NHL Buyout Calculator

Nathan MacKinnon

#29
age28
posC
shotr
h6'0"
w201lbs
Birthdate
Sep 1, 1995
Player Profile

If Nathan MacKinnon was bought out prior to the 2026-2027 season.

Total Cost

$13,110,000$13.11M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$8,740,000$8.74M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$874,000$874K
 $8,740,000$8.74M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
26/27
30/31
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2030-31
Buyout Length 10
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
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 - - - - -
Base Salary
 ($9,150,000$9.15M) ($990,000$990K) ($990,000$990K) ($990,000$990K) ($990,000$990K) (-) (-) (-) (-) (-)
Total Salary ($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 $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 $874,000$874K $874,000$874K $874,000$874K $874,000$874K $874,000$874K $874,000$874K $874,000$874K $874,000$874K $874,000$874K $874,000$874K
Actual Cap Hit
$4,324,000$4.32M
$12,484,000$12.48M
$12,484,000$12.48M
$12,484,000$12.48M
$12,484,000$12.48M
$874,000$874K
$874,000$874K
$874,000$874K
$874,000$874K
$874,000$874K
Savings
100.0%
$8,276,000$8.28M
$116,000$116K
$116,000$116K
$116,000$116K
$116,000$116K
$-874,000$-874K
$-874,000$-874K
$-874,000$-874K
$-874,000$-874K
$-874,000$-874K
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
UFA
35yrs
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
PuckPedia
Apr 14
PuckPedia
RT @hailey_salvian: For the first time, USA Hockey will have over 100,000 females registered to play hockey across the country, says USA Ho…
PuckPedia
Apr 14
PuckPedia
RT @leahmerrall: By the way, this tweet is how some members of the staff found out they’re losing their jobs. And they still don’t know wh…
Advertisement
Advertisement
Advertisement