Contract Buyout Calculator - Bo Horvat, 2025

Contract Being Bought Out

Season Age* Clause Cap Hit AAV Perf. Bonus Sign. Bonus Salary Compensation Minors Salary Status
2023-24 28 NTC $8,500,000 $8,500,000 - - $8,500,000 $8,500,000 $8,500,000
2024-25 29 NTC $8,500,000 $8,500,000 - - $8,500,000 $8,500,000 $8,500,000
2025-26 30 NTC $8,500,000 $8,500,000 - - $8,500,000 $8,500,000 $8,500,000
2026-27 31 NTC $8,500,000 $8,500,000 - - $8,500,000 $8,500,000 $8,500,000
2027-28 32 M-NTC $8,500,000 $8,500,000 - - $8,500,000 $8,500,000 $8,500,000
2028-29 33 M-NTC $8,500,000 $8,500,000 - - $8,500,000 $8,500,000 $8,500,000
2029-30 34 M-NTC $8,500,000 $8,500,000 - - $8,500,000 $8,500,000 $8,500,000
2030-31 35 M-NTC $8,500,000 $8,500,000 - - $8,500,000 $8,500,000 $8,500,000
Total - - $68,000,000 $68,000,000 $68,000,000
Signed:
Team: New York Islanders
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2027-28 player can submit a 16 team no trade list.

Buyout Impact on New York Islanders (Two-Thirds Buyout)

Season Original Compensation Buyout Compensation Compensation Savings Original Caphit Buyout Caphit Caphit Savings
2025-26 $8,500,000 $2,833,333 $5,666,667 $8,500,000 $2,833,333 $5,666,667
2026-27 $8,500,000 $2,833,333 $5,666,667 $8,500,000 $2,833,333 $5,666,667
2027-28 $8,500,000 $2,833,333 $5,666,667 $8,500,000 $2,833,333 $5,666,667
2028-29 $8,500,000 $2,833,333 $5,666,667 $8,500,000 $2,833,333 $5,666,667
2029-30 $8,500,000 $2,833,333 $5,666,667 $8,500,000 $2,833,333 $5,666,667
2030-31 $8,500,000 $2,833,333 $5,666,667 $8,500,000 $2,833,333 $5,666,667
2031-32 $0 $2,833,333 $-2,833,333 $0 $2,833,333 $-2,833,333
2032-33 $0 $2,833,333 $-2,833,333 $0 $2,833,333 $-2,833,333
2033-34 $0 $2,833,333 $-2,833,333 $0 $2,833,333 $-2,833,333
2034-35 $0 $2,833,333 $-2,833,333 $0 $2,833,333 $-2,833,333
2035-36 $0 $2,833,333 $-2,833,333 $0 $2,833,333 $-2,833,333
2036-37 $0 $2,833,333 $-2,833,333 $0 $2,833,333 $-2,833,333