Buyout Calculator: Nick Schmaltz

Select a player and the date you wish to buyout the player on.

 

Player Details

 

Position: Center

Age of Buyout Date: 26

At age 26 player's buyout will be 2/3 of the remaining salary due ($27,450,000). This will result in a total buyout of $18,300,000 with a base salary of $2,287,500 over each of the next 8 years.

 

Current Contract Breakdown

 
Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit
2019-20 Contract details by year $2,500,000 $5,850,000
2020-21 Contract details by year $3,000,000 $5,850,000
2021-22 Contract details by year $5,000,000 $5,850,000
2022-23 Contract details by year $4,500,000 $5,850,000
2023-24 Contract details by year $7,500,000 $5,850,000
2024-25 Contract details by year $6,950,000 $5,850,000
2025-26 Contract details by year $8,500,000 $5,850,000
 

Buyout Breakdown

 
Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit
2022-23 Contract details by year $2,287,500 $2,212,500 $3,637,500
2023-24 Contract details by year $2,287,500 $5,212,500 $637,500
2024-25 Contract details by year $2,287,500 $4,662,500 $1,187,500
2025-26 Contract details by year $2,287,500 $6,212,500 $-362,500
2026-27 Contract details by year $2,287,500 -$2,287,500 $2,287,500
2027-28 Contract details by year $2,287,500 -$2,287,500 $2,287,500
2028-29 Contract details by year $2,287,500 -$2,287,500 $2,287,500
2029-30 Contract details by year $2,287,500 -$2,287,500 $2,287,500
$18,300,000