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: 32

At age 32 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 $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 2022-23 $1,953,333 $3,346,667 $2,903,333 2023-24 $1,953,333 $5,546,667 $703,333 2024-25 $1,953,333 $4,546,667 $1,703,333 2025-26 $1,953,333 $3,546,667 $2,703,333 2026-27 $1,953,333 $2,546,667 $3,703,333 2027-28 $1,953,333 -$1,953,333 $1,953,333 2028-29 $1,953,333 -$1,953,333 $1,953,333 2029-30 $1,953,333 -$1,953,333 $1,953,333 2030-31 $1,953,333 -$1,953,333 $1,953,333 2031-32 $1,953,333 -$1,953,333 $1,953,333 $19,533,333