Contract Buyout Calculator - Nick Schmaltz, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2019-20 | 23 | $5,850,000 | $5,850,000 | - | $500,000 | $2,500,000 | $3,000,000 | $3,000,000 | ||
| 2020-21 | 24 | $5,850,000 | $5,850,000 | - | - | $3,000,000 | $3,000,000 | $3,000,000 | ||
| 2021-22 | 25 | $5,850,000 | $5,850,000 | - | $1,000,000 | $5,000,000 | $6,000,000 | $6,000,000 | ||
| 2022-23 | 26 | $5,850,000 | $5,850,000 | - | - | $4,500,000 | $4,500,000 | $4,500,000 | ||
| 2023-24 | 27 | M-NTC | $5,850,000 | $5,850,000 | - | - | $7,500,000 | $7,500,000 | $7,500,000 | |
| 2024-25 | 28 | M-NTC | $5,850,000 | $5,850,000 | - | $1,500,000 | $6,950,000 | $8,450,000 | $8,450,000 | |
| 2025-26 | 29 | M-NTC | $5,850,000 | $5,850,000 | - | - | $8,500,000 | $8,500,000 | $8,500,000 | |
| Total | - | $3,000,000 | $37,950,000 | $40,950,000 | $40,950,000 |
Signed:
Team: Arizona Coyotes
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2023-24 player can submit a 10 team no trade list.
Buyout Impact on Utah Hockey Club (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $8,500,000 | $2,833,333 | $5,666,667 | $5,850,000 | $183,333 | $5,666,667 |
| 2026-27 | $0 | $2,833,333 | $-2,833,333 | $0 | $2,833,333 | $-2,833,333 |