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 2025-2026 season.

Total Cost

$48,600,000$48.60M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$32,400,000$32.40M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,700,000$2.70M
 $32,400,000$32.40M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
25/26
30/31
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2030-31
Buyout Length 12
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
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 - - - - - -
Base Salary
 ($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 ($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 $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M $2,700,000$2.70M
Actual Cap Hit
$1,400,000$1.40M
$3,400,000$3.40M
$3,400,000$3.40M
$3,400,000$3.40M
$3,900,000$3.90M
$4,300,000$4.30M
$2,700,000$2.70M
$2,700,000$2.70M
$2,700,000$2.70M
$2,700,000$2.70M
$2,700,000$2.70M
$2,700,000$2.70M
Savings
100.0%
$7,300,000$7.30M
$5,300,000$5.30M
$5,300,000$5.30M
$5,300,000$5.30M
$4,800,000$4.80M
$4,400,000$4.40M
$-2,700,000$-2.70M
$-2,700,000$-2.70M
$-2,700,000$-2.70M
$-2,700,000$-2.70M
$-2,700,000$-2.70M
$-2,700,000$-2.70M
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 18
PuckPedia
RT @PR_NHL: The bracket is set and so is the First Round schedule for the 2024 #StanleyCup Playoffs, with Game 1s taking place from Saturda…
PuckPedia
Apr 18
PuckPedia
RT @JesseGranger_: The Golden Knights have participated in 6 postseasons in 7 years, and Pete DeBoer has been a part of all 6. 2018 vs Pet…
Advertisement
Advertisement
Advertisement