Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
Buyout Summary
If Dylan Larkin was bought out prior to the 2027-2028 season:
Abbreviated $Amounts
| 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | |
|---|---|---|---|---|---|---|---|---|
|
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 |
|
Original Cap Hit
|
$8,700,000$8.70M | $8,700,000$8.70M | $8,700,000$8.70M | $8,700,000$8.70M | - | - | - | - |
 Buyout 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
|
$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 |
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$2.55M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
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
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2023-24
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
2029-30
|
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 | UFAage 34 |
| 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
|
|
| Year Type | UFA | UFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
Yrs 6-8: 10-team Trade List
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$11.60M |
22% |
|
$9.25M |
18% |
|
$10.50M |
13% |
|
$14.00M |
11% |
|
$4.82M |
10% |
|
$5.25M |
9% |
|
$7.00M |
9% |
|
$9.50M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement