Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Tom Wilson was bought out prior to the 2024-2025 season.
Total Cost
$22,500,000$22.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$15,000,000$15.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,071,429$1.07M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
24/25
30/31
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
7
Contract End
2030-31
Buyout Length
14
Buyout End
2037-38
Buyout Summary
Abbreviated $Amounts
Tom Wilson |
2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | 2036-37 | 2037-38 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | $6,500,000$6.50M | $6,500,000$6.50M | - | - | - | - | - | - | - |
|
Base Salary
|
($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) | (-) | (-) | (-) | (-) | (-) | (-) | (-) |
| 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) | (-) | (-) | (-) | (-) | (-) | (-) | (-) |
| Signing Bonus | $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 | - | - | - | - | - | - | - |
| Annual Buyout Cost | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M | $1,071,429$1.07M |
 Actual Cap Hit |
$3,571,429$3.57M |
$3,071,429$3.07M |
$3,946,429$3.95M |
$3,271,429$3.27M |
$3,296,429$3.30M |
$6,671,429$6.67M |
$6,671,429$6.67M |
$1,071,429$1.07M |
$1,071,429$1.07M |
$1,071,429$1.07M |
$1,071,429$1.07M |
$1,071,429$1.07M |
$1,071,429$1.07M |
$1,071,429$1.07M |
Savings 100.0% |
$2,928,571$2.93M |
$3,428,571$3.43M |
$2,553,571$2.55M |
$3,228,571$3.23M |
$3,203,571$3.20M |
$-171,429$-171K |
$-171,429$-171K |
$-1,071,429$-1.07M |
$-1,071,429$-1.07M |
$-1,071,429$-1.07M |
$-1,071,429$-1.07M |
$-1,071,429$-1.07M |
$-1,071,429$-1.07M |
$-1,071,429$-1.07M |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2024-2031
Standard Contract
7yrs
value$45,500,000$45.50M
cap hit$6,500,000$6.50M
expiry
2031
UFA
age 37
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 | 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 |
73188% |
|
$6.50M |
49288% |
|
$10.50M |
42675% |
|
$5.50M |
30863% |
|
$8.50M |
29013% |
|
$4.82M |
28125% |
|
$9.50M |
23800% |
|
$5.00M |
21750% |
The #SeaKraken put Vince Dunn on LTIR when the had $8K of cap space. They can now exceed the cap by $7.35M.
They'll call up Fleury tomorrow & have $6.55M Cap Space remaining in LTIR.
t.co/iiRF9mSfeq
The #LetsGoOilers signed '24 #32 pick to 3 year ELC:
Year 1 862K Salary, 95K SB, 85K Minors
Year 2 864/96/85
Year 3 877.5/97.5/85
Cap Hit/AAV $964K
Rep'd by Thane Campbell PCI
t.co/483C7HqGo6
Advertisement
Advertisement
Advertisement