Buyout Calculator: Phillip Danault

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

 

Player Details

 

Position: Center

Age of Buyout Date: 28

At age 28 player's buyout will be 2/3 of the remaining salary due ($18,500,000). This will result in a total buyout of $12,333,333 with a base salary of $1,027,778 over each of the next 12 years.

 

Current Contract Breakdown

 
Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit
2021-22 Contract details by year $750,000 $5,500,000
2022-23 Contract details by year $2,250,000 $5,500,000
2023-24 Contract details by year $3,750,000 $5,500,000
2024-25 Contract details by year $3,750,000 $5,500,000
2025-26 Contract details by year $4,750,000 $5,500,000
2026-27 Contract details by year $3,250,000 $5,500,000
 

Buyout Breakdown

 
Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit
2021-22 Contract details by year $1,027,778 $-277,778 $5,777,778
2022-23 Contract details by year $1,027,778 $1,222,222 $4,277,778
2023-24 Contract details by year $1,027,778 $2,722,222 $2,777,778
2024-25 Contract details by year $1,027,778 $2,722,222 $2,777,778
2025-26 Contract details by year $1,027,778 $3,722,222 $1,777,778
2026-27 Contract details by year $1,027,778 $2,222,222 $3,277,778
2027-28 Contract details by year $1,027,778 -$1,027,778 $1,027,778
2028-29 Contract details by year $1,027,778 -$1,027,778 $1,027,778
2029-30 Contract details by year $1,027,778 -$1,027,778 $1,027,778
2030-31 Contract details by year $1,027,778 -$1,027,778 $1,027,778
2031-32 Contract details by year $1,027,778 -$1,027,778 $1,027,778
2032-33 Contract details by year $1,027,778 -$1,027,778 $1,027,778
$12,333,333