Buyout Calculator: Darnell Nurse

Select a player and the date you wish to buyout the player on.

 

Player Details

 

Position: Defenseman

Age of Buyout Date: 25

At age 25 player's buyout will be 1/3 of the remaining salary due ($38,000,000). This will result in a total buyout of $12,666,667 with a base salary of $904,762 over each of the next 14 years.

 

Current Contract Breakdown

 
Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit
2022-23 Contract details by year $12,000,000 $9,250,000
2023-24 Contract details by year $10,400,000 $9,250,000
2024-25 Contract details by year $12,000,000 $9,250,000
2025-26 Contract details by year $10,000,000 $9,250,000
2026-27 Contract details by year $2,000,000 $9,250,000
2027-28 Contract details by year $1,200,000 $9,250,000
2028-29 Contract details by year $1,200,000 $9,250,000
2029-30 Contract details by year $1,200,000 $9,250,000
 

Buyout Breakdown

 
Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit
2023-24 Contract details by year $904,762 $9,495,238 $-245,238
2024-25 Contract details by year $904,762 $11,095,238 $-1,845,238
2025-26 Contract details by year $904,762 $9,095,238 $154,762
2026-27 Contract details by year $904,762 $1,095,238 $8,154,762
2027-28 Contract details by year $904,762 $295,238 $8,954,762
2028-29 Contract details by year $904,762 $295,238 $8,954,762
2029-30 Contract details by year $904,762 $295,238 $8,954,762
2030-31 Contract details by year $904,762 -$904,762 $904,762
2031-32 Contract details by year $904,762 -$904,762 $904,762
2032-33 Contract details by year $904,762 -$904,762 $904,762
2033-34 Contract details by year $904,762 -$904,762 $904,762
2034-35 Contract details by year $904,762 -$904,762 $904,762
2035-36 Contract details by year $904,762 -$904,762 $904,762
2036-37 Contract details by year $904,762 -$904,762 $904,762
$12,666,667