Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
Buyout Summary
If Tom Wilson was bought out prior to the 2026-2027 season:
Abbreviated $Amounts
| 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | |
|---|---|---|---|---|---|---|---|---|---|---|
|
Base Salary
|
$3,625,000$3.63M | $4,300,000$4.30M | $4,275,000$4.28M | $900,000$900K | $900,000$900K |
-
|
-
|
-
|
-
|
-
|
| Total Salary | $5,625,000$5.63M | $6,300,000$6.30M | $6,275,000$6.28M | $5,400,000$5.40M | $5,400,000$5.40M |
-
|
-
|
-
|
-
|
-
|
| Signing Bonus | $2,000,000$2.00M | $2,000,000$2.00M | $2,000,000$2.00M | $4,500,000$4.50M | $4,500,000$4.50M | - | - | - | - | - |
| Annual Buyout Cost | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K |
|
Original Cap Hit
|
$6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | - | - | - | - | - |
 Buyout Cap Hit |
$3,808,333$3.81M | $3,133,333$3.13M | $3,158,333$3.16M | $6,533,333$6.53M | $6,533,333$6.53M | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K | $933,333$933K |
Savings
|
$2,691,667$2.69M | $3,366,667$3.37M | $3,341,667$3.34M | $-33,333$-33K | $-33,333$-33K | $-933,333$-933K | $-933,333$-933K | $-933,333$-933K | $-933,333$-933K | $-933,333$-933K |
Total Cost
$14,000,000$14.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$9,333,333$9.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$933,333$933K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
26/27
30/31
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
5
Contract End
2030-31
Buyout Length
10
Buyout End
2035-36
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
2029-30
|
2030-31
|
2031 |
|
|---|---|---|---|---|---|---|---|---|
| Cap Hit | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | UFAage 37 |
| AAV | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | |
| Base | $4,000,000$4.00M | $4,500,000$4.50M | $3,625,000$3.63M | $4,300,000$4.30M | $4,275,000$4.28M | $900,000$900K | $900,000$900K | |
| Performance Bonuses | - | - | - | - | - | - | - | |
| Signing Bonuses | $5,000,000$5.00M | $3,000,000$3.00M | $2,000,000$2.00M | $2,000,000$2.00M | $2,000,000$2.00M | $4,500,000$4.50M | $4,500,000$4.50M | |
| Total Salary | $9,000,000$9.00M | $7,500,000$7.50M | $5,625,000$5.63M | $6,300,000$6.30M | $6,275,000$6.28M | $5,400,000$5.40M | $5,400,000$5.40M | |
| Minors Salary |
$9,000,000$9.00M
|
$7,500,000$7.50M
|
$5,625,000$5.63M
|
$6,300,000$6.30M
|
$6,275,000$6.28M
|
$5,400,000$5.40M
|
$5,400,000$5.40M
|
|
| Clauses |
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
|
| Year Type | UFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | ||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
Years 1-4: 14 team No Trade List, Years 5-7: 10 Team No Trade List
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
19% |
|
$11.60M |
17% |
|
$3.85M |
14% |
|
$10.50M |
12% |
|
$14.00M |
10% |
|
$4.82M |
10% |
|
$8.00M |
9% |
|
$5.25M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement