NHL Buyout Calculator

Tom Wilson

#43
age30
posRW
shotr
h6'4"
w220lbs
Birthdate
Mar 29, 1994
Player Profile

If Tom Wilson was bought out prior to the 2027-2028 season.

Total Cost

$10,375,000$10.38M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$6,916,667$6.92M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$864,583$865K
 $6,916,667$6.92M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
27/28
30/31
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2030-31
Buyout Length 8
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
Tom Wilson
 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M - - - -
Base Salary
 ($4,300,000$4.30M) ($4,275,000$4.28M) ($900,000$900K) ($900,000$900K) (-) (-) (-) (-)
Total Salary ($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 $4,500,000$4.50M $4,500,000$4.50M - - - -
Annual Buyout Cost $864,583$865K $864,583$865K $864,583$865K $864,583$865K $864,583$865K $864,583$865K $864,583$865K $864,583$865K
Capitals logo.
Actual Cap Hit
$3,064,583$3.06M
$3,089,583$3.09M
$6,464,583$6.46M
$6,464,583$6.46M
$864,583$865K
$864,583$865K
$864,583$865K
$864,583$865K
Capitals logo.
Savings
100.0%
$3,435,417$3.44M
$3,410,417$3.41M
$35,417$35K
$35,417$35K
$-864,583$-865K
$-864,583$-865K
$-864,583$-865K
$-864,583$-865K
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
Share Player CardEmbed
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
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
PuckPedia logo.
Oct 21
PuckPedia
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
PuckPedia logo.
Oct 21
PuckPedia
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