All Players

Tom Wilson Buyout Results

A Tom Wilson buyout spans 14 years, has a cost of $15,000,000 and savings of $7,500,000. Wilson is 30 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $22,500,000 in salary remaining, the cost is $15,000,000, and the savings are $7,500,000. Buyouts span twice the length of the remaining years and because there are 7 years remaining in the contract, the buyout length is 14 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Cost Calculations

Cap Hit Calculations

SEASON	INITIAL BASE SALARY	INITIAL CAP HIT	SIGNING BONUS	BUYOUT COST	POST-BUYOUT EARNINGS	SAVINGS	CAP HIT (WSH)
2024-25	$4,000,000	$6,500,000	$5,000,000	$1,071,429	$6,071,429	$2,928,571	$3,571,429
2025-26	$4,500,000	$6,500,000	$3,000,000	$1,071,429	$4,071,429	$3,428,571	$3,071,429
2026-27	$3,625,000	$6,500,000	$2,000,000	$1,071,429	$3,071,429	$2,553,571	$3,946,429
2027-28	$4,300,000	$6,500,000	$2,000,000	$1,071,429	$3,071,429	$3,228,571	$3,271,429
2028-29	$4,275,000	$6,500,000	$2,000,000	$1,071,429	$3,071,429	$3,203,571	$3,296,429
2029-30	$900,000	$6,500,000	$4,500,000	$1,071,429	$5,571,429	-$171,429	$6,671,429
2030-31	$900,000	$6,500,000	$4,500,000	$1,071,429	$5,571,429	-$171,429	$6,671,429
2031-32	$0	$0	$0	$1,071,429	$1,071,429	-$1,071,429	$1,071,429
2032-33	$0	$0	$0	$1,071,429	$1,071,429	-$1,071,429	$1,071,429
2033-34	$0	$0	$0	$1,071,429	$1,071,429	-$1,071,429	$1,071,429
2034-35	$0	$0	$0	$1,071,429	$1,071,429	-$1,071,429	$1,071,429
2035-36	$0	$0	$0	$1,071,429	$1,071,429	-$1,071,429	$1,071,429
2036-37	$0	$0	$0	$1,071,429	$1,071,429	-$1,071,429	$1,071,429
2037-38	$0	$0	$0	$1,071,429	$1,071,429	-$1,071,429	$1,071,429
TOTAL	$22,500,000	$45,500,000	$23,000,000	$15,000,000	$38,000,000	$7,500,000	$38,000,006