Contract Buyout Calculator - Dylan Larkin, 2028
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 27 | NTC | $8,700,000 | $8,700,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | |
| 2024-25 | 28 | NTC | $8,700,000 | $8,700,000 | - | - | $11,000,000 | $11,000,000 | $11,000,000 | |
| 2025-26 | 29 | NTC | $8,700,000 | $8,700,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | |
| 2026-27 | 30 | NTC | $8,700,000 | $8,700,000 | - | - | $8,000,000 | $8,000,000 | $8,000,000 | |
| 2027-28 | 31 | NTC | $8,700,000 | $8,700,000 | - | - | $8,000,000 | $8,000,000 | $8,000,000 | |
| 2028-29 | 32 | M-NTC | $8,700,000 | $8,700,000 | - | - | $8,000,000 | $8,000,000 | $8,000,000 | |
| 2029-30 | 33 | M-NTC | $8,700,000 | $8,700,000 | - | - | $7,500,000 | $7,500,000 | $7,500,000 | |
| 2030-31 | 34 | M-NTC | $8,700,000 | $8,700,000 | - | - | $7,100,000 | $7,100,000 | $7,100,000 | |
| Total | - | - | $69,600,000 | $69,600,000 | $69,600,000 |
Signed:
Team: Detroit Red Wings
GM: -
Exp. Status:
Cap %:
Clause: In 2028-29, 2029-30 and 2030-31 player submits a list of 10 teams he is willing to accept a trade to.
Buyout Impact on Detroit Red Wings (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2028-29 | $8,000,000 | $2,511,111 | $5,488,889 | $8,700,000 | $3,211,111 | $5,488,889 |
| 2029-30 | $7,500,000 | $2,511,111 | $4,988,889 | $8,700,000 | $3,711,111 | $4,988,889 |
| 2030-31 | $7,100,000 | $2,511,111 | $4,588,889 | $8,700,000 | $4,111,111 | $4,588,889 |
| 2031-32 | $0 | $2,511,111 | $-2,511,111 | $0 | $2,511,111 | $-2,511,111 |
| 2032-33 | $0 | $2,511,111 | $-2,511,111 | $0 | $2,511,111 | $-2,511,111 |
| 2033-34 | $0 | $2,511,111 | $-2,511,111 | $0 | $2,511,111 | $-2,511,111 |