Contract Buyout Calculator - Robert Thomas, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 24 | $8,125,000 | $8,125,000 | - | - | $9,000,000 | $9,000,000 | $9,000,000 | ||
| 2024-25 | 25 | $8,125,000 | $8,125,000 | - | - | $10,900,000 | $10,900,000 | $10,900,000 | ||
| 2025-26 | 26 | NTC | $8,125,000 | $8,125,000 | - | - | $10,500,000 | $10,500,000 | $10,500,000 | |
| 2026-27 | 27 | NTC | $8,125,000 | $8,125,000 | - | - | $8,250,000 | $8,250,000 | $8,250,000 | |
| 2027-28 | 28 | NTC | $8,125,000 | $8,125,000 | - | - | $6,600,000 | $6,600,000 | $6,600,000 | |
| 2028-29 | 29 | NTC | $8,125,000 | $8,125,000 | - | - | $6,600,000 | $6,600,000 | $6,600,000 | |
| 2029-30 | 30 | NTC | $8,125,000 | $8,125,000 | - | - | $6,600,000 | $6,600,000 | $6,600,000 | |
| 2030-31 | 31 | M-NTC | $8,125,000 | $8,125,000 | - | - | $6,550,000 | $6,550,000 | $6,550,000 | |
| Total | - | - | $65,000,000 | $65,000,000 | $65,000,000 |
Signed:
Team: St. Louis Blues
GM: -
Exp. Status:
Cap %:
Clause: In 2030-31 player can submit a 15 team no trade list.
Buyout Impact on St. Louis Blues if bought out before July 2 (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $10,500,000 | $1,252,778 | $9,247,222 | $8,125,000 | $-1,122,222 | $9,247,222 |
| 2026-27 | $8,250,000 | $1,252,778 | $6,997,222 | $8,125,000 | $1,127,778 | $6,997,222 |
| 2027-28 | $6,600,000 | $1,252,778 | $5,347,222 | $8,125,000 | $2,777,778 | $5,347,222 |
| 2028-29 | $6,600,000 | $1,252,778 | $5,347,222 | $8,125,000 | $2,777,778 | $5,347,222 |
| 2029-30 | $6,600,000 | $1,252,778 | $5,347,222 | $8,125,000 | $2,777,778 | $5,347,222 |
| 2030-31 | $6,550,000 | $1,252,778 | $5,297,222 | $8,125,000 | $2,827,778 | $5,297,222 |
| 2031-32 | $0 | $1,252,778 | $-1,252,778 | $0 | $1,252,778 | $-1,252,778 |
| 2032-33 | $0 | $1,252,778 | $-1,252,778 | $0 | $1,252,778 | $-1,252,778 |
| 2033-34 | $0 | $1,252,778 | $-1,252,778 | $0 | $1,252,778 | $-1,252,778 |
| 2034-35 | $0 | $1,252,778 | $-1,252,778 | $0 | $1,252,778 | $-1,252,778 |
| 2035-36 | $0 | $1,252,778 | $-1,252,778 | $0 | $1,252,778 | $-1,252,778 |
| 2036-37 | $0 | $1,252,778 | $-1,252,778 | $0 | $1,252,778 | $-1,252,778 |
Buyout Impact on St. Louis Blues if bought out on or after July 2 (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $10,500,000 | $2,505,556 | $7,994,444 | $8,125,000 | $130,556 | $7,994,444 |
| 2026-27 | $8,250,000 | $2,505,556 | $5,744,444 | $8,125,000 | $2,380,556 | $5,744,444 |
| 2027-28 | $6,600,000 | $2,505,556 | $4,094,444 | $8,125,000 | $4,030,556 | $4,094,444 |
| 2028-29 | $6,600,000 | $2,505,556 | $4,094,444 | $8,125,000 | $4,030,556 | $4,094,444 |
| 2029-30 | $6,600,000 | $2,505,556 | $4,094,444 | $8,125,000 | $4,030,556 | $4,094,444 |
| 2030-31 | $6,550,000 | $2,505,556 | $4,044,444 | $8,125,000 | $4,080,556 | $4,044,444 |
| 2031-32 | $0 | $2,505,556 | $-2,505,556 | $0 | $2,505,556 | $-2,505,556 |
| 2032-33 | $0 | $2,505,556 | $-2,505,556 | $0 | $2,505,556 | $-2,505,556 |
| 2033-34 | $0 | $2,505,556 | $-2,505,556 | $0 | $2,505,556 | $-2,505,556 |
| 2034-35 | $0 | $2,505,556 | $-2,505,556 | $0 | $2,505,556 | $-2,505,556 |
| 2035-36 | $0 | $2,505,556 | $-2,505,556 | $0 | $2,505,556 | $-2,505,556 |
| 2036-37 | $0 | $2,505,556 | $-2,505,556 | $0 | $2,505,556 | $-2,505,556 |