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: 29

At age 29 player's buyout will be 2/3 of the remaining salary due ($17,750,000). This will result in a total buyout of $11,833,333 with a base salary of $1,183,333 over each of the next 10 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
2022-23 Contract details by year $1,183,333 $1,066,667 $4,433,333
2023-24 Contract details by year $1,183,333 $2,566,667 $2,933,333
2024-25 Contract details by year $1,183,333 $2,566,667 $2,933,333
2025-26 Contract details by year $1,183,333 $3,566,667 $1,933,333
2026-27 Contract details by year $1,183,333 $2,066,667 $3,433,333
2027-28 Contract details by year $1,183,333 -$1,183,333 $1,183,333
2028-29 Contract details by year $1,183,333 -$1,183,333 $1,183,333
2029-30 Contract details by year $1,183,333 -$1,183,333 $1,183,333
2030-31 Contract details by year $1,183,333 -$1,183,333 $1,183,333
2031-32 Contract details by year $1,183,333 -$1,183,333 $1,183,333
$11,833,333