NHL Buyout Calculator

Jesper Bratt

#63
age25
posLW
shotl
h5'10"
w174lbs
Birthdate
Jul 30, 1998
Player Profile

If Jesper Bratt was bought out prior to the 2024-2025 season.

Total Cost

$26,500,000$26.50M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$8,833,333$8.83M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$630,952$631K
 $8,833,333$8.83M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
24/25
30/31
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2030-31
Buyout Length 14
Buyout End 2037-38

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38
Original Cap Hit
 $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M - - - - - - -
Base Salary
 ($4,000,000$4.00M) ($4,000,000$4.00M) ($6,000,000$6.00M) ($2,200,000$2.20M) ($2,200,000$2.20M) ($2,100,000$2.10M) ($6,000,000$6.00M) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($9,000,000$9.00M) ($9,000,000$9.00M) ($8,000,000$8.00M) ($7,200,000$7.20M) ($7,200,000$7.20M) ($6,600,000$6.60M) ($6,000,000$6.00M) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus $5,000,000$5.00M $5,000,000$5.00M $2,000,000$2.00M $5,000,000$5.00M $5,000,000$5.00M $4,500,000$4.50M - - - - - - - -
Annual Buyout Cost $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K $630,952$631K
Actual Cap Hit
$4,505,952$4.51M
$4,505,952$4.51M
$2,505,952$2.51M
$6,305,952$6.31M
$6,305,952$6.31M
$6,405,952$6.41M
$2,505,952$2.51M
$630,952$631K
$630,952$631K
$630,952$631K
$630,952$631K
$630,952$631K
$630,952$631K
$630,952$631K
Savings
100.0%
$3,369,048$3.37M
$3,369,048$3.37M
$5,369,048$5.37M
$1,569,048$1.57M
$1,569,048$1.57M
$1,469,048$1.47M
$5,369,048$5.37M
$-630,952$-631K
$-630,952$-631K
$-630,952$-631K
$-630,952$-631K
$-630,952$-631K
$-630,952$-631K
$-630,952$-631K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$63,000,000$63.00M
cap hit$7,875,000$7.88M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
 Buy Out
2030-31
2031
Cap Hit $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M
UFA
32yrs
AAV $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M
Base $5,000,000$5.00M $4,000,000$4.00M $4,000,000$4.00M $6,000,000$6.00M $2,200,000$2.20M $2,200,000$2.20M $2,100,000$2.10M $6,000,000$6.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M $2,000,000$2.00M $5,000,000$5.00M $5,000,000$5.00M $4,500,000$4.50M -
Total Salary $10,000,000$10.00M $9,000,000$9.00M $9,000,000$9.00M $8,000,000$8.00M $7,200,000$7.20M $7,200,000$7.20M $6,600,000$6.60M $6,000,000$6.00M
Minors Salary $10,000,000$10.00M $9,000,000$9.00M $9,000,000$9.00M $8,000,000$8.00M $7,200,000$7.20M $7,200,000$7.20M $6,600,000$6.60M $6,000,000$6.00M
Clauses
-
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
PuckPedia
May 02
PuckPedia
RT @PuckReportNHL: 2013 series: BOS, TOR, BOS, BOS, TOR, TOR, BOS 2018 series: BOS, TOR, BOS, BOS, TOR, TOR, BOS 2024 series: BOS, TOR, B…
PuckPedia
May 02
PuckPedia
See below for a common question being sent in today: t.co/iMpXlDVrId
Advertisement
Advertisement
Advertisement