isaiah Pola-Mao	$3,270,000	$750,000	$0	$0	$340,000	$0	$500,000	$0	$4,860,000	$750,000 $750,000 $750,000 $750,000 $0 $0	$4,110,000 $4,110,000 $4,110,000 $4,110,000 $0 $2,044,000
Tre Tucker	$3,605,000	$214,378	$0	$0	$0	$0	$0	$0	$3,819,378	$214,378 $214,378 $214,378 $214,378 $0 $0	$3,605,000 $3,605,000 $3,605,000 $3,605,000 $0 $1,968,000
Aidan O'Connell	$3,605,000	$127,345	$0	$0	$0	$0	$0	$0	$3,732,345	$127,345 $127,345 $127,345 $127,345 $0 $0	$3,605,000 $3,605,000 $3,605,000 $3,605,000 $0 $1,968,000
Michael Mayer	$2,020,041	$943,389	$0	$0	$0	$0	$0	$303,100	$2,963,430	$1,246,489 $1,246,489 $943,389 $943,389 $0 $0	$1,716,941 $1,716,941 $2,020,041 $2,020,041 $0 $700,033
Jackson Powers-Johnson	$1,592,070	$799,138	$0	$0	$0	$0	$0	$1,592,070	$2,391,208	$3,190,346 $2,391,208 $1,598,276 $799,138 $0 $0	($799,138) $0 $792,932 $1,592,070 $258,535 $413,656
Jack Bech	$1,183,583	$534,331	$0	$0	$0	$0	$0	$1,183,583	$1,717,914	$3,702,876 $2,634,214 $1,602,993 $534,331 $0 $0	($1,984,962) ($916,300) $114,921 $1,183,583 $119,055 $142,866
Delmar Glaze	$1,328,254	$271,507	$0	$0	$0	$0	$0	$0	$1,599,761	$543,014 $271,507 $543,014 $271,507 $0 $0	$1,056,747 $1,328,254 $1,056,747 $1,328,254 $126,627 $202,603
Darien Porter	$1,145,641	$382,562	$0	$0	$0	$0	$0	$0	$1,528,203	$1,147,686 $382,562 $1,147,686 $382,562 $0 $0	$380,517 $1,145,641 $380,517 $1,145,641 $93,761 $112,513
Caleb Rogers	$1,120,054	$280,215	$0	$0	$0	$0	$0	$0	$1,400,269	$840,645 $280,215 $840,645 $280,215 $0 $0	$559,624 $1,120,054 $559,624 $1,120,054 $76,703 $92,043
Charles Grant	$1,120,054	$280,215	$0	$0	$0	$0	$0	$0	$1,400,269	$840,645 $280,215 $840,645 $280,215 $0 $0	$559,624 $1,120,054 $559,624 $1,120,054 $76,703 $92,043
Decamerion Richardson	$1,075,000	$200,254	$0	$0	$0	$0	$0	$0	$1,275,254	$400,508 $200,254 $400,508 $200,254 $0 $0	$874,746 $1,075,000 $874,746 $1,075,000 $0 $0
Dont'e Thornton Jr.	$1,005,000	$262,725	$0	$0	$0	$0	$0	$0	$1,267,725	$788,175 $262,725 $788,175 $262,725 $0 $0	$479,550 $1,005,000 $479,550 $1,005,000 $0 $0
Tonka Hemingway	$1,005,000	$166,454	$0	$0	$0	$0	$0	$0	$1,171,454	$499,362 $166,454 $499,362 $166,454 $0 $0	$672,092 $1,005,000 $672,092 $1,005,000 $0 $0
Tommy Eichenberg	$1,075,000	$84,428	$0	$0	$0	$0	$0	$0	$1,159,428	$168,856 $84,428 $168,856 $84,428 $0 $0	$990,572 $1,075,000 $990,572 $1,075,000 $0 $0
Atonio Mafi	$1,145,000	$0	$0	$0	$0	$0	$0	$0	$1,145,000	$0 $0 $0 $0 $0 $0	$1,145,000 $1,145,000 $1,145,000 $1,145,000 $0 $56,000
Brodric Martin	$1,145,000	$0	$0	$0	$0	$0	$0	$0	$1,145,000	$0 $0 $0 $0 $0 $0	$1,145,000 $1,145,000 $1,145,000 $1,145,000 $0 $0
