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 $750,000 $5,500,000 2022-23 $2,250,000 $5,500,000 2023-24 $3,750,000 $5,500,000 2024-25 $3,750,000 $5,500,000 2025-26 $4,750,000 $5,500,000 2026-27 $3,250,000 $5,500,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2022-23 $1,183,333 $1,066,667 $4,433,333 2023-24 $1,183,333 $2,566,667 $2,933,333 2024-25 $1,183,333 $2,566,667 $2,933,333 2025-26 $1,183,333 $3,566,667 $1,933,333 2026-27 $1,183,333 $2,066,667 $3,433,333 2027-28 $1,183,333 -$1,183,333 $1,183,333 2028-29 $1,183,333 -$1,183,333 $1,183,333 2029-30 $1,183,333 -$1,183,333 $1,183,333 2030-31 $1,183,333 -$1,183,333 $1,183,333 2031-32 $1,183,333 -$1,183,333 $1,183,333 $11,833,333