Contract Buyout Calculator - Dougie Hamilton, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 28 | NMC | $9,000,000 | $9,000,000 | - | $5,500,000 | $750,000 | $6,250,000 | $6,300,000 | |
| 2022-23 | 29 | NMC | $9,000,000 | $9,000,000 | - | $3,000,000 | $3,300,000 | $6,300,000 | $6,300,000 | |
| 2023-24 | 30 | NMC | $9,000,000 | $9,000,000 | - | $2,000,000 | $10,600,000 | $12,600,000 | $12,600,000 | |
| 2024-25 | 31 | NMC | $9,000,000 | $9,000,000 | - | $2,600,000 | $10,000,000 | $12,600,000 | $12,600,000 | |
| 2025-26 | 32 | NMC M-NTC | $9,000,000 | $9,000,000 | - | $10,550,000 | $1,000,000 | $11,550,000 | $11,550,000 | |
| 2026-27 | 33 | NMC M-NTC | $9,000,000 | $9,000,000 | - | $7,400,000 | $1,000,000 | $8,400,000 | $8,400,000 | |
| 2027-28 | 34 | NMC M-NTC | $9,000,000 | $9,000,000 | - | - | $5,250,000 | $5,250,000 | $5,250,000 | |
| Total | - | $31,050,000 | $31,900,000 | $62,950,000 | $63,000,000 |
Signed:
Team: New Jersey Devils
GM: -
Exp. Status:
Cap %:
Clause: For 2025-26, 2026-27 and 2027-28 player can submit a list of 10 teams he'd be willing to accept a trade to.
Buyout Impact on New Jersey Devils (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $11,550,000 | $11,355,556 | $194,444 | $9,000,000 | $8,805,556 | $194,444 |
| 2026-27 | $8,400,000 | $8,205,556 | $194,444 | $9,000,000 | $8,805,556 | $194,444 |
| 2027-28 | $5,250,000 | $805,556 | $4,444,444 | $9,000,000 | $4,555,556 | $4,444,444 |
| 2028-29 | $0 | $805,556 | $-805,556 | $0 | $805,556 | $-805,556 |
| 2029-30 | $0 | $805,556 | $-805,556 | $0 | $805,556 | $-805,556 |
| 2030-31 | $0 | $805,556 | $-805,556 | $0 | $805,556 | $-805,556 |