NHL Buyout Calculator

Nick Schmaltz

age28
posC
shotr
h6'0"
w181lbs
Birthdate
Feb 23, 1996
Player Profile

If Nick Schmaltz was bought out prior to the 2024-2025 season.

Total Cost

$13,950,000$13.95M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$9,300,000$9.30M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,325,000$2.33M
$9,300,000$9.30M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-26
Buyout Length 4
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
Nick Schmaltz
2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$5,850,000$5.85M $5,850,000$5.85M - -
Base Salary
($6,950,000$6.95M) ($7,000,000$7.00M) (-) (-)
Total Salary ($8,450,000$8.45M) ($8,500,000$8.50M) (-) (-)
Signing Bonus $1,500,000$1.50M $1,500,000$1.50M - -
Annual Buyout Cost $2,325,000$2.33M $2,325,000$2.33M $2,325,000$2.33M $2,325,000$2.33M
Actual Cap Hit
$1,225,000$1.23M
$1,175,000$1.18M
$2,325,000$2.33M
$2,325,000$2.33M
Savings
100.0%
$4,625,000$4.63M
$4,675,000$4.68M
$-2,325,000$-2.33M
$-2,325,000$-2.33M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2019-2026 Standard Contract
7yrs
value$40,950,000$40.95M
cap hit$5,850,000$5.85M
Abbreviated $Amounts
2019-20
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M
UFA
30yrs
AAV $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M $5,850,000$5.85M
Base $2,500,000$2.50M $3,000,000$3.00M $5,000,000$5.00M $4,500,000$4.50M $7,500,000$7.50M $6,950,000$6.95M $7,000,000$7.00M
Performance Bonuses - - - - - - -
Signing Bonuses $500,000$500K - $1,000,000$1.00M - - $1,500,000$1.50M $1,500,000$1.50M
Total Salary $3,000,000$3.00M $3,000,000$3.00M $6,000,000$6.00M $4,500,000$4.50M $7,500,000$7.50M $8,450,000$8.45M $8,500,000$8.50M
Minors Salary $3,000,000$3.00M $3,000,000$3.00M $6,500,000$6.50M $4,500,000$4.50M $7,500,000$7.50M $8,450,000$8.45M $8,500,000$8.50M
Clauses
-
-
-
-
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement