Contract Buyout Calculator - J.T. Miller, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 30 | NMC | $8,000,000 | $8,000,000 | - | $8,500,000 | $1,000,000 | $9,500,000 | $9,500,000 | |
| 2024-25 | 31 | NMC | $8,000,000 | $8,000,000 | - | $5,000,000 | $4,000,000 | $9,000,000 | $9,000,000 | |
| 2025-26 | 32 | NMC | $8,000,000 | $8,000,000 | - | $5,000,000 | $4,000,000 | $9,000,000 | $9,000,000 | |
| 2026-27 | 33 | NMC | $8,000,000 | $8,000,000 | - | - | $7,000,000 | $7,000,000 | $7,000,000 | |
| 2027-28 | 34 | NMC M-NTC | $8,000,000 | $8,000,000 | - | $3,000,000 | $4,500,000 | $7,500,000 | $7,500,000 | |
| 2028-29 | 35 | NMC M-NTC | $8,000,000 | $8,000,000 | - | $2,500,000 | $4,500,000 | $7,000,000 | $7,000,000 | |
| 2029-30 | 36 | NMC M-NTC | $8,000,000 | $8,000,000 | - | - | $7,000,000 | $7,000,000 | $7,000,000 | |
| Total | - | $24,000,000 | $32,000,000 | $56,000,000 | $56,000,000 |
Signed:
Team: Vancouver Canucks
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 15 team no trade list for 2027-28, 2028-29 and 2029-30.
Buyout Impact on Vancouver Canucks (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $9,000,000 | $6,800,000 | $2,200,000 | $8,000,000 | $5,800,000 | $2,200,000 |
| 2026-27 | $7,000,000 | $1,800,000 | $5,200,000 | $8,000,000 | $2,800,000 | $5,200,000 |
| 2027-28 | $7,500,000 | $4,800,000 | $2,700,000 | $8,000,000 | $5,300,000 | $2,700,000 |
| 2028-29 | $7,000,000 | $4,300,000 | $2,700,000 | $8,000,000 | $5,300,000 | $2,700,000 |
| 2029-30 | $7,000,000 | $1,800,000 | $5,200,000 | $8,000,000 | $2,800,000 | $5,200,000 |
| 2030-31 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |
| 2031-32 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |
| 2032-33 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |
| 2033-34 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |
| 2034-35 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |