Contract Buyout Calculator - Ilya Lyubushkin, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 30 | $3,250,000 | $3,250,000 | - | - | $4,000,000 | $4,000,000 | $4,000,000 | ||
| 2025-26 | 31 | $3,250,000 | $3,250,000 | - | - | $3,350,000 | $3,350,000 | $3,350,000 | ||
| 2026-27 | 32 | $3,250,000 | $3,250,000 | - | - | $2,400,000 | $2,400,000 | $2,400,000 | ||
| Total | - | - | $9,750,000 | $9,750,000 | $9,750,000 |
Signed:
Team: Dallas Stars
GM: -
Exp. Status:
Cap %:
Buyout Impact on Dallas Stars (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $3,350,000 | $958,333 | $2,391,667 | $3,250,000 | $858,333 | $2,391,667 |
| 2026-27 | $2,400,000 | $958,333 | $1,441,667 | $3,250,000 | $1,808,333 | $1,441,667 |
| 2027-28 | $0 | $958,333 | $-958,333 | $0 | $958,333 | $-958,333 |
| 2028-29 | $0 | $958,333 | $-958,333 | $0 | $958,333 | $-958,333 |