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$15.60M
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$10.40M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,040,000$1.04M
 $10,400,000$10.40M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
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 2029-30
Buyout Length 10
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
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 - - - - -
Base Salary
 ($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 ($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 $1,040,000$1.04M $1,040,000$1.04M $1,040,000$1.04M $1,040,000$1.04M $1,040,000$1.04M $1,040,000$1.04M $1,040,000$1.04M $1,040,000$1.04M $1,040,000$1.04M $1,040,000$1.04M
Actual Cap Hit
$290,000$290K
$8,290,000$8.29M
$9,090,000$9.09M
$9,090,000$9.09M
$9,090,000$9.09M
$1,040,000$1.04M
$1,040,000$1.04M
$1,040,000$1.04M
$1,040,000$1.04M
$1,040,000$1.04M
Savings
100.0%
$8,960,000$8.96M
$960,000$960K
$160,000$160K
$160,000$160K
$160,000$160K
$-1,040,000$-1.04M
$-1,040,000$-1.04M
$-1,040,000$-1.04M
$-1,040,000$-1.04M
$-1,040,000$-1.04M
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
PuckPedia
May 14
PuckPedia
RT @AnaheimDucks: NEWS: We have announced several updates to our Hockey Operations department. t.co/bvmpj10IlP
PuckPedia
May 14
PuckPedia
The #MNWild put 22 y/o F Vladislav Firstov on waivers for mutual termination. '19 2nd Round Pick, 4P in 10 AHL GP. Was in Year 2 of 3 year Entry Level Deal 1st reported by @RussoHockey t.co/VMdC2wNPJq
Advertisement
Advertisement
Advertisement