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
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
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,933,333
$19.3M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
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 2028-2029
Buyout Length 10
Buyout End 2033-2034

Buyout Summary

2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
$7.0M $7.0M $7.0M $7.0M $7.0M - - - - -
Base Salary
( $4.5M) ( $4.5M) ( $6.0M) ( $7.0M) ( $7.0M) (-) (-) (-) (-) (-)
Total Salary ( $7.0M) ( $7.0M) ( $7.0M) ( $7.0M) ( $7.0M) (-) (-) (-) (-) (-)
Signing Bonus $2.5M $2.5M $1.0M - - - - - - -
Annual Buyout Cost $1.9M $1.9M $1.9M $1.9M $1.9M $1.9M $1.9M $1.9M $1.9M $1.9M
ACTUAL CAP HIT
$4.4M
$4.4M
$2.9M
$1.9M
$1.9M
$1.9M
$1.9M
$1.9M
$1.9M
$1.9M
Savings
100.0%
$2.6M
$2.6M
$4.1M
$5.1M
$5.1M
$-1.9M
$-1.9M
$-1.9M
$-1.9M
$-1.9M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2029 Standard Contract
7yrs
value$49.0M
cap hit$7.0M
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 $7.0M $7.0M $7.0M $7.0M $7.0M $7.0M $7.0M
UFA
38yrs
AAV $7.0M $7.0M $7.0M $7.0M $7.0M $7.0M $7.0M
Base $4.5M $4.5M $4.5M $4.5M $6.0M $7.0M $7.0M
Performance Bonuses - - - - - - -
Signing Bonuses $2.5M $2.5M $2.5M $2.5M $1.0M - -
Total Salary $7.0M $7.0M $7.0M $7.0M $7.0M $7.0M $7.0M
Minors Salary $7.0M $7.0M $7.0M $7.0M $7.0M $7.0M $7.0M
Clauses
NMC
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement