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 2024-2025 season.

Total Cost

$59,600,000$59.60M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$39,733,333$39.73M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,838,095$2.84M
 $39,733,333$39.73M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
24/25
30/31
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2030-31
Buyout Length 14
Buyout End 2037-38

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38
Original 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 - - - - - - -
Base Salary
 ($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) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($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) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - - - -
Annual Buyout Cost $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M $2,838,095$2.84M
Actual Cap Hit
$538,095$538K
$1,538,095$1.54M
$3,538,095$3.54M
$3,538,095$3.54M
$3,538,095$3.54M
$4,038,095$4.04M
$4,438,095$4.44M
$2,838,095$2.84M
$2,838,095$2.84M
$2,838,095$2.84M
$2,838,095$2.84M
$2,838,095$2.84M
$2,838,095$2.84M
$2,838,095$2.84M
Savings
100.0%
$8,161,905$8.16M
$7,161,905$7.16M
$5,161,905$5.16M
$5,161,905$5.16M
$5,161,905$5.16M
$4,661,905$4.66M
$4,261,905$4.26M
$-2,838,095$-2.84M
$-2,838,095$-2.84M
$-2,838,095$-2.84M
$-2,838,095$-2.84M
$-2,838,095$-2.84M
$-2,838,095$-2.84M
$-2,838,095$-2.84M
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
Apr 19
PuckPedia
Shea cleared waivers t.co/qtHQQvDM44
PuckPedia
Apr 19
PuckPedia
RT @PuckPedia: Byfield had a successful night! With a goal and an assist he earned $425K in bonuses today. As the #GoKingsGo are over the…
Advertisement
Advertisement
Advertisement