Contract Buyout Calculator - Jake DeBrusk, 2025

Contract Being Bought Out

Season Age* Clause Cap Hit AAV Perf. Bonus Sign. Bonus Salary Compensation Minors Salary Status
2024-25 27 NMC $5,500,000 $5,500,000 - $4,000,000 $2,500,000 $6,500,000 $6,500,000
2025-26 28 NMC $5,500,000 $5,500,000 - $3,000,000 $3,000,000 $6,000,000 $6,000,000
2026-27 29 NMC $5,500,000 $5,500,000 - - $4,500,000 $4,500,000 $4,500,000
2027-28 30 M-NTC $5,500,000 $5,500,000 - $3,000,000 $3,000,000 $6,000,000 $6,000,000
2028-29 31 M-NTC $5,500,000 $5,500,000 - $2,000,000 $4,000,000 $6,000,000 $6,000,000
2029-30 32 M-NTC $5,500,000 $5,500,000 - $1,500,000 $3,250,000 $4,750,000 $4,750,000
2030-31 33 M-NTC $5,500,000 $5,500,000 - $1,500,000 $3,250,000 $4,750,000 $4,750,000
Total - $15,000,000 $23,500,000 $38,500,000 $38,500,000
Signed:
Team: Vancouver Canucks
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 15 team no trade list for 2027-28 to 2030-31.

Buyout Impact on Vancouver Canucks (Two-Thirds Buyout)

Season Original Compensation Buyout Compensation Compensation Savings Original Caphit Buyout Caphit Caphit Savings
2025-26 $6,000,000 $4,166,667 $1,833,333 $5,500,000 $3,666,667 $1,833,333
2026-27 $4,500,000 $1,166,667 $3,333,333 $5,500,000 $2,166,667 $3,333,333
2027-28 $6,000,000 $4,166,667 $1,833,333 $5,500,000 $3,666,667 $1,833,333
2028-29 $6,000,000 $3,166,667 $2,833,333 $5,500,000 $2,666,667 $2,833,333
2029-30 $4,750,000 $2,666,667 $2,083,333 $5,500,000 $3,416,667 $2,083,333
2030-31 $4,750,000 $2,666,667 $2,083,333 $5,500,000 $3,416,667 $2,083,333
2031-32 $0 $1,166,667 $-1,166,667 $0 $1,166,667 $-1,166,667
2032-33 $0 $1,166,667 $-1,166,667 $0 $1,166,667 $-1,166,667
2033-34 $0 $1,166,667 $-1,166,667 $0 $1,166,667 $-1,166,667
2034-35 $0 $1,166,667 $-1,166,667 $0 $1,166,667 $-1,166,667
2035-36 $0 $1,166,667 $-1,166,667 $0 $1,166,667 $-1,166,667
2036-37 $0 $1,166,667 $-1,166,667 $0 $1,166,667 $-1,166,667