Contract Buyout Calculator - Joonas Korpisalo, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 29 | $4,000,000 | $4,000,000 | - | - | $4,000,000 | $4,000,000 | $4,000,000 | ||
| 2024-25 | 30 | $4,000,000 | $4,000,000 | - | - | $5,000,000 | $5,000,000 | $5,000,000 | ||
| 2025-26 | 31 | $4,000,000 | $4,000,000 | - | - | $4,500,000 | $4,500,000 | $4,500,000 | ||
| 2026-27 | 32 | $4,000,000 | $4,000,000 | - | - | $3,500,000 | $3,500,000 | $3,500,000 | ||
| 2027-28 | 33 | $4,000,000 | $4,000,000 | - | - | $3,000,000 | $3,000,000 | $3,000,000 | ||
| Total | - | - | $20,000,000 | $20,000,000 | $20,000,000 |
Signed:
Team: Ottawa Senators
GM: -
Exp. Status:
Cap %:
Retained Salary: Ottawa Senators retained 25.0% of total salary on
Buyout Impact on Boston Bruins (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $3,375,000 | $916,666 | $2,458,334 | $3,000,000 | $541,666 | $2,458,334 |
| 2026-27 | $2,625,000 | $916,666 | $1,708,334 | $3,000,000 | $1,291,666 | $1,708,334 |
| 2027-28 | $2,250,000 | $916,666 | $1,333,334 | $3,000,000 | $1,666,666 | $1,333,334 |
| 2028-29 | $0 | $916,666 | $-916,666 | $0 | $916,666 | $-916,666 |
| 2029-30 | $0 | $916,666 | $-916,666 | $0 | $916,666 | $-916,666 |
| 2030-31 | $0 | $916,666 | $-916,666 | $0 | $916,666 | $-916,666 |
Buyout Impact on Ottawa Senators (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $1,125,000 | $305,556 | $819,444 | $1,000,000 | $180,556 | $819,444 |
| 2026-27 | $875,000 | $305,556 | $569,444 | $1,000,000 | $430,556 | $569,444 |
| 2027-28 | $750,000 | $305,556 | $444,444 | $1,000,000 | $555,556 | $444,444 |
| 2028-29 | $0 | $305,556 | $-305,556 | $0 | $305,556 | $-305,556 |
| 2029-30 | $0 | $305,556 | $-305,556 | $0 | $305,556 | $-305,556 |
| 2030-31 | $0 | $305,556 | $-305,556 | $0 | $305,556 | $-305,556 |