NHL Buyout Calculator

Henrik Borgstrom

#19
age26
posC
shotl
h6'3"
w198lbs
Birthdate
Aug 6, 1997
Player Profile

If Henrik Borgstrom was bought out prior to the 2022-2023 season.

Total Cost

$1,100,000$1.10M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$366,667$367K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$183,333$183K
$366,667$367K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
22/23
23/24
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2022-23
Buyout Length 2
Buyout End 2023-24

Buyout Summary

Abbreviated $Amounts
2022-23 2023-24
Original Cap Hit
$1,000,000$1.00M -
Base Salary
($1,100,000$1.10M) (-)
Total Salary ($1,100,000$1.10M) (-)
Signing Bonus - -
Annual Buyout Cost $183,333$183K $183,333$183K
Actual Cap Hit
$83,333$83K
$183,333$183K
Savings
100.0%
$916,667$917K
$-183,333$-183K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

Advertisement
Advertisement
Advertisement