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.

Buyout Summary

Abbreviated $Amounts
Nate Schmidt
2024-25 2025-26
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
Original Cap Hit
$5,950,000$5.95M
-
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

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
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

3yrs
value$10,500,000$10.50M
cap hit$3,500,000$3.50M
Share Player CardEmbed
Abbreviated $Amounts
2025-26
2026-27
2027-28
2028
Cap Hit $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M UFAage 36
AAV $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M
Base $4,000,000$4.00M $3,500,000$3.50M $3,000,000$3.00M
Performance Bonuses - - -
Signing Bonuses - - -
Total Salary $4,000,000$4.00M $3,500,000$3.50M $3,000,000$3.00M
Minors Salary
$4,000,000$4.00M
$3,500,000$3.50M
$3,000,000$3.00M
Clauses
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out
Notes
10 team no trade list in Yr 1 -- 5 team no trade list in Yr 2

The Latest From PuckPedia

Advertisement
Advertisement