SalarySwishSalarySwish

Jesper Bratt Buyout Results

A Jesper Bratt buyout spans 14 years, has a cost of $8,833,333 and savings of $17,666,667. Bratt is 25 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $26,500,000 in salary remaining, the cost is $8,833,333, and the savings are $17,666,667. Buyouts span twice the length of the remaining years and because there are 7 years remaining in the contract, the buyout length is 14 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Buyout Date
Cost Calculations
BUYOUT DATEBASE SALARY REMAININGS.BONUS REMAININGYEARS REMAININGBUYOUT LENGTHAGEBUYOUT RATIOTOTAL COSTTOTAL SAVINGSANNUAL COST
Jun. 15, 2024$26,500,000$26,500,000714251/3$8,833,333$17,666,667$630,952
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the New Jersey DevilsNJD)
2024-25$4,000,000$7,875,000$5,000,000$630,952$5,630,952$3,369,048$4,505,952
2025-26$4,000,000$7,875,000$5,000,000$630,952$5,630,952$3,369,048$4,505,952
2026-27$6,000,000$7,875,000$2,000,000$630,952$2,630,952$5,369,048$2,505,952
2027-28$2,200,000$7,875,000$5,000,000$630,952$5,630,952$1,569,048$6,305,952
2028-29$2,200,000$7,875,000$5,000,000$630,952$5,630,952$1,569,048$6,305,952
2029-30$2,100,000$7,875,000$4,500,000$630,952$5,130,952$1,469,048$6,405,952
2030-31$6,000,000$7,875,000$0$630,952$630,952$5,369,048$2,505,952
2031-32$0$0$0$630,952$630,952-$630,952$630,952
2032-33$0$0$0$630,952$630,952-$630,952$630,952
2033-34$0$0$0$630,952$630,952-$630,952$630,952
2034-35$0$0$0$630,952$630,952-$630,952$630,952
2035-36$0$0$0$630,952$630,952-$630,952$630,952
2036-37$0$0$0$630,952$630,952-$630,952$630,952
2037-38$0$0$0$630,952$630,952-$630,952$630,952
TOTAL$26,500,000$55,125,000$26,500,000$8,833,333$35,333,333$17,666,667$37,458,328