Contract Buyout Calculator - Tom Wilson, 2027
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 |
|---|---|---|---|---|---|---|
| 2027-28 | $9,300,000 | $3,114,583 | $6,185,417 | $6,500,000 | $314,583 | $6,185,417 |
| 2028-29 | $6,275,000 | $3,114,583 | $3,160,417 | $6,500,000 | $3,339,583 | $3,160,417 |
| 2029-30 | $5,400,000 | $5,614,583 | $-214,583 | $6,500,000 | $6,714,583 | $-214,583 |
| 2030-31 | $5,400,000 | $5,614,583 | $-214,583 | $6,500,000 | $6,714,583 | $-214,583 |
| 2031-32 | $0 | $1,114,583 | $-1,114,583 | $0 | $1,114,583 | $-1,114,583 |
| 2032-33 | $0 | $1,114,583 | $-1,114,583 | $0 | $1,114,583 | $-1,114,583 |
| 2033-34 | $0 | $1,114,583 | $-1,114,583 | $0 | $1,114,583 | $-1,114,583 |
| 2034-35 | $0 | $1,114,583 | $-1,114,583 | $0 | $1,114,583 | $-1,114,583 |