NHL Buyout Calculator

Reilly Smith

#19
age32
posRW
shotl
h6'0"
w185lbs
Birthdate
Apr 1, 1991
Player Profile

If Reilly Smith was bought out prior to the 2024-2025 season.

Total Cost

$4,000,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$2,666,667
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,333,333
$2.7M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-2025
Buyout Length 2
Buyout End 2025-2026

Buyout Summary

2024-25 2025-26
Original Cap Hit
$5.0M -
Base Salary
( $4.0M) (-)
Total Salary ( $4.0M) (-)
Signing Bonus - -
Annual Buyout Cost $1.3M $1.3M
ACTUAL CAP HIT
$2.3M
$1.3M
Savings
100.0%
$2.7M
$-1.3M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2025 Standard Contract
3yrs
value$15.0M
cap hit$5.0M
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $5.0M $5.0M $5.0M
UFA
34yrs
AAV $5.0M $5.0M $5.0M
Base $3.8M $5.3M $4.0M
Performance Bonuses - - -
Signing Bonuses $2.0M - -
Total Salary $5.8M $5.3M $4.0M
Minors Salary $5.8M $5.3M $4.0M
Clauses
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement