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 ($24,000,000). This will result in a total buyout of $16,000,000 with a base salary of $2,000,000 over each of the next 8 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2019-20 $700,000 $6,250,000 2020-21 $5,300,000 $6,250,000 2021-22 $7,700,000 $6,250,000 2022-23 $5,300,000 $6,250,000 2023-24 $7,500,000 $6,250,000 2024-25 $6,500,000 $6,250,000 2025-26 $5,500,000 $6,250,000 2026-27 $4,500,000 $6,250,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $2,000,000 $5,500,000 $750,000 2024-25 $2,000,000 $4,500,000 $1,750,000 2025-26 $2,000,000 $3,500,000 $2,750,000 2026-27 $2,000,000 $2,500,000 $3,750,000 2027-28 $2,000,000 -$2,000,000 $2,000,000 2028-29 $2,000,000 -$2,000,000 $2,000,000 2029-30 $2,000,000 -$2,000,000 $2,000,000 2030-31 $2,000,000 -$2,000,000 $2,000,000 $16,000,000