NHL Buyout Calculator

Darnell Nurse

#25
age29
posD
shotl
h6'4"
w220lbs
Birthdate
Feb 4, 1995
Player Profile

If Darnell Nurse was bought out prior to the 2024-2025 season.

Total Cost

$27,600,000$27.60M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$18,400,000$18.40M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,533,333$1.53M
$18,400,000$18.40M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-30
Buyout Length 12
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
Darnell Nurse
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
$9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M - - - - - -
Base Salary
($12,000,000$12.00M) ($10,000,000$10.00M) ($2,000,000$2.00M) ($1,200,000$1.20M) ($1,200,000$1.20M) ($1,200,000$1.20M) (-) (-) (-) (-) (-) (-)
Total Salary ($12,000,000$12.00M) ($10,000,000$10.00M) ($8,000,000$8.00M) ($7,200,000$7.20M) ($7,200,000$7.20M) ($7,200,000$7.20M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M - - - - - -
Annual Buyout Cost $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M $1,533,333$1.53M
Actual Cap Hit
$-1,216,667$-1.22M
$783,333$783K
$8,783,333$8.78M
$9,583,333$9.58M
$9,583,333$9.58M
$9,583,333$9.58M
$1,533,333$1.53M
$1,533,333$1.53M
$1,533,333$1.53M
$1,533,333$1.53M
$1,533,333$1.53M
$1,533,333$1.53M
Savings
100.0%
$10,466,667$10.47M
$8,466,667$8.47M
$466,667$467K
$-333,333$-333K
$-333,333$-333K
$-333,333$-333K
$-1,533,333$-1.53M
$-1,533,333$-1.53M
$-1,533,333$-1.53M
$-1,533,333$-1.53M
$-1,533,333$-1.53M
$-1,533,333$-1.53M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$74,000,000$74.00M
cap hit$9,250,000$9.25M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
Buy Out
2028-29
Buy Out
2029-30
2030
Cap Hit $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M
UFA
35yrs
AAV $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M $9,250,000$9.25M
Base $12,000,000$12.00M $10,400,000$10.40M $12,000,000$12.00M $10,000,000$10.00M $2,000,000$2.00M $1,200,000$1.20M $1,200,000$1.20M $1,200,000$1.20M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M
Total Salary $12,000,000$12.00M $10,400,000$10.40M $12,000,000$12.00M $10,000,000$10.00M $8,000,000$8.00M $7,200,000$7.20M $7,200,000$7.20M $7,200,000$7.20M
Minors Salary $12,000,000$12.00M $10,400,000$10.40M $12,000,000$12.00M $10,000,000$10.00M $8,000,000$8.00M $7,200,000$7.20M $7,200,000$7.20M $7,200,000$7.20M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year

Advertisement
Advertisement
Advertisement