NHL Buyout Calculator

Nate Schmidt

#88
age33
posD
shotl
h6'0"
w196lbs
Birthdate
Jul 16, 1991
Player Profile

If Nate Schmidt was bought out prior to the 2024-2025 season.

Total Cost

$4,850,000$4.85M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$3,233,333$3.23M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,616,667$1.62M
$3,233,333$3.23M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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
Nate Schmidt
2024-25 2025-26
Original Cap Hit
$5,950,000$5.95M -
Base Salary
($4,850,000$4.85M) (-)
Total Salary ($4,850,000$4.85M) (-)
Signing Bonus - -
Annual Buyout Cost $1,616,667$1.62M $1,616,667$1.62M
Jets logo.
Actual Cap Hit
$2,716,667$2.72M
$1,616,667$1.62M
Jets logo.
Savings
100.0%
$3,233,333$3.23M
$-1,616,667$-1.62M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2025 Standard Contract
1yr
value$800,000$800K
cap hit$800,000$800K
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025
Cap Hit $800,000$800K UFAage 33
AAV $800,000$800K
Base $800,000$800K
Performance Bonuses -
Signing Bonuses -
Total Salary $800,000$800K
Minors Salary
$800,000$800K
Clauses
UFA Year
Buy Out
Advertisement
Advertisement
Advertisement