Contract Buyout Calculator - Jesper Bratt, 2027
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 25 | $7,875,000 | $7,875,000 | - | $5,000,000 | $5,000,000 | $10,000,000 | $10,000,000 | ||
| 2024-25 | 26 | NMC | $7,875,000 | $7,875,000 | - | $5,000,000 | $4,000,000 | $9,000,000 | $9,000,000 | |
| 2025-26 | 27 | NMC | $7,875,000 | $7,875,000 | - | $5,000,000 | $4,000,000 | $9,000,000 | $9,000,000 | |
| 2026-27 | 28 | NMC | $7,875,000 | $7,875,000 | - | $2,000,000 | $6,000,000 | $8,000,000 | $8,000,000 | |
| 2027-28 | 29 | NMC | $7,875,000 | $7,875,000 | - | $5,000,000 | $2,200,000 | $7,200,000 | $7,200,000 | |
| 2028-29 | 30 | NMC M-NTC | $7,875,000 | $7,875,000 | - | $5,000,000 | $2,200,000 | $7,200,000 | $7,200,000 | |
| 2029-30 | 31 | NMC M-NTC | $7,875,000 | $7,875,000 | - | $4,500,000 | $2,100,000 | $6,600,000 | $6,600,000 | |
| 2030-31 | 32 | NMC M-NTC | $7,875,000 | $7,875,000 | - | - | $6,000,000 | $6,000,000 | $6,000,000 | |
| Total | - | $31,500,000 | $31,500,000 | $63,000,000 | $63,000,000 |
Signed:
Team: New Jersey Devils
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 15 team no trade list for 2028-29, 2029-30 and 2030-31.
Buyout Impact on New Jersey Devils (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2027-28 | $7,200,000 | $6,041,667 | $1,158,333 | $7,875,000 | $6,716,667 | $1,158,333 |
| 2028-29 | $7,200,000 | $6,041,667 | $1,158,333 | $7,875,000 | $6,716,667 | $1,158,333 |
| 2029-30 | $6,600,000 | $5,541,667 | $1,058,333 | $7,875,000 | $6,816,667 | $1,058,333 |
| 2030-31 | $6,000,000 | $1,041,667 | $4,958,333 | $7,875,000 | $2,916,667 | $4,958,333 |
| 2031-32 | $0 | $1,041,667 | $-1,041,667 | $0 | $1,041,667 | $-1,041,667 |
| 2032-33 | $0 | $1,041,667 | $-1,041,667 | $0 | $1,041,667 | $-1,041,667 |
| 2033-34 | $0 | $1,041,667 | $-1,041,667 | $0 | $1,041,667 | $-1,041,667 |
| 2034-35 | $0 | $1,041,667 | $-1,041,667 | $0 | $1,041,667 | $-1,041,667 |