Buyout Calculator: Clayton Keller

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

Player Details

 

Position: Center

Age of Buyout Date: 21

At age 21 player's buyout will be 1/3 of the remaining salary due ($33,200,000). This will result in a total buyout of $11,066,667 with a base salary of $1,106,667 over each of the next 10 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2020-21 $2,500,000 $7,150,000 2021-22 $7,000,000 $7,150,000 2022-23 $4,500,000 $7,150,000 2023-24 $6,000,000 $7,150,000 2024-25 $7,000,000 $7,150,000 2025-26 $7,000,000 $7,150,000 2026-27 $6,500,000 $7,150,000 2027-28 $6,700,000 $7,150,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $1,106,667 $4,893,333 $2,256,667 2024-25 $1,106,667 $5,893,333 $1,256,667 2025-26 $1,106,667 $5,893,333 $1,256,667 2026-27 $1,106,667 $5,393,333 $1,756,667 2027-28 $1,106,667 $5,593,333 $1,556,667 2028-29 $1,106,667 -$1,106,667 $1,106,667 2029-30 $1,106,667 -$1,106,667 $1,106,667 2030-31 $1,106,667 -$1,106,667 $1,106,667 2031-32 $1,106,667 -$1,106,667 $1,106,667 2032-33 $1,106,667 -$1,106,667 $1,106,667 $11,066,667