NHL Buyout Calculator

Dylan Larkin

#71
age27
posC
shotl
h6'1"
w198lbs
Birthdate
Jul 30, 1996
Player Profile

If Dylan Larkin was bought out prior to the 2027-2028 season.

Total Cost

$30,600,000$30.60M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$20,400,000$20.40M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,550,000$2.55M
 $20,400,000$20.40M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
27/28
30/31
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2030-31
Buyout Length 8
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M - - - -
Base Salary
 ($8,000,000$8.00M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($7,100,000$7.10M) (-) (-) (-) (-)
Total Salary ($8,000,000$8.00M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($7,100,000$7.10M) (-) (-) (-) (-)
Signing Bonus - - - - - - - -
Annual Buyout Cost $2,550,000$2.55M $2,550,000$2.55M $2,550,000$2.55M $2,550,000$2.55M $2,550,000$2.55M $2,550,000$2.55M $2,550,000$2.55M $2,550,000$2.55M
Actual Cap Hit
$3,250,000$3.25M
$3,250,000$3.25M
$3,750,000$3.75M
$4,150,000$4.15M
$2,550,000$2.55M
$2,550,000$2.55M
$2,550,000$2.55M
$2,550,000$2.55M
Savings
100.0%
$5,450,000$5.45M
$5,450,000$5.45M
$4,950,000$4.95M
$4,550,000$4.55M
$-2,550,000$-2.55M
$-2,550,000$-2.55M
$-2,550,000$-2.55M
$-2,550,000$-2.55M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$69,600,000$69.60M
cap hit$8,700,000$8.70M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
 Buy Out
2030-31
2031
Cap Hit $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M
UFA
34yrs
AAV $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M $8,700,000$8.70M
Base $10,000,000$10.00M $11,000,000$11.00M $10,000,000$10.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $7,500,000$7.50M $7,100,000$7.10M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $10,000,000$10.00M $11,000,000$11.00M $10,000,000$10.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $7,500,000$7.50M $7,100,000$7.10M
Minors Salary $10,000,000$10.00M $11,000,000$11.00M $10,000,000$10.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $7,500,000$7.50M $7,100,000$7.10M
Clauses
NTC
NTC
NTC
NTC
NTC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
May 01
PuckPedia
RT @DarrenDreger: Rod Brind’Amour’s future as Carolina’s coach is up in the air. Recently, a deal seemed close, but It’s believed the offer…
PuckPedia
May 01
PuckPedia
The #CauseChaos signed '23 5th Round Pick G Ruslan Khazheyev to 3 year ELC NHL 775K Signing Bonus 70K Minors 82.5K Cap Hit/AAV 845K Rep'd by @HockeyAgent1 @GoldStarHockey t.co/ZbqpFZZrCi
Advertisement
Advertisement
Advertisement