Contract Buyout Calculator - Lucas Raymond, 2027
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 22 | $8,075,000 | $8,075,000 | - | - | $8,075,000 | $8,075,000 | $8,075,000 | ||
| 2025-26 | 23 | $8,075,000 | $8,075,000 | - | - | $8,075,000 | $8,075,000 | $8,075,000 | ||
| 2026-27 | 24 | $8,075,000 | $8,075,000 | - | - | $8,075,000 | $8,075,000 | $8,075,000 | ||
| 2027-28 | 25 | $8,075,000 | $8,075,000 | - | - | $8,075,000 | $8,075,000 | $8,075,000 | ||
| 2028-29 | 26 | M-NTC | $8,075,000 | $8,075,000 | - | - | $8,075,000 | $8,075,000 | $8,075,000 | |
| 2029-30 | 27 | M-NTC | $8,075,000 | $8,075,000 | - | - | $8,075,000 | $8,075,000 | $8,075,000 | |
| 2030-31 | 28 | M-NTC | $8,075,000 | $8,075,000 | - | - | $8,075,000 | $8,075,000 | $8,075,000 | |
| 2031-32 | 29 | M-NTC | $8,075,000 | $8,075,000 | - | - | $8,075,000 | $8,075,000 | $8,075,000 | |
| Total | - | - | $64,600,000 | $64,600,000 | $64,600,000 |
Signed:
Team: Detroit Red Wings
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2028-09 player has a 10 team no trade clause.
Buyout Impact on Detroit Red Wings (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2027-28 | $8,075,000 | $1,345,833 | $6,729,167 | $8,075,000 | $1,345,833 | $6,729,167 |
| 2028-29 | $8,075,000 | $1,345,833 | $6,729,167 | $8,075,000 | $1,345,833 | $6,729,167 |
| 2029-30 | $8,075,000 | $1,345,833 | $6,729,167 | $8,075,000 | $1,345,833 | $6,729,167 |
| 2030-31 | $8,075,000 | $1,345,833 | $6,729,167 | $8,075,000 | $1,345,833 | $6,729,167 |
| 2031-32 | $8,075,000 | $1,345,833 | $6,729,167 | $8,075,000 | $1,345,833 | $6,729,167 |
| 2032-33 | $0 | $1,345,833 | $-1,345,833 | $0 | $1,345,833 | $-1,345,833 |
| 2033-34 | $0 | $1,345,833 | $-1,345,833 | $0 | $1,345,833 | $-1,345,833 |
| 2034-35 | $0 | $1,345,833 | $-1,345,833 | $0 | $1,345,833 | $-1,345,833 |
| 2035-36 | $0 | $1,345,833 | $-1,345,833 | $0 | $1,345,833 | $-1,345,833 |
| 2036-37 | $0 | $1,345,833 | $-1,345,833 | $0 | $1,345,833 | $-1,345,833 |