NHL Buyout Calculator

Nazem Kadri

#91
age33
posC
shotl
h6'0"
w192lbs
Birthdate
Oct 6, 1990
Player Profile

If Nazem Kadri was bought out prior to the 2024-2025 season.

Total Cost

$29,000,000$29.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$19,333,333$19.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,933,333$1.93M
 $19,333,333$19.33M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
24/25
28/29
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2028-29
Buyout Length 10
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
 $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M - - - - -
Base Salary
 ($4,500,000$4.50M) ($4,500,000$4.50M) ($6,000,000$6.00M) ($7,000,000$7.00M) ($7,000,000$7.00M) (-) (-) (-) (-) (-)
Total Salary ($7,000,000$7.00M) ($7,000,000$7.00M) ($7,000,000$7.00M) ($7,000,000$7.00M) ($7,000,000$7.00M) (-) (-) (-) (-) (-)
Signing Bonus $2,500,000$2.50M $2,500,000$2.50M $1,000,000$1.00M - - - - - - -
Annual Buyout Cost $1,933,333$1.93M $1,933,333$1.93M $1,933,333$1.93M $1,933,333$1.93M $1,933,333$1.93M $1,933,333$1.93M $1,933,333$1.93M $1,933,333$1.93M $1,933,333$1.93M $1,933,333$1.93M
Actual Cap Hit
$4,433,333$4.43M
$4,433,333$4.43M
$2,933,333$2.93M
$1,933,333$1.93M
$1,933,333$1.93M
$1,933,333$1.93M
$1,933,333$1.93M
$1,933,333$1.93M
$1,933,333$1.93M
$1,933,333$1.93M
Savings
100.0%
$2,566,667$2.57M
$2,566,667$2.57M
$4,066,667$4.07M
$5,066,667$5.07M
$5,066,667$5.07M
$-1,933,333$-1.93M
$-1,933,333$-1.93M
$-1,933,333$-1.93M
$-1,933,333$-1.93M
$-1,933,333$-1.93M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2029 Standard Contract
7yrs
value$49,000,000$49.00M
cap hit$7,000,000$7.00M
Abbreviated $Amounts
2022-23
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
2029
Cap Hit $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M
UFA
38yrs
AAV $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M
Base $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M $6,000,000$6.00M $7,000,000$7.00M $7,000,000$7.00M
Performance Bonuses - - - - - - -
Signing Bonuses $2,500,000$2.50M $2,500,000$2.50M $2,500,000$2.50M $2,500,000$2.50M $1,000,000$1.00M - -
Total Salary $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M
Minors Salary $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M
Clauses
NMC
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 28
PuckPedia
RT @AdamVingan: From NHL Stats on Vancouver: This is the first time since 2021 that one team has started three different goalies within the…
PuckPedia
Apr 28
PuckPedia
RT @imacSportsnet: My understanding is with Thatcher Demko out for the series, Canucks being ultra-cautious w Casey DeSmith. Important to n…
Advertisement
Advertisement
Advertisement