Buyout Calculator: Thomas Wilson

Select a player and the date you wish to buyout the player on.

 

Player Details

 

Position: Right Wing

Age of Buyout Date: 27

At age 27 player's buyout will be 2/3 of the remaining salary due ($10,300,000). This will result in a total buyout of $6,866,667 with a base salary of $1,144,445 over each of the next 6 years.

 

Current Contract Breakdown

 
Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit
2018-19 Contract details by year $1,100,000 $5,166,666
2019-20 Contract details by year $1,500,000 $5,166,666
2020-21 Contract details by year $2,100,000 $5,166,666
2021-22 Contract details by year $3,100,000 $5,166,666
2022-23 Contract details by year $2,100,000 $5,166,666
2023-24 Contract details by year $5,100,000 $5,166,668
 

Buyout Breakdown

 
Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit
2021-22 Contract details by year $1,144,445 $1,955,555 $3,211,111
2022-23 Contract details by year $1,144,445 $955,555 $4,211,111
2023-24 Contract details by year $1,144,445 $3,955,555 $1,211,113
2024-25 Contract details by year $1,144,445 -$1,144,445 $1,144,445
2025-26 Contract details by year $1,144,445 -$1,144,445 $1,144,445
2026-27 Contract details by year $1,144,445 -$1,144,445 $1,144,445
$6,866,667