Henrik Lundqvist buyout calculator, cap hit impact

Henrik Lundqvist Buyout Cap Implications

Birthdate March 2, 1982

If Henrik Lundqvist was bought out prior to the 2020-2021 season.

The annual cap hit of a buyout is calculated year by year as follows:

  • Add together the Original Cap Hit and the Contract Signing Bonus for that year
  • Subtract the Contract Total Salary for that year (base salary + signing bonus).
  • Finally, add the Annual Buyout Cost as calculated below.

He would be 38 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $3,000,000
Remaining base salary
($4,500,000 * 67% buyout multiplier)
.

1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)

Annual buyout cost of $1,500,000
(Total buyout cost/2 years)

Henrik Lundqvist projected buyout 2020-2021 season
2020-2021 2021-2022
Remaining Base Salary
$4,500,000
$4,500,000 $0
Original Cap Hit $8,500,000 $0
Contract Signing Bonus $1,000,000 $0
Contract Total Salary ($5,500,000) ($0)
Annual Buyout Cost $1,500,000 $1,500,000
ACTUAL CAP HIT New York Rangers logo $5,500,000 $1,500,000
Savings $3,000,000 $-1,500,000

Active Contract

Signing Team
Signing Date December 4, 2013
Signing Status UFA
Agent Donald Meehan
Standard Contract | 7 Years $59,500,000 10.43% of cap space
2014-2015 2015-2016 2016-2017 2017-2018 2018-2019 2019-2020 2020-2021
Cap Hit $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000
UFA
AAV $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0
Base Salary $3,000,000 $9,000,000 $8,500,000 $8,000,000 $6,500,000 $6,000,000 $4,500,000
Signing Bonuses $8,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000
Total Salary $11,000,000 $10,000,000 $9,500,000 $9,000,000 $7,500,000 $7,000,000 $5,500,000
Minors Salary $11,000,000 $10,000,000 $9,500,000 $9,000,000 $7,500,000 $7,000,000 $5,500,000
Clauses NMC NMC NMC NMC NMC NMC NMC
UFA Year
Buy It Out