Contract Buyout Calculator - Andrew Copp, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2022-23 | 28 | M-NTC | $5,625,000 | $5,625,000 | - | $1,000,000 | $4,500,000 | $5,500,000 | $5,500,000 | |
| 2023-24 | 29 | M-NTC | $5,625,000 | $5,625,000 | - | - | $6,250,000 | $6,250,000 | $6,250,000 | |
| 2024-25 | 30 | M-NTC | $5,625,000 | $5,625,000 | - | - | $6,250,000 | $6,250,000 | $6,250,000 | |
| 2025-26 | 31 | M-NTC | $5,625,000 | $5,625,000 | - | - | $5,750,000 | $5,750,000 | $5,750,000 | |
| 2026-27 | 32 | M-NTC | $5,625,000 | $5,625,000 | - | - | $4,375,000 | $4,375,000 | $4,375,000 | |
| Total | - | $1,000,000 | $27,125,000 | $28,125,000 | $28,125,000 |
Signed:
Team: Detroit Red Wings
GM: -
Exp. Status:
Cap %:
Clause: For the duration of the contract player can submit a 10 team no trade list.
Buyout Impact on Detroit Red Wings (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $5,750,000 | $1,687,500 | $4,062,500 | $5,625,000 | $1,562,500 | $4,062,500 |
| 2026-27 | $4,375,000 | $1,687,500 | $2,687,500 | $5,625,000 | $2,937,500 | $2,687,500 |
| 2027-28 | $0 | $1,687,500 | $-1,687,500 | $0 | $1,687,500 | $-1,687,500 |
| 2028-29 | $0 | $1,687,500 | $-1,687,500 | $0 | $1,687,500 | $-1,687,500 |