NHL Buyout Calculator

Jake DeBrusk

#74
age27
posLW
shotl
h6'0"
w196lbs
Birthdate
Oct 17, 1996
Player Profile

If Jake DeBrusk was bought out prior to the 2024-2025 season.

Total Cost

$23,500,000$23.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$15,666,667$15.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,119,048$1.12M
$15,666,667$15.67M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
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
Jake DeBrusk
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
$5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M - - - - - - -
Base Salary
($2,500,000$2.50M) ($3,000,000$3.00M) ($4,500,000$4.50M) ($3,000,000$3.00M) ($4,000,000$4.00M) ($3,250,000$3.25M) ($3,250,000$3.25M) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($6,500,000$6.50M) ($6,000,000$6.00M) ($4,500,000$4.50M) ($6,000,000$6.00M) ($6,000,000$6.00M) ($4,750,000$4.75M) ($4,750,000$4.75M) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus $4,000,000$4.00M $3,000,000$3.00M - $3,000,000$3.00M $2,000,000$2.00M $1,500,000$1.50M $1,500,000$1.50M - - - - - - -
Annual Buyout Cost $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M $1,119,048$1.12M
Canucks logo.
Actual Cap Hit
$4,119,048$4.12M
$3,619,048$3.62M
$2,119,048$2.12M
$3,619,048$3.62M
$2,619,048$2.62M
$3,369,048$3.37M
$3,369,048$3.37M
$1,119,048$1.12M
$1,119,048$1.12M
$1,119,048$1.12M
$1,119,048$1.12M
$1,119,048$1.12M
$1,119,048$1.12M
$1,119,048$1.12M
Canucks logo.
Savings
100.0%
$1,380,952$1.38M
$1,880,952$1.88M
$3,380,952$3.38M
$1,880,952$1.88M
$2,880,952$2.88M
$2,130,952$2.13M
$2,130,952$2.13M
$-1,119,048$-1.12M
$-1,119,048$-1.12M
$-1,119,048$-1.12M
$-1,119,048$-1.12M
$-1,119,048$-1.12M
$-1,119,048$-1.12M
$-1,119,048$-1.12M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2031 Standard Contract
7yrs
value$38,500,000$38.50M
cap hit$5,500,000$5.50M
Share Player Card
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031
Cap Hit $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M UFAage 34
AAV $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M $5,500,000$5.50M
Base $2,500,000$2.50M $3,000,000$3.00M $4,500,000$4.50M $3,000,000$3.00M $4,000,000$4.00M $3,250,000$3.25M $3,250,000$3.25M
Performance Bonuses - - - - - - -
Signing Bonuses $4,000,000$4.00M $3,000,000$3.00M - $3,000,000$3.00M $2,000,000$2.00M $1,500,000$1.50M $1,500,000$1.50M
Total Salary $6,500,000$6.50M $6,000,000$6.00M $4,500,000$4.50M $6,000,000$6.00M $6,000,000$6.00M $4,750,000$4.75M $4,750,000$4.75M
Minors Salary
$6,500,000$6.50M
$6,000,000$6.00M
$4,500,000$4.50M
$6,000,000$6.00M
$6,000,000$6.00M
$4,750,000$4.75M
$4,750,000$4.75M
Clauses
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
15 team no trade list from 2027-28 to 2030-31
Advertisement
Advertisement
Advertisement