Adam Larsson buyout calculator, cap hit impact
Adam Larsson Buyout Cap Implications
Birthdate November 12, 1992
If Adam Larsson was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $3,000,000
Remaining base salary
($4,500,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $1,500,000
(Total buyout cost/2 years)
Adam Larsson projected buyout 2024-2025 season
2024-2025
2025-2026
Remaining Base Salary
$4,500,000
$4,500,000
$0
Original Cap Hit
$4,000,000
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($4,500,000)
($0)
Annual Buyout Cost
$1,500,000
$1,500,000
ACTUAL CAP HIT 
$1,000,000
$1,500,000
Savings
$3,000,000
$-1,500,000
Birthdate November 12, 1992
If Adam Larsson was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $3,000,000
Remaining base salary
($4,500,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $1,500,000
(Total buyout cost/2 years)
Adam Larsson projected buyout 2024-2025 season
| 2024-2025 | 2025-2026 | |
|---|---|---|
| Remaining Base Salary $4,500,000 |
$4,500,000 | $0 |
| Original Cap Hit | $4,000,000 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($4,500,000) | ($0) |
| Annual Buyout Cost | $1,500,000 | $1,500,000 |
| ACTUAL CAP HIT
|
$1,000,000 | $1,500,000 |
| Savings | $3,000,000 | $-1,500,000 |
Active Contract
Standard Contract | 4 Years $16,000,000 4.79% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|---|
| Cap Hit | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
| AAV | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | |
| Base Salary | $2,500,000 | $3,500,000 | $5,500,000 | $4,500,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | |
| Total Salary | $2,500,000 | $3,500,000 | $5,500,000 | $4,500,000 | |
| Minors Salary | $2,500,000 | $3,500,000 | $5,500,000 | $4,500,000 | |
| Clauses | NTC | NTC | M-NTC | M-NTC | |
| UFA Year | |||||
| Buy It Out | Buy It Out | ||||
| Years 3/4: 10 Team No Trade Clause | |||||