NHL Buyout Calculator

Jaden Schwartz

#17
age31
posLW
shotl
h5'10"
w190lbs
Birthdate
Jun 25, 1992
Player Profile

If Jaden Schwartz was bought out prior to the 2025-2026 season.

Total Cost

$4,500,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$3,000,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,500,000
$3.0M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2025-2026
Buyout Length 2
Buyout End 2026-2027

Buyout Summary

2025-26 2026-27
Original Cap Hit
$5.5M -
Base Salary
( $4.5M) (-)
Total Salary ( $4.5M) (-)
Signing Bonus - -
Annual Buyout Cost $1.5M $1.5M
ACTUAL CAP HIT
$2.5M
$1.5M
Savings
100.0%
$3.0M
$-1.5M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2026 Standard Contract
5yrs
value$27.5M
cap hit$5.5M
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $5.5M $5.5M $5.5M $5.5M $5.5M
UFA
34yrs
AAV $5.5M $5.5M $5.5M $5.5M $5.5M
Base $4.0M $6.0M $7.0M $6.0M $4.5M
Performance Bonuses - - - - -
Signing Bonuses - - - - -
Total Salary $4.0M $6.0M $7.0M $6.0M $4.5M
Minors Salary $4.0M $6.0M $7.0M $6.0M $4.5M
Clauses
NMC
NMC
NMC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement