Contract Buyout Calculator - Tom Wilson, 2026

Contract Being Bought Out

Season Age* Clause Cap Hit AAV Perf. Bonus Sign. Bonus Salary Compensation Minors Salary Status
2024-25 30 M-NTC $6,500,000 $6,500,000 - $5,000,000 $4,000,000 $9,000,000 $9,000,000
2025-26 31 M-NTC $6,500,000 $6,500,000 - $3,000,000 $4,500,000 $7,500,000 $7,500,000
2026-27 32 M-NTC $6,500,000 $6,500,000 - $2,000,000 $3,625,000 $5,625,000 $5,625,000
2027-28 33 M-NTC $6,500,000 $6,500,000 - $2,000,000 $7,300,000 $9,300,000 $6,300,000
2028-29 34 M-NTC $6,500,000 $6,500,000 - $2,000,000 $4,275,000 $6,275,000 $6,275,000
2029-30 35 M-NTC $6,500,000 $6,500,000 - $4,500,000 $900,000 $5,400,000 $5,400,000
2030-31 36 M-NTC $6,500,000 $6,500,000 - $4,500,000 $900,000 $5,400,000 $5,400,000
Total - $23,000,000 $25,500,000 $48,500,000 $45,500,000
Signed:
Team: Washington Capitals
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 15 team no trade list for 2024-25 to 2027-28 and a 10 team no trade list for 2028-29 to 2030-31.

Buyout Impact on Washington Capitals (Two-Thirds Buyout)

Season Original Compensation Buyout Compensation Compensation Savings Original Caphit Buyout Caphit Caphit Savings
2026-27 $5,625,000 $3,133,333 $2,491,667 $6,500,000 $4,008,333 $2,491,667
2027-28 $9,300,000 $3,133,333 $6,166,667 $6,500,000 $333,333 $6,166,667
2028-29 $6,275,000 $3,133,333 $3,141,667 $6,500,000 $3,358,333 $3,141,667
2029-30 $5,400,000 $5,633,333 $-233,333 $6,500,000 $6,733,333 $-233,333
2030-31 $5,400,000 $5,633,333 $-233,333 $6,500,000 $6,733,333 $-233,333
2031-32 $0 $1,133,333 $-1,133,333 $0 $1,133,333 $-1,133,333
2032-33 $0 $1,133,333 $-1,133,333 $0 $1,133,333 $-1,133,333
2033-34 $0 $1,133,333 $-1,133,333 $0 $1,133,333 $-1,133,333
2034-35 $0 $1,133,333 $-1,133,333 $0 $1,133,333 $-1,133,333
2035-36 $0 $1,133,333 $-1,133,333 $0 $1,133,333 $-1,133,333