Contract Buyout Calculator - Brady Tkachuk, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 21 | $8,330,674 | $8,330,674 | - | - | $4,000,000 | $4,000,000 | $4,000,000 | ||
| 2022-23 | 22 | $8,205,714 | $8,205,714 | - | - | $9,500,000 | $9,500,000 | $9,500,000 | ||
| 2023-24 | 23 | $8,205,714 | $8,205,714 | - | - | $10,500,000 | $10,500,000 | $10,500,000 | ||
| 2024-25 | 24 | $8,205,714 | $8,205,714 | - | - | $10,500,000 | $10,500,000 | $10,500,000 | ||
| 2025-26 | 25 | NMC | $8,205,714 | $8,205,714 | - | - | $10,500,000 | $10,500,000 | $10,500,000 | |
| 2026-27 | 26 | NMC | $8,205,714 | $8,205,714 | - | - | $8,000,000 | $8,000,000 | $8,000,000 | |
| 2027-28 | 27 | NMC | $8,205,714 | $8,205,714 | - | - | $7,000,000 | $7,000,000 | $7,000,000 | |
| Total | - | - | $60,000,000 | $60,000,000 | $60,000,000 |
Signed:
Team: Ottawa Senators
GM: -
Exp. Status:
Cap %:
Note: Because the player signed after the start of the 2021-22 season the cap hit varies between year 1 and remainder of contract.
Buyout Impact on Ottawa Senators (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $10,500,000 | $1,416,667 | $9,083,333 | $8,205,714 | $-877,619 | $9,083,333 |
| 2026-27 | $8,000,000 | $1,416,667 | $6,583,333 | $8,205,714 | $1,622,381 | $6,583,333 |
| 2027-28 | $7,000,000 | $1,416,667 | $5,583,333 | $8,205,714 | $2,622,381 | $5,583,333 |
| 2028-29 | $0 | $1,416,667 | $-1,416,667 | $0 | $1,416,667 | $-1,416,667 |
| 2029-30 | $0 | $1,416,667 | $-1,416,667 | $0 | $1,416,667 | $-1,416,667 |
| 2030-31 | $0 | $1,416,667 | $-1,416,667 | $0 | $1,416,667 | $-1,416,667 |