Alex Ward	$1,145,000	$0	$0	$0	$0	$0	$0	$0	$1,145,000	$0 $0 $0 $0 $0 $0	$1,145,000 $1,145,000 $1,145,000 $1,145,000 $0 $0
Dylan Laube	$1,075,000	$38,798	$0	$0	$0	$0	$0	$0	$1,113,798	$77,596 $38,798 $77,596 $38,798 $0 $0	$1,036,202 $1,075,000 $1,036,202 $1,075,000 $0 $0
Brennan Jackson	$1,075,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $0
Justin Shorter	$1,075,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 ($56,000)
McClendon Curtis	$1,075,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $56,000
Jonah Laulu	$1,075,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $0
Shedrick Jackson	$1,075,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $152,000
Albert Okwuegbunam	$1,215,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $0
Joshua Miles	$1,215,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $0
Jamin Davis	$1,215,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $0
Chigozie Anusiem	$1,075,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $0
Phillip Dorsett	$1,300,000	$0	$0	$0	$0	$0	$0	$0	$1,075,000	$0 $0 $0 $0 $0 $0	$1,075,000 $1,075,000 $1,075,000 $1,075,000 $0 $0
JJ Pegues	$1,005,000	$66,785	$0	$0	$0	$0	$0	$0	$1,071,785	$200,355 $66,785 $200,355 $66,785 $0 $0	$871,430 $1,005,000 $871,430 $1,005,000 $0 $0
Cody Lindenberg	$1,005,000	$35,292	$0	$0	$0	$0	$0	$0	$1,040,292	$105,876 $35,292 $105,876 $35,292 $0 $0	$934,416 $1,005,000 $934,416 $1,005,000 $0 $0
Chris Collier	$1,005,000	$0	$0	$0	$0	$0	$0	$0	$1,005,000	$0 $0 $0 $0 $0 $0	$1,005,000 $1,005,000 $1,005,000 $1,005,000 $0 $0
Carter Runyon	$1,005,000	$0	$0	$0	$0	$0	$0	$0	$1,005,000	$0 $0 $0 $0 $0 $0	$1,005,000 $1,005,000 $1,005,000 $1,005,000 $0 $0
Greedy Vance Jr.	$1,005,000	$0	$0	$0	$0	$0	$0	$0	$1,005,000	$0 $0 $0 $0 $0 $0	$1,005,000 $1,005,000 $1,005,000 $1,005,000 $0 $0
Jahfari Harvey	$1,005,000	$0	$0	$0	$0	$0	$0	$0	$1,005,000	$0 $0 $0 $0 $0 $0	$1,005,000 $1,005,000 $1,005,000 $1,005,000 $0 $96,000
Brenden Rice	$1,005,000	$0	$0	$0	$0	$0	$0	$0	$1,005,000	$0 $0 $0 $0 $0 $0	$1,005,000 $1,005,000 $1,005,000 $1,005,000 $0 $0
Layden Robinson	$1,005,000	$0	$0	$0	$0	$0	$0	$0	$1,005,000	$0 $0 $0 $0 $0 $0	$1,005,000 $1,005,000 $1,005,000 $1,005,000 $0 ($56,000)
Treven Ma'ae	$885,000	$0	$0	$0	$0	$0	$0	$0	$885,000	$0 $0 $0 $0 $0 $0	$885,000 $885,000 $885,000 $885,000 $0 $0
Laki Tasi	$885,000	$0	$0	$0	$0	$0	$0	$0	$885,000	$0 $0 $0 $0 $0 $0	$885,000 $885,000 $885,000 $885,000 $0 $0
Dalton Wagner	$885,000	$0	$0	$0	$0	$0	$0	$0	$885,000	$0 $0 $0 $0 $0 $0	$885,000 $885,000 $885,000 $885,000 $0 ($96,000)

