Contract Buyout Calculator - Jake DeBrusk, 2027
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 |
|---|---|---|---|---|---|---|
| 2027-28 | $6,000,000 | $4,125,000 | $1,875,000 | $5,500,000 | $3,625,000 | $1,875,000 |
| 2028-29 | $6,000,000 | $3,125,000 | $2,875,000 | $5,500,000 | $2,625,000 | $2,875,000 |
| 2029-30 | $4,750,000 | $2,625,000 | $2,125,000 | $5,500,000 | $3,375,000 | $2,125,000 |
| 2030-31 | $4,750,000 | $2,625,000 | $2,125,000 | $5,500,000 | $3,375,000 | $2,125,000 |
| 2031-32 | $0 | $1,125,000 | $-1,125,000 | $0 | $1,125,000 | $-1,125,000 |
| 2032-33 | $0 | $1,125,000 | $-1,125,000 | $0 | $1,125,000 | $-1,125,000 |
| 2033-34 | $0 | $1,125,000 | $-1,125,000 | $0 | $1,125,000 | $-1,125,000 |
| 2034-35 | $0 | $1,125,000 | $-1,125,000 | $0 | $1,125,000 | $-1,125,000 |