Contract Buyout Calculator - Oliver Ekman-Larsson, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 33 | M-NTC | $3,500,000 | $3,500,000 | - | $3,500,000 | $1,000,000 | $4,500,000 | $4,500,000 | |
| 2025-26 | 34 | M-NTC | $3,500,000 | $3,500,000 | - | $2,000,000 | $1,500,000 | $3,500,000 | $3,500,000 | |
| 2026-27 | 35 | M-NTC | $3,500,000 | $3,500,000 | - | $1,500,000 | $1,500,000 | $3,000,000 | $3,000,000 | |
| 2027-28 | 36 | M-NTC | $3,500,000 | $3,500,000 | - | - | $3,000,000 | $3,000,000 | $3,000,000 | |
| Total | - | $7,000,000 | $7,000,000 | $14,000,000 | $14,000,000 |
Signed:
Team: Toronto Maple Leafs
GM: -
Exp. Status:
Cap %:
Clause: For duration of contract player has a 16 team no trade list.
Buyout Impact on Toronto Maple Leafs (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $3,500,000 | $2,666,667 | $833,333 | $3,500,000 | $2,666,667 | $833,333 |
| 2026-27 | $3,000,000 | $2,166,667 | $833,333 | $3,500,000 | $2,666,667 | $833,333 |
| 2027-28 | $3,000,000 | $666,667 | $2,333,333 | $3,500,000 | $1,166,667 | $2,333,333 |
| 2028-29 | $0 | $666,667 | $-666,667 | $0 | $666,667 | $-666,667 |
| 2029-30 | $0 | $666,667 | $-666,667 | $0 | $666,667 | $-666,667 |
| 2030-31 | $0 | $666,667 | $-666,667 | $0 | $666,667 | $-666,667 |