Contract Buyout Calculator - Matt Roy, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 29 | M-NTC | $5,750,000 | $5,750,000 | - | $3,000,000 | $4,000,000 | $7,000,000 | $7,000,000 | |
| 2025-26 | 30 | M-NTC | $5,750,000 | $5,750,000 | - | $3,000,000 | $3,750,000 | $6,750,000 | $6,750,000 | |
| 2026-27 | 31 | M-NTC | $5,750,000 | $5,750,000 | - | $2,000,000 | $4,000,000 | $6,000,000 | $6,000,000 | |
| 2027-28 | 32 | M-NTC | $5,750,000 | $5,750,000 | - | $2,000,000 | $3,500,000 | $5,500,000 | $5,500,000 | |
| 2028-29 | 33 | M-NTC | $5,750,000 | $5,750,000 | - | $2,000,000 | $2,750,000 | $4,750,000 | $4,750,000 | |
| 2029-30 | 34 | M-NTC | $5,750,000 | $5,750,000 | - | $2,000,000 | $2,500,000 | $4,500,000 | $4,500,000 | |
| Total | - | $14,000,000 | $20,500,000 | $34,500,000 | $34,500,000 |
Signed:
Team: Washington Capitals
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 15 team no trade list for 2024-25 and 2025-26 and then a 10 team no trade list for 2026-27 to 2029-30.
Buyout Impact on Washington Capitals (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $6,750,000 | $4,100,000 | $2,650,000 | $5,750,000 | $3,100,000 | $2,650,000 |
| 2026-27 | $6,000,000 | $3,100,000 | $2,900,000 | $5,750,000 | $2,850,000 | $2,900,000 |
| 2027-28 | $5,500,000 | $3,100,000 | $2,400,000 | $5,750,000 | $3,350,000 | $2,400,000 |
| 2028-29 | $4,750,000 | $3,100,000 | $1,650,000 | $5,750,000 | $4,100,000 | $1,650,000 |
| 2029-30 | $4,500,000 | $3,100,000 | $1,400,000 | $5,750,000 | $4,350,000 | $1,400,000 |
| 2030-31 | $0 | $1,100,000 | $-1,100,000 | $0 | $1,100,000 | $-1,100,000 |
| 2031-32 | $0 | $1,100,000 | $-1,100,000 | $0 | $1,100,000 | $-1,100,000 |
| 2032-33 | $0 | $1,100,000 | $-1,100,000 | $0 | $1,100,000 | $-1,100,000 |
| 2033-34 | $0 | $1,100,000 | $-1,100,000 | $0 | $1,100,000 | $-1,100,000 |
| 2034-35 | $0 | $1,100,000 | $-1,100,000 | $0 | $1,100,000 | $-1,100,000 |