Contract Buyout Calculator - Jeremy Swayman, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 25 | $8,250,000 | $8,250,000 | - | $4,000,000 | $6,000,000 | $10,000,000 | $10,000,000 | ||
| 2025-26 | 26 | $8,250,000 | $8,250,000 | - | $4,000,000 | $6,000,000 | $10,000,000 | $10,000,000 | ||
| 2026-27 | 27 | NMC | $8,250,000 | $8,250,000 | - | $2,000,000 | $5,500,000 | $7,500,000 | $7,500,000 | |
| 2027-28 | 28 | NMC | $8,250,000 | $8,250,000 | - | $3,000,000 | $5,000,000 | $8,000,000 | $8,000,000 | |
| 2028-29 | 29 | NMC | $8,250,000 | $8,250,000 | - | $2,500,000 | $5,500,000 | $8,000,000 | $8,000,000 | |
| 2029-30 | 30 | NMC | $8,250,000 | $8,250,000 | - | $2,500,000 | $5,500,000 | $8,000,000 | $8,000,000 | |
| 2030-31 | 31 | M-NTC | $8,250,000 | $8,250,000 | - | $2,500,000 | $5,000,000 | $7,500,000 | $7,500,000 | |
| 2031-32 | 32 | M-NTC | $8,250,000 | $8,250,000 | - | $2,500,000 | $4,500,000 | $7,000,000 | $7,000,000 | |
| Total | - | $23,000,000 | $43,000,000 | $66,000,000 | $66,000,000 |
Signed:
Team: Boston Bruins
GM: -
Exp. Status:
Cap %:
Clause: Player has a 10 team trade list in 2030-31 and a 10 team no trade list in 2031-32.
Buyout Impact on Boston Bruins (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $10,000,000 | $5,761,905 | $4,238,095 | $8,250,000 | $4,011,905 | $4,238,095 |
| 2026-27 | $7,500,000 | $3,761,905 | $3,738,095 | $8,250,000 | $4,511,905 | $3,738,095 |
| 2027-28 | $8,000,000 | $4,761,905 | $3,238,095 | $8,250,000 | $5,011,905 | $3,238,095 |
| 2028-29 | $8,000,000 | $4,261,905 | $3,738,095 | $8,250,000 | $4,511,905 | $3,738,095 |
| 2029-30 | $8,000,000 | $4,261,905 | $3,738,095 | $8,250,000 | $4,511,905 | $3,738,095 |
| 2030-31 | $7,500,000 | $4,261,905 | $3,238,095 | $8,250,000 | $5,011,905 | $3,238,095 |
| 2031-32 | $7,000,000 | $4,261,905 | $2,738,095 | $8,250,000 | $5,511,905 | $2,738,095 |
| 2032-33 | $0 | $1,761,905 | $-1,761,905 | $0 | $1,761,905 | $-1,761,905 |
| 2033-34 | $0 | $1,761,905 | $-1,761,905 | $0 | $1,761,905 | $-1,761,905 |
| 2034-35 | $0 | $1,761,905 | $-1,761,905 | $0 | $1,761,905 | $-1,761,905 |
| 2035-36 | $0 | $1,761,905 | $-1,761,905 | $0 | $1,761,905 | $-1,761,905 |
| 2036-37 | $0 | $1,761,905 | $-1,761,905 | $0 | $1,761,905 | $-1,761,905 |
| 2037-38 | $0 | $1,761,905 | $-1,761,905 | $0 | $1,761,905 | $-1,761,905 |
| 2038-39 | $0 | $1,761,905 | $-1,761,905 | $0 | $1,761,905 | $-1,761,905 |