NHL Buyout Calculator

David Pastrnak

#88
age27
posRW
shotr
h6'0"
w194lbs
Birthdate
May 25, 1996
Player Profile

If David Pastrnak was bought out prior to the 2027-2028 season.

Total Cost

$29,750,000$29.75M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$19,833,333$19.83M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,479,167$2.48M
 $19,833,333$19.83M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
27/28
30/31
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2030-31
Buyout Length 8
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M - - - -
Base Salary
 ($8,250,000$8.25M) ($7,500,000$7.50M) ($7,000,000$7.00M) ($7,000,000$7.00M) (-) (-) (-) (-)
Total Salary ($11,250,000$11.25M) ($10,500,000$10.50M) ($9,500,000$9.50M) ($9,000,000$9.00M) (-) (-) (-) (-)
Signing Bonus $3,000,000$3.00M $3,000,000$3.00M $2,500,000$2.50M $2,000,000$2.00M - - - -
Annual Buyout Cost $2,479,167$2.48M $2,479,167$2.48M $2,479,167$2.48M $2,479,167$2.48M $2,479,167$2.48M $2,479,167$2.48M $2,479,167$2.48M $2,479,167$2.48M
Actual Cap Hit
$5,479,167$5.48M
$6,229,167$6.23M
$6,729,167$6.73M
$6,729,167$6.73M
$2,479,167$2.48M
$2,479,167$2.48M
$2,479,167$2.48M
$2,479,167$2.48M
Savings
100.0%
$5,770,833$5.77M
$5,020,833$5.02M
$4,520,833$4.52M
$4,520,833$4.52M
$-2,479,167$-2.48M
$-2,479,167$-2.48M
$-2,479,167$-2.48M
$-2,479,167$-2.48M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$90,000,000$90.00M
cap hit$11,250,000$11.25M
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 $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M
UFA
35yrs
AAV $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M $11,250,000$11.25M
Base $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,250,000$8.25M $8,250,000$8.25M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $4,500,000$4.50M $4,500,000$4.50M $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M $3,000,000$3.00M $2,500,000$2.50M $2,000,000$2.00M
Total Salary $13,000,000$13.00M $13,000,000$13.00M $12,500,000$12.50M $11,250,000$11.25M $11,250,000$11.25M $10,500,000$10.50M $9,500,000$9.50M $9,000,000$9.00M
Minors Salary $13,000,000$13.00M $13,000,000$13.00M $12,500,000$12.50M $11,250,000$11.25M $11,250,000$11.25M $10,500,000$10.50M $9,500,000$9.50M $9,000,000$9.00M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
M-NTC
M-NTC
UFA Year
PuckPedia
May 01
PuckPedia
RT @DarrenDreger: Rod Brind’Amour’s future as Carolina’s coach is up in the air. Recently, a deal seemed close, but It’s believed the offer…
PuckPedia
May 01
PuckPedia
The #CauseChaos signed '23 5th Round Pick G Ruslan Khazheyev to 3 year ELC NHL 775K Signing Bonus 70K Minors 82.5K Cap Hit/AAV 845K Rep'd by @HockeyAgent1 @GoldStarHockey t.co/ZbqpFZZrCi
Advertisement
Advertisement
Advertisement