We use cookies to offer you a better browsing experience, analyze site traffic, & serve targeted ads. By using our site, you consent to our use of cookies.

Buyout Calculator: Ryan Ellis

Select a player and the date you wish to buyout the player on.

 

Player Details

 

Position: Defenseman

Age of Buyout Date: 29

At age 29 player's buyout will be 2/3 of the remaining salary due ($43,000,000). This will result in a total buyout of $28,666,667 with a base salary of $1,791,667 over each of the next 16 years.

 

Current Contract Breakdown

 
Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit
2019-20 Contract details by year $700,000 $6,250,000
2020-21 Contract details by year $5,300,000 $6,250,000
2021-22 Contract details by year $7,700,000 $6,250,000
2022-23 Contract details by year $5,300,000 $6,250,000
2023-24 Contract details by year $7,500,000 $6,250,000
2024-25 Contract details by year $6,500,000 $6,250,000
2025-26 Contract details by year $5,500,000 $6,250,000
2026-27 Contract details by year $4,500,000 $6,250,000
 

Buyout Breakdown

 
Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit
2019-20 Contract details by year $1,791,667 $-1,091,667 $7,341,667
2020-21 Contract details by year $1,791,667 $3,508,333 $2,741,667
2021-22 Contract details by year $1,791,667 $5,908,333 $341,667
2022-23 Contract details by year $1,791,667 $3,508,333 $2,741,667
2023-24 Contract details by year $1,791,667 $5,708,333 $541,667
2024-25 Contract details by year $1,791,667 $4,708,333 $1,541,667
2025-26 Contract details by year $1,791,667 $3,708,333 $2,541,667
2026-27 Contract details by year $1,791,667 $2,708,333 $3,541,667
2027-28 Contract details by year $1,791,667 -$1,791,667 $1,791,667
2028-29 Contract details by year $1,791,667 -$1,791,667 $1,791,667
2029-30 Contract details by year $1,791,667 -$1,791,667 $1,791,667
2030-31 Contract details by year $1,791,667 -$1,791,667 $1,791,667
2031-32 Contract details by year $1,791,667 -$1,791,667 $1,791,667
2032-33 Contract details by year $1,791,667 -$1,791,667 $1,791,667
2033-34 Contract details by year $1,791,667 -$1,791,667 $1,791,667
2034-35 Contract details by year $1,791,667 -$1,791,667 $1,791,667
$28,666,667