Non-Active Roster Cap Charges

Dead Money

Name	Cap Number
Christian Wilkins	$29,775,000
Jakobi Meyers	$4,318,000
Jakorian Bennett	$205,897
Tommy Mellott	$130,710
Cam Miller	$130,710
TOTAL	$34,812,266

Total Cap Liabilities: $137,246,385

Top 51: $137,246,385
Team Cap Space: $189,753,615

Offense: $87,983,994
Defense: $46,362,391
Special: $2,900,000

Active Roster (22 total)

Player	Base Salary	Prorated Bonus		Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Signing	Option	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Maxx Crosby	$29,000,000	$0	$0	$0	$782,000	$0	$0	$0	$29,782,000	$0 $0 $0 $0 $0 $0	$29,782,000 $29,782,000 $29,782,000 $29,782,000 $18,436,667 $22,124,000
Geno Smith	$39,500,000	$0	$0	$0	$0	$0	$0	$0	$39,500,000	$0 $0 $0 $0 $0 $0	$39,500,000 $39,500,000 $39,500,000 $39,500,000 $0 $30,524,000
Kolton Miller	$17,562,999	$2,500,000	$0	$0	$170,000	$0	$0	$0	$20,232,999	$5,000,000 $2,500,000 $5,000,000 $2,500,000 $0 $0	$15,232,999 $17,732,999 $15,232,999 $17,732,999 $8,109,000 $12,974,399
Ashton Jeanty	$1,120,000	$5,686,511	$0	$2,983,256	$0	$0	$0	$4,103,256	$9,789,767	$21,211,162 $15,524,651 $11,373,022 $5,686,511 $0 $0	($11,421,395) ($5,734,884) ($1,583,255) $4,103,256 $1,526,628 $2,442,605
Adam Butler	$4,735,000	$1,083,334	$0	$0	$255,000	$0	$0	$0	$6,073,334	$1,083,334 $1,083,334 $1,083,334 $1,083,334 $0 $0	$4,990,000 $4,990,000 $4,990,000 $4,990,000 $0 $2,712,000
A.J. Cole	$2,400,000	$500,000	$0	$0	$0	$0	$0	$0	$2,900,000	$1,500,000 $500,000 $1,500,000 $500,000 $0 $0	$1,400,000 $2,400,000 $1,400,000 $2,400,000 $703,333 $844,000
Brock Bowers	$1,190,000	$2,502,961	$0	$2,078,470	$0	$0	$0	$3,268,470	$5,771,431	$5,771,431 $5,771,431 $2,502,961 $2,502,961 $0 $0	$0 $0 $3,268,470 $3,268,470 $0 $1,718,776
Jackson Powers-Johnson	$1,990,605	$799,138	$0	$0	$0	$0	$0	$0	$2,789,743	$799,138 $799,138 $799,138 $799,138 $0 $0	$1,990,605 $1,990,605 $1,990,605 $1,990,605 $0 $696,484
Jack Bech	$1,527,166	$534,331	$0	$0	$0	$0	$0	$916,300	$2,061,497	$1,984,962 $1,450,631 $1,068,662 $534,331 $0 $0	$76,535 $610,866 $992,835 $1,527,166 $238,583 $381,733
Delmar Glaze	$1,594,881	$271,507	$0	$0	$0	$0	$0	$0	$1,866,388	$271,507 $271,507 $271,507 $271,507 $0 $0	$1,594,881 $1,594,881 $1,594,881 $1,594,881 $0 $379,905
