NHL Buyout Calculator

Tom Wilson

age30
posRW
shotr
h6'4"
w220lbs
Birthdate
Mar 29, 1994
Player Profile

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
$15,000,000$15.00M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
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
Abbreviated $Amounts
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
Buy Out
2028-29
Buy Out
2029-30
Buy Out
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
UFA Year

Advertisement
Advertisement
Advertisement