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 2029-2030 season.

Total Cost

$1,800,000$1.80M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 35 years old at the buyout, giving him a 67% buyout multiplier.
$1,200,000$1.20M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$300,000$300K
$1,200,000$1.20M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
29/30
30/31
32/33
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2030-31
Buyout Length 4
Buyout End 2032-33

Buyout Summary

Abbreviated $Amounts
Tom Wilson
2029-30 2030-31 2031-32 2032-33
Original Cap Hit
$6,500,000$6.50M $6,500,000$6.50M - -
Base Salary
($900,000$900K) ($900,000$900K) (-) (-)
Total Salary ($5,400,000$5.40M) ($5,400,000$5.40M) (-) (-)
Signing Bonus $4,500,000$4.50M $4,500,000$4.50M - -
Annual Buyout Cost $300,000$300K $300,000$300K $300,000$300K $300,000$300K
Actual Cap Hit
$5,900,000$5.90M
$5,900,000$5.90M
$300,000$300K
$300,000$300K
Savings
100.0%
$600,000$600K
$600,000$600K
$-300,000$-300K
$-300,000$-300K
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