Contract Buyout Calculator - Dylan Strome, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 26 | $5,000,000 | $5,000,000 | - | $2,000,000 | $4,500,000 | $6,500,000 | $6,500,000 | ||
| 2024-25 | 27 | $5,000,000 | $5,000,000 | - | $2,000,000 | $4,000,000 | $6,000,000 | $6,000,000 | ||
| 2025-26 | 28 | $5,000,000 | $5,000,000 | - | $2,000,000 | $2,500,000 | $4,500,000 | $4,500,000 | ||
| 2026-27 | 29 | $5,000,000 | $5,000,000 | - | $2,000,000 | $2,000,000 | $4,000,000 | $4,000,000 | ||
| 2027-28 | 30 | $5,000,000 | $5,000,000 | - | $2,000,000 | $2,000,000 | $4,000,000 | $4,000,000 | ||
| Total | - | $10,000,000 | $15,000,000 | $25,000,000 | $25,000,000 |
Signed:
Team: Washington Capitals
GM: -
Exp. Status:
Cap %:
Buyout Impact on Washington Capitals (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $4,500,000 | $2,722,222 | $1,777,778 | $5,000,000 | $3,222,222 | $1,777,778 |
| 2026-27 | $4,000,000 | $2,722,222 | $1,277,778 | $5,000,000 | $3,722,222 | $1,277,778 |
| 2027-28 | $4,000,000 | $2,722,222 | $1,277,778 | $5,000,000 | $3,722,222 | $1,277,778 |
| 2028-29 | $0 | $722,222 | $-722,222 | $0 | $722,222 | $-722,222 |
| 2029-30 | $0 | $722,222 | $-722,222 | $0 | $722,222 | $-722,222 |
| 2030-31 | $0 | $722,222 | $-722,222 | $0 | $722,222 | $-722,222 |