I feel like a slightly front-loaded 4/$105 gets it done. Offer him $32, 28, 25, 20. If they are worried about a payroll crunch in 2022/2023, that leaves the salary around the same as it would be on their current offer. And if he ends up a part-time DH by the 4th year, at least the salary is not outrageous.