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 2025-2026 season.

Total Cost

$15,600,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$10,400,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,040,000
$10.4M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
25/26
29/30
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2029-2030
Buyout Length 10
Buyout End 2034-2035

Buyout Summary

2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
$9.3M $9.3M $9.3M $9.3M $9.3M - - - - -
Base Salary
( $10.0M) ( $2.0M) ( $1.2M) ( $1.2M) ( $1.2M) (-) (-) (-) (-) (-)
Total Salary ( $10.0M) ( $8.0M) ( $7.2M) ( $7.2M) ( $7.2M) (-) (-) (-) (-) (-)
Signing Bonus - $6.0M $6.0M $6.0M $6.0M - - - - -
Annual Buyout Cost $1.0M $1.0M $1.0M $1.0M $1.0M $1.0M $1.0M $1.0M $1.0M $1.0M
ACTUAL CAP HIT
$290K
$8.3M
$9.1M
$9.1M
$9.1M
$1.0M
$1.0M
$1.0M
$1.0M
$1.0M
Savings
100.0%
$9.0M
$960K
$160K
$160K
$160K
$-1.0M
$-1.0M
$-1.0M
$-1.0M
$-1.0M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$74.0M
cap hit$9.3M
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 $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M
UFA
35yrs
AAV $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M
Base $12.0M $10.4M $12.0M $10.0M $2.0M $1.2M $1.2M $1.2M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - $6.0M $6.0M $6.0M $6.0M
Total Salary $12.0M $10.4M $12.0M $10.0M $8.0M $7.2M $7.2M $7.2M
Minors Salary $12.0M $10.4M $12.0M $10.0M $8.0M $7.2M $7.2M $7.2M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year

Advertisement
Advertisement
Advertisement