Contract Buyout Calculator - Matt Roy, 2027
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 |
|---|---|---|---|---|---|---|
| 2027-28 | $5,500,000 | $2,972,222 | $2,527,778 | $5,750,000 | $3,222,222 | $2,527,778 |
| 2028-29 | $4,750,000 | $2,972,222 | $1,777,778 | $5,750,000 | $3,972,222 | $1,777,778 |
| 2029-30 | $4,500,000 | $2,972,222 | $1,527,778 | $5,750,000 | $4,222,222 | $1,527,778 |
| 2030-31 | $0 | $972,222 | $-972,222 | $0 | $972,222 | $-972,222 |
| 2031-32 | $0 | $972,222 | $-972,222 | $0 | $972,222 | $-972,222 |
| 2032-33 | $0 | $972,222 | $-972,222 | $0 | $972,222 | $-972,222 |