NHL Buyout Calculator

Xavier Bourgault

#10
age21
posC
shotr
h6'0"
w172lbs
Birthdate
Oct 22, 2002
Player Profile

If Xavier Bourgault was bought out prior to the 2024-2025 season.

Total Cost

$832,500
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$277,500
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$138,750
$278K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-2025
Buyout Length 2
Buyout End 2025-2026

Buyout Summary

2024-25 2025-26
Original Cap Hit
$925K -
Base Salary
( $833K) (-)
Total Salary ( $925K) (-)
Signing Bonus $93K -
Annual Buyout Cost $139K $139K
ACTUAL CAP HIT
$231K
$139K
Savings
100.0%
$694K
$-139K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2025 Entry Level Contract
3yrs
value$2.8M
cap hit$925K
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $925K $925K $925K
RFA
22yrs
AAV $1.2M $1.2M $1.2M
Base $833K $833K $833K
Performance Bonuses $178K $250K $300K
Signing Bonuses $93K $93K $93K
Total Salary $925K $925K $925K
Minors Salary $80K $80K $80K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement