Contract Buyout Calculator - Sam Reinhart, 2028
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 28 | NMC | $8,625,000 | $8,625,000 | - | $10,000,000 | $1,000,000 | $11,000,000 | $11,000,000 | |
| 2025-26 | 29 | NMC | $8,625,000 | $8,625,000 | - | $9,000,000 | $1,000,000 | $10,000,000 | $10,000,000 | |
| 2026-27 | 30 | NMC | $8,625,000 | $8,625,000 | - | $8,500,000 | $1,000,000 | $9,500,000 | $9,500,000 | |
| 2027-28 | 31 | NMC | $8,625,000 | $8,625,000 | - | $8,350,000 | $1,000,000 | $9,350,000 | $9,350,000 | |
| 2028-29 | 32 | NMC | $8,625,000 | $8,625,000 | - | $8,350,000 | $1,000,000 | $9,350,000 | $9,350,000 | |
| 2029-30 | 33 | NMC | $8,625,000 | $8,625,000 | - | $5,600,000 | $1,000,000 | $6,600,000 | $6,600,000 | |
| 2030-31 | 34 | NMC M-NTC | $8,625,000 | $8,625,000 | - | $5,600,000 | $1,000,000 | $6,600,000 | $6,600,000 | |
| 2031-32 | 35 | NMC M-NTC | $8,625,000 | $8,625,000 | - | $5,600,000 | $1,000,000 | $6,600,000 | $6,600,000 | |
| Total | - | $61,000,000 | $8,000,000 | $69,000,000 | $69,000,000 |
Signed:
Team: Florida Panthers
GM: -
Exp. Status:
Cap %:
Clause: In 2030-31 and 2031-32 player can submit a list of 16 teams he cannot be traded to.
Buyout Impact on Florida Panthers (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2028-29 | $9,350,000 | $8,683,333 | $666,667 | $8,625,000 | $7,958,333 | $666,667 |
| 2029-30 | $6,600,000 | $5,933,333 | $666,667 | $8,625,000 | $7,958,333 | $666,667 |
| 2030-31 | $6,600,000 | $5,933,333 | $666,667 | $8,625,000 | $7,958,333 | $666,667 |
| 2031-32 | $6,600,000 | $5,933,333 | $666,667 | $8,625,000 | $7,958,333 | $666,667 |
| 2032-33 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |
| 2033-34 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |
| 2034-35 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |
| 2035-36 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |