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 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
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
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
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