Contract Buyout Calculator - Pierre-Luc Dubois, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 25 | $8,500,000 | $8,500,000 | - | $8,000,000 | $1,000,000 | $9,000,000 | $9,000,000 | ||
| 2024-25 | 26 | NTC | $8,500,000 | $8,500,000 | - | $3,250,000 | $8,000,000 | $11,250,000 | $11,250,000 | |
| 2025-26 | 27 | NTC | $8,500,000 | $8,500,000 | - | $3,250,000 | $8,100,000 | $11,350,000 | $11,350,000 | |
| 2026-27 | 28 | NTC | $8,500,000 | $8,500,000 | - | $2,000,000 | $7,100,000 | $9,100,000 | $9,100,000 | |
| 2027-28 | 29 | NTC | $8,500,000 | $8,500,000 | - | $1,000,000 | $5,850,000 | $6,850,000 | $6,850,000 | |
| 2028-29 | 30 | M-NTC | $8,500,000 | $8,500,000 | - | $1,000,000 | $5,830,000 | $6,830,000 | $6,830,000 | |
| 2029-30 | 31 | M-NTC | $8,500,000 | $8,500,000 | - | $1,000,000 | $5,810,000 | $6,810,000 | $6,810,000 | |
| 2030-31 | 32 | M-NTC | $8,500,000 | $8,500,000 | - | - | $6,810,000 | $6,810,000 | $6,810,000 | |
| Total | - | $19,500,000 | $48,500,000 | $68,000,000 | $68,000,000 |
Signed:
Team: Winnipeg Jets
GM: -
Exp. Status:
Cap %:
Clause: Full NTC for 2024-25 to 2027-28, 15 team no trade list for 2028-29 and a 10 team no trade list for 2029-30 and 2030-31.
Buyout Impact on Washington Capitals (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $11,350,000 | $5,444,444 | $5,905,556 | $8,500,000 | $2,594,444 | $5,905,556 |
| 2026-27 | $9,100,000 | $4,194,444 | $4,905,556 | $8,500,000 | $3,594,444 | $4,905,556 |
| 2027-28 | $6,850,000 | $3,194,444 | $3,655,556 | $8,500,000 | $4,844,444 | $3,655,556 |
| 2028-29 | $6,830,000 | $3,194,444 | $3,635,556 | $8,500,000 | $4,864,444 | $3,635,556 |
| 2029-30 | $6,810,000 | $3,194,444 | $3,615,556 | $8,500,000 | $4,884,444 | $3,615,556 |
| 2030-31 | $6,810,000 | $2,194,444 | $4,615,556 | $8,500,000 | $3,884,444 | $4,615,556 |
| 2031-32 | $0 | $2,194,444 | $-2,194,444 | $0 | $2,194,444 | $-2,194,444 |
| 2032-33 | $0 | $2,194,444 | $-2,194,444 | $0 | $2,194,444 | $-2,194,444 |
| 2033-34 | $0 | $2,194,444 | $-2,194,444 | $0 | $2,194,444 | $-2,194,444 |
| 2034-35 | $0 | $2,194,444 | $-2,194,444 | $0 | $2,194,444 | $-2,194,444 |
| 2035-36 | $0 | $2,194,444 | $-2,194,444 | $0 | $2,194,444 | $-2,194,444 |
| 2036-37 | $0 | $2,194,444 | $-2,194,444 | $0 | $2,194,444 | $-2,194,444 |