Contract Buyout Calculator - Jeremy Swayman, 2028

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
2028-29 $8,000,000 $4,208,333 $3,791,667 $8,250,000 $4,458,333 $3,791,667
2029-30 $8,000,000 $4,208,333 $3,791,667 $8,250,000 $4,458,333 $3,791,667
2030-31 $7,500,000 $4,208,333 $3,291,667 $8,250,000 $4,958,333 $3,291,667
2031-32 $7,000,000 $4,208,333 $2,791,667 $8,250,000 $5,458,333 $2,791,667
2032-33 $0 $1,708,333 $-1,708,333 $0 $1,708,333 $-1,708,333
2033-34 $0 $1,708,333 $-1,708,333 $0 $1,708,333 $-1,708,333
2034-35 $0 $1,708,333 $-1,708,333 $0 $1,708,333 $-1,708,333
2035-36 $0 $1,708,333 $-1,708,333 $0 $1,708,333 $-1,708,333