NHL Buyout Calculator

Jesper Bratt

#63
age26
posLW
shotl
h5'10"
w174lbs
Birthdate
Jul 30, 1998
Player Profile

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
$8,333,333$8.33M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
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
Jesper Bratt
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
Devils logo.
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
Devils logo.
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
Share Player CardEmbed
Abbreviated $Amounts
2023-24
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
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 UFAage 32
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 M-NTC
NMC M-NTC
NMC M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
Yrs 2-8: NMC; Yrs 6-8: 15 team no-trade list
Advertisement
Advertisement
Advertisement