NHL Buyout Calculator

Nathan MacKinnon

age28
posC
shotr
h6'0"
w201lbs
Birthdate
Sep 1, 1995
Player Profile

If Nathan MacKinnon was bought out prior to the 2024-2025 season.

Total Cost

$14,685,000$14.69M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$9,790,000$9.79M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$699,286$699K
$9,790,000$9.79M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
24/25
30/31
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2030-31
Buyout Length 14
Buyout End 2037-38

Buyout Summary

Abbreviated $Amounts
Nathan MacKinnon
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38
Original Cap Hit
$12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M - - - - - - -
Base Salary
($775,000$775K) ($800,000$800K) ($9,150,000$9.15M) ($990,000$990K) ($990,000$990K) ($990,000$990K) ($990,000$990K) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($16,500,000$16.50M) ($16,050,000$16.05M) ($12,150,000$12.15M) ($9,900,000$9.90M) ($9,900,000$9.90M) ($9,900,000$9.90M) ($9,900,000$9.90M) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus $15,725,000$15.73M $15,250,000$15.25M $3,000,000$3.00M $8,910,000$8.91M $8,910,000$8.91M $8,910,000$8.91M $8,910,000$8.91M - - - - - - -
Annual Buyout Cost $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K $699,286$699K
Actual Cap Hit
$12,524,286$12.52M
$12,499,286$12.50M
$4,149,286$4.15M
$12,309,286$12.31M
$12,309,286$12.31M
$12,309,286$12.31M
$12,309,286$12.31M
$699,286$699K
$699,286$699K
$699,286$699K
$699,286$699K
$699,286$699K
$699,286$699K
$699,286$699K
Savings
100.0%
$75,714$76K
$100,714$101K
$8,450,714$8.45M
$290,714$291K
$290,714$291K
$290,714$291K
$290,714$291K
$-699,286$-699K
$-699,286$-699K
$-699,286$-699K
$-699,286$-699K
$-699,286$-699K
$-699,286$-699K
$-699,286$-699K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$100,800,000$100.80M
cap hit$12,600,000$12.60M
Abbreviated $Amounts
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
Buy Out
2030-31
2031
Cap Hit $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M UFAage 35
AAV $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M $12,600,000$12.60M
Base $775,000$775K $775,000$775K $800,000$800K $9,150,000$9.15M $990,000$990K $990,000$990K $990,000$990K $990,000$990K
Performance Bonuses - - - - - - - -
Signing Bonuses $15,725,000$15.73M $15,725,000$15.73M $15,250,000$15.25M $3,000,000$3.00M $8,910,000$8.91M $8,910,000$8.91M $8,910,000$8.91M $8,910,000$8.91M
Total Salary $16,500,000$16.50M $16,500,000$16.50M $16,050,000$16.05M $12,150,000$12.15M $9,900,000$9.90M $9,900,000$9.90M $9,900,000$9.90M $9,900,000$9.90M
Minors Salary $16,500,000$16.50M $16,500,000$16.50M $16,050,000$16.05M $12,150,000$12.15M $9,900,000$9.90M $9,900,000$9.90M $9,900,000$9.90M $9,900,000$9.90M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year

Advertisement
Advertisement
Advertisement