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: 31

At age 31 player's buyout will be 2/3 of the remaining salary due ($29,300,000). This will result in a total buyout of $19,533,333 with a base salary of $1,953,333 over each of the next 10 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
2022-23 Contract details by year $1,953,333 $3,346,667 $2,903,333
2023-24 Contract details by year $1,953,333 $5,546,667 $703,333
2024-25 Contract details by year $1,953,333 $4,546,667 $1,703,333
2025-26 Contract details by year $1,953,333 $3,546,667 $2,703,333
2026-27 Contract details by year $1,953,333 $2,546,667 $3,703,333
2027-28 Contract details by year $1,953,333 -$1,953,333 $1,953,333
2028-29 Contract details by year $1,953,333 -$1,953,333 $1,953,333
2029-30 Contract details by year $1,953,333 -$1,953,333 $1,953,333
2030-31 Contract details by year $1,953,333 -$1,953,333 $1,953,333
2031-32 Contract details by year $1,953,333 -$1,953,333 $1,953,333
$19,533,333