Darien Porter	$1,451,282	$382,562	$0	$0	$0	$0	$0	$0	$1,833,844	$765,124 $382,562 $765,124 $382,562 $0 $0	$1,068,720 $1,451,282 $1,068,720 $1,451,282 $200,641 $321,026
Caleb Rogers	$1,400,108	$280,215	$0	$0	$0	$0	$0	$0	$1,680,323	$560,430 $280,215 $560,430 $280,215 $0 $0	$1,119,893 $1,400,108 $1,119,893 $1,400,108 $175,054 $280,086
Charles Grant	$1,400,108	$280,215	$0	$0	$0	$0	$0	$0	$1,680,323	$560,430 $280,215 $560,430 $280,215 $0 $0	$1,119,893 $1,400,108 $1,119,893 $1,400,108 $175,054 $280,086
Decamerion Richardson	$1,190,000	$200,254	$0	$0	$0	$0	$0	$0	$1,390,254	$200,254 $200,254 $200,254 $200,254 $0 $0	$1,190,000 $1,190,000 $1,190,000 $1,190,000 $0 $56,000
Dont'e Thornton Jr.	$1,120,000	$262,725	$0	$0	$0	$0	$0	$0	$1,382,725	$525,450 $262,725 $525,450 $262,725 $0 $0	$857,275 $1,120,000 $857,275 $1,120,000 $35,000 $56,000
Tonka Hemingway	$1,120,000	$166,454	$0	$0	$0	$0	$0	$0	$1,286,454	$332,908 $166,454 $332,908 $166,454 $0 $0	$953,546 $1,120,000 $953,546 $1,120,000 $35,000 $56,000
Tommy Eichenberg	$1,190,000	$84,428	$0	$0	$0	$0	$0	$0	$1,274,428	$84,428 $84,428 $84,428 $84,428 $0 $0	$1,190,000 $1,190,000 $1,190,000 $1,190,000 $0 $56,000
Dylan Laube	$1,190,000	$38,798	$0	$0	$0	$0	$0	$0	$1,228,798	$38,798 $38,798 $38,798 $38,798 $0 $0	$1,190,000 $1,190,000 $1,190,000 $1,190,000 $0 $56,000
Brennan Jackson	$1,190,000	$0	$0	$0	$0	$0	$0	$0	$1,190,000	$0 $0 $0 $0 $0 $0	$1,190,000 $1,190,000 $1,190,000 $1,190,000 $0 $56,000
Jonah Laulu	$1,190,000	$0	$0	$0	$0	$0	$0	$0	$1,190,000	$0 $0 $0 $0 $0 $0	$1,190,000 $1,190,000 $1,190,000 $1,190,000 $0 $56,000
JJ Pegues	$1,120,000	$66,785	$0	$0	$0	$0	$0	$0	$1,186,785	$133,570 $66,785 $133,570 $66,785 $0 $0	$1,053,215 $1,120,000 $1,053,215 $1,120,000 $35,000 $56,000
Cody Lindenberg	$1,120,000	$35,292	$0	$0	$0	$0	$0	$0	$1,155,292	$70,584 $35,292 $70,584 $35,292 $0 $0	$1,084,708 $1,120,000 $1,084,708 $1,120,000 $35,000 $56,000

Non-Active Roster Cap Charges

Total Cap Liabilities: $76,017,469

Top 51: $76,017,469
Team Cap Space: $275,982,531

Offense: $39,477,953
Defense: $33,395,016
Special: $3,144,500

Active Roster (12 total)

