Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
Buyout Summary
If Jake DeBrusk was bought out prior to the 2028-2029 season:
Abbreviated $Amounts
| 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | |
|---|---|---|---|---|---|---|
|
Base Salary
|
$4,000,000$4.00M | $3,250,000$3.25M | $3,250,000$3.25M |
-
|
-
|
-
|
| Total Salary | $6,000,000$6.00M | $4,750,000$4.75M | $4,750,000$4.75M |
-
|
-
|
-
|
| Signing Bonus | $2,000,000$2.00M | $1,500,000$1.50M | $1,500,000$1.50M | - | - | - |
| Annual Buyout Cost | $1,166,667$1.17M | $1,166,667$1.17M | $1,166,667$1.17M | $1,166,667$1.17M | $1,166,667$1.17M | $1,166,667$1.17M |
|
Original Cap Hit
|
$5,500,000$5.50M | $5,500,000$5.50M | $5,500,000$5.50M | - | - | - |
 Buyout Cap Hit |
$2,666,667$2.67M | $3,416,667$3.42M | $3,416,667$3.42M | $1,166,667$1.17M | $1,166,667$1.17M | $1,166,667$1.17M |
Savings
|
$2,833,333$2.83M | $2,083,333$2.08M | $2,083,333$2.08M | $-1,166,667$-1.17M | $-1,166,667$-1.17M | $-1,166,667$-1.17M |
Total Cost
$10,500,000$10.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$7,000,000$7.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,166,667$1.17M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
28/29
30/31
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
3
Contract End
2030-31
Buyout Length
6
Buyout End
2033-34
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
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
|
|
| Year Type | UFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | ||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
15 team no trade list from 2027-28 to 2030-31
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$11.60M |
20% |
|
$9.25M |
18% |
|
$10.50M |
12% |
|
$3.85M |
11% |
|
$14.00M |
10% |
|
$4.82M |
10% |
|
$5.25M |
9% |
|
$7.00M |
9% |
The Latest From PuckPedia
Advertisement
Advertisement