Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Jesper Bratt was bought out prior to the 2027-2028 season.
Total Cost
$12,500,000$12.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$8,333,333$8.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,041,667$1.04M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
27/28
30/31
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2030-31
Buyout Length
8
Buyout End
2034-35
Buyout Summary
Abbreviated $Amounts
| 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | |
|---|---|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | - | - | - | - |
|
Base Salary
|
($2,200,000$2.20M) | ($2,200,000$2.20M) | ($2,100,000$2.10M) | ($6,000,000$6.00M) | (-) | (-) | (-) | (-) |
| Total Salary | ($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 | $4,500,000$4.50M | - | - | - | - | - |
| Annual Buyout Cost | $1,041,667$1.04M | $1,041,667$1.04M | $1,041,667$1.04M | $1,041,667$1.04M | $1,041,667$1.04M | $1,041,667$1.04M | $1,041,667$1.04M | $1,041,667$1.04M |
 Actual Cap Hit |
$6,716,667$6.72M |
$6,716,667$6.72M |
$6,816,667$6.82M |
$2,916,667$2.92M |
$1,041,667$1.04M |
$1,041,667$1.04M |
$1,041,667$1.04M |
$1,041,667$1.04M |
Savings 100.0% |
$1,158,333$1.16M |
$1,158,333$1.16M |
$1,058,333$1.06M |
$4,958,333$4.96M |
$-1,041,667$-1.04M |
$-1,041,667$-1.04M |
$-1,041,667$-1.04M |
$-1,041,667$-1.04M |
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
expires
2031
UFA
32yrs
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 |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$5.00M |
15% |
|
$10.50M |
15% |
|
$8.50M |
13% |
|
$6.50M |
12% |
|
$4.82M |
12% |
|
$9.00M |
11% |
|
$12.60M |
11% |
|
$9.25M |
10% |
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…
See below for a common question being sent in today: t.co/iMpXlDVrId
Advertisement
Advertisement
Advertisement