Contract Buyout Calculator - Nathan MacKinnon, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 28 | NMC | $12,600,000 | $12,600,000 | - | $15,725,000 | $775,000 | $16,500,000 | $16,500,000 | |
| 2024-25 | 29 | NMC | $12,600,000 | $12,600,000 | - | $15,725,000 | $775,000 | $16,500,000 | $16,500,000 | |
| 2025-26 | 30 | NMC | $12,600,000 | $12,600,000 | - | $15,250,000 | $800,000 | $16,050,000 | $16,050,000 | |
| 2026-27 | 31 | NMC | $12,600,000 | $12,600,000 | - | $3,000,000 | $9,150,000 | $12,150,000 | $12,150,000 | |
| 2027-28 | 32 | NMC | $12,600,000 | $12,600,000 | - | $8,910,000 | $990,000 | $9,900,000 | $9,900,000 | |
| 2028-29 | 33 | NMC | $12,600,000 | $12,600,000 | - | $8,910,000 | $990,000 | $9,900,000 | $9,900,000 | |
| 2029-30 | 34 | NMC | $12,600,000 | $12,600,000 | - | $8,910,000 | $990,000 | $9,900,000 | $9,900,000 | |
| 2030-31 | 35 | NMC | $12,600,000 | $12,600,000 | - | $8,910,000 | $990,000 | $9,900,000 | $9,900,000 | |
| Total | - | $85,340,000 | $15,460,000 | $100,800,000 | $100,800,000 |
Signed:
Team: Colorado Avalanche
GM: -
Exp. Status:
Cap %:
Buyout Impact on Colorado Avalanche (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $16,050,000 | $16,022,778 | $27,222 | $12,600,000 | $12,572,778 | $27,222 |
| 2026-27 | $12,150,000 | $3,772,778 | $8,377,222 | $12,600,000 | $4,222,778 | $8,377,222 |
| 2027-28 | $9,900,000 | $9,682,778 | $217,222 | $12,600,000 | $12,382,778 | $217,222 |
| 2028-29 | $9,900,000 | $9,682,778 | $217,222 | $12,600,000 | $12,382,778 | $217,222 |
| 2029-30 | $9,900,000 | $9,682,778 | $217,222 | $12,600,000 | $12,382,778 | $217,222 |
| 2030-31 | $9,900,000 | $9,682,778 | $217,222 | $12,600,000 | $12,382,778 | $217,222 |
| 2031-32 | $0 | $772,778 | $-772,778 | $0 | $772,778 | $-772,778 |
| 2032-33 | $0 | $772,778 | $-772,778 | $0 | $772,778 | $-772,778 |
| 2033-34 | $0 | $772,778 | $-772,778 | $0 | $772,778 | $-772,778 |
| 2034-35 | $0 | $772,778 | $-772,778 | $0 | $772,778 | $-772,778 |
| 2035-36 | $0 | $772,778 | $-772,778 | $0 | $772,778 | $-772,778 |
| 2036-37 | $0 | $772,778 | $-772,778 | $0 | $772,778 | $-772,778 |