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 2025-2026 season.

Total Cost

$13,910,000$13.91M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$9,273,333$9.27M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$772,778$773K
$9,273,333$9.27M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
25/26
30/31
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2030-31
Buyout Length 12
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
Nathan MacKinnon
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
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 - - - - - -
Base Salary
($800,000$800K) ($9,150,000$9.15M) ($990,000$990K) ($990,000$990K) ($990,000$990K) ($990,000$990K) (-) (-) (-) (-) (-) (-)
Total Salary ($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 $15,250,000$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 $772,778$773K $772,778$773K $772,778$773K $772,778$773K $772,778$773K $772,778$773K $772,778$773K $772,778$773K $772,778$773K $772,778$773K $772,778$773K $772,778$773K
Actual Cap Hit
$12,572,778$12.57M
$4,222,778$4.22M
$12,382,778$12.38M
$12,382,778$12.38M
$12,382,778$12.38M
$12,382,778$12.38M
$772,778$773K
$772,778$773K
$772,778$773K
$772,778$773K
$772,778$773K
$772,778$773K
Savings
100.0%
$27,222$27K
$8,377,222$8.38M
$217,222$217K
$217,222$217K
$217,222$217K
$217,222$217K
$-772,778$-773K
$-772,778$-773K
$-772,778$-773K
$-772,778$-773K
$-772,778$-773K
$-772,778$-773K
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