NHL Buyout Calculator

Brock Boeser

#6
age27
posRW
shotr
h6'1"
w207lbs
Birthdate
Feb 25, 1997
Player Profile

If Brock Boeser was bought out prior to the 2024-2025 season.

Total Cost

$6,650,000$6.65M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$4,433,333$4.43M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,216,667$2.22M
$4,433,333$4.43M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
$6,650,000$6.65M -
Base Salary
($6,650,000$6.65M) (-)
Total Salary ($6,650,000$6.65M) (-)
Signing Bonus - -
Annual Buyout Cost $2,216,667$2.22M $2,216,667$2.22M
Actual Cap Hit
$2,216,667$2.22M
$2,216,667$2.22M
Savings
100.0%
$4,433,333$4.43M
$-2,216,667$-2.22M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2025 Standard Contract
3yrs
value$19,950,000$19.95M
cap hit$6,650,000$6.65M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $6,650,000$6.65M $6,650,000$6.65M $6,650,000$6.65M
UFA
28yrs
AAV $6,650,000$6.65M $6,650,000$6.65M $6,650,000$6.65M
Base $6,650,000$6.65M $6,650,000$6.65M $6,650,000$6.65M
Performance Bonuses - - -
Signing Bonuses - - -
Total Salary $6,650,000$6.65M $6,650,000$6.65M $6,650,000$6.65M
Minors Salary $6,650,000$6.65M $6,650,000$6.65M $6,650,000$6.65M
Clauses
-
-
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement