Contract Buyout Calculator - Jonas Brodin, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 28 | NMC | $6,000,000 | $6,000,000 | - | - | $4,000,000 | $4,000,000 | $4,000,000 | |
| 2022-23 | 29 | NMC | $6,000,000 | $6,000,000 | - | - | $5,000,000 | $5,000,000 | $5,000,000 | |
| 2023-24 | 30 | NMC | $6,000,000 | $6,000,000 | - | - | $8,000,000 | $8,000,000 | $8,000,000 | |
| 2024-25 | 31 | NMC | $6,000,000 | $6,000,000 | - | - | $8,000,000 | $8,000,000 | $8,000,000 | |
| 2025-26 | 32 | $6,000,000 | $6,000,000 | - | - | $7,500,000 | $7,500,000 | $7,500,000 | ||
| 2026-27 | 33 | $6,000,000 | $6,000,000 | - | - | $5,500,000 | $5,500,000 | $5,500,000 | ||
| 2027-28 | 34 | $6,000,000 | $6,000,000 | - | - | $4,000,000 | $4,000,000 | $4,000,000 | ||
| Total | - | - | $42,000,000 | $42,000,000 | $42,000,000 |
Signed:
Team: Minnesota Wild
GM: -
Exp. Status:
Cap %:
Buyout Impact on Minnesota Wild (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $7,500,000 | $1,888,889 | $5,611,111 | $6,000,000 | $388,889 | $5,611,111 |
| 2026-27 | $5,500,000 | $1,888,889 | $3,611,111 | $6,000,000 | $2,388,889 | $3,611,111 |
| 2027-28 | $4,000,000 | $1,888,889 | $2,111,111 | $6,000,000 | $3,888,889 | $2,111,111 |
| 2028-29 | $0 | $1,888,889 | $-1,888,889 | $0 | $1,888,889 | $-1,888,889 |
| 2029-30 | $0 | $1,888,889 | $-1,888,889 | $0 | $1,888,889 | $-1,888,889 |
| 2030-31 | $0 | $1,888,889 | $-1,888,889 | $0 | $1,888,889 | $-1,888,889 |