Player	Base Salary	Prorated Bonus		Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Signing	Option	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Maxx Crosby	$26,500,000	$0	$0	$0	$782,000	$0	$0	$0	$27,282,000	$0 $0 $0 $0 $0 $0	$27,282,000 $27,282,000 $27,282,000 $27,282,000 $12,555,000 $20,088,000
Kolton Miller	$17,562,999	$2,500,000	$0	$0	$170,000	$0	$0	$0	$20,232,999	$2,500,000 $2,500,000 $2,500,000 $2,500,000 $0 $0	$17,732,999 $17,732,999 $17,732,999 $17,732,999 $0 $12,938,399
Ashton Jeanty	$1,235,000	$5,686,511	$0	$4,499,884	$0	$0	$0	$5,734,884	$11,421,395	$11,421,395 $11,421,395 $5,686,511 $5,686,511 $0 $0	$0 $0 $5,734,884 $5,734,884 $0 $3,711,907
A.J. Cole	$2,644,500	$500,000	$0	$0	$0	$0	$0	$0	$3,144,500	$1,000,000 $500,000 $1,000,000 $500,000 $0 $0	$2,144,500 $2,644,500 $2,144,500 $2,644,500 $627,250 $1,003,600
Jack Bech	$1,870,749	$534,331	$0	$0	$0	$0	$0	$0	$2,405,080	$534,331 $534,331 $534,331 $534,331 $0 $0	$1,870,749 $1,870,749 $1,870,749 $1,870,749 $0 $620,599
Darien Porter	$1,756,923	$382,562	$0	$0	$0	$0	$0	$0	$2,139,485	$382,562 $382,562 $382,562 $382,562 $0 $0	$1,756,923 $1,756,923 $1,756,923 $1,756,923 $0 $529,538
Caleb Rogers	$1,680,162	$280,215	$0	$0	$0	$0	$0	$0	$1,960,377	$280,215 $280,215 $280,215 $280,215 $0 $0	$1,680,162 $1,680,162 $1,680,162 $1,680,162 $0 $468,130
Charles Grant	$1,680,162	$280,215	$0	$0	$0	$0	$0	$0	$1,960,377	$280,215 $280,215 $280,215 $280,215 $0 $0	$1,680,162 $1,680,162 $1,680,162 $1,680,162 $0 $468,130
Dont'e Thornton Jr.	$1,235,000	$262,725	$0	$0	$0	$0	$0	$0	$1,497,725	$262,725 $262,725 $262,725 $262,725 $0 $0	$1,235,000 $1,235,000 $1,235,000 $1,235,000 $0 $112,000
Tonka Hemingway	$1,235,000	$166,454	$0	$0	$0	$0	$0	$0	$1,401,454	$166,454 $166,454 $166,454 $166,454 $0 $0	$1,235,000 $1,235,000 $1,235,000 $1,235,000 $0 $112,000
JJ Pegues	$1,235,000	$66,785	$0	$0	$0	$0	$0	$0	$1,301,785	$66,785 $66,785 $66,785 $66,785 $0 $0	$1,235,000 $1,235,000 $1,235,000 $1,235,000 $0 $112,000
Cody Lindenberg	$1,235,000	$35,292	$0	$0	$0	$0	$0	$0	$1,270,292	$35,292 $35,292 $35,292 $35,292 $0 $0	$1,235,000 $1,235,000 $1,235,000 $1,235,000 $0 $112,000

Non-Active Roster Cap Charges

Total Cap Liabilities: $31,800,500

Top 51: $31,800,500
Team Cap Space: $0

Offense: $0
Defense: $28,212,000
Special: $3,588,500

Active Roster (2 total)

Player	Base Salary	Prorated Bonus		Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Signing	Option	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Maxx Crosby	$27,430,000	$0	$0	$0	$782,000	$0	$0	$0	$28,212,000	$0 $0 $0 $0 $0 $0	$28,212,000 $28,212,000 $28,212,000 $28,212,000 $0 $20,796,000
A.J. Cole	$3,088,500	$500,000	$0	$0	$0	$0	$0	$0	$3,588,500	$500,000 $500,000 $500,000 $500,000 $0 $0	$3,088,500 $3,088,500 $3,088,500 $3,088,500 $0 $1,322,800