Buyout Calculator: Dylan Larkin

Select a player and the date you wish to buyout the player on.

Player Details

 

Position: Center, Left Wing

Age of Buyout Date: 25

At age 25 player's buyout will be 1/3 of the remaining salary due ($69,600,000). This will result in a total buyout of $23,200,000 with a base salary of $1,450,000 over each of the next 16 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2023-24 $10,000,000 $8,700,000 2024-25 $11,000,000 $8,700,000 2025-26 $10,000,000 $8,700,000 2026-27 $8,000,000 $8,700,000 2027-28 $8,000,000 $8,700,000 2028-29 $8,000,000 $8,700,000 2029-30 $7,500,000 $8,700,000 2030-31 $7,100,000 $8,700,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $1,450,000 $8,550,000 $150,000 2024-25 $1,450,000 $9,550,000 $-850,000 2025-26 $1,450,000 $8,550,000 $150,000 2026-27 $1,450,000 $6,550,000 $2,150,000 2027-28 $1,450,000 $6,550,000 $2,150,000 2028-29 $1,450,000 $6,550,000 $2,150,000 2029-30 $1,450,000 $6,050,000 $2,650,000 2030-31 $1,450,000 $5,650,000 $3,050,000 2031-32 $1,450,000 -$1,450,000 $1,450,000 2032-33 $1,450,000 -$1,450,000 $1,450,000 2033-34 $1,450,000 -$1,450,000 $1,450,000 2034-35 $1,450,000 -$1,450,000 $1,450,000 2035-36 $1,450,000 -$1,450,000 $1,450,000 2036-37 $1,450,000 -$1,450,000 $1,450,000 2037-38 $1,450,000 -$1,450,000 $1,450,000 2038-39 $1,450,000 -$1,450,000 $1,450,000 $23,200,000