Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
Buyout Summary
If David Pastrnak was bought out prior to the 2028-2029 season:
Abbreviated $Amounts
| 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | |
|---|---|---|---|---|---|---|
|
Base Salary
|
$7,500,000$7.50M | $7,000,000$7.00M | $7,000,000$7.00M |
-
|
-
|
-
|
| Total Salary | $10,500,000$10.50M | $9,500,000$9.50M | $9,000,000$9.00M |
-
|
-
|
-
|
| Signing Bonus | $3,000,000$3.00M | $2,500,000$2.50M | $2,000,000$2.00M | - | - | - |
| Annual Buyout Cost | $2,388,889$2.39M | $2,388,889$2.39M | $2,388,889$2.39M | $2,388,889$2.39M | $2,388,889$2.39M | $2,388,889$2.39M |
|
Original Cap Hit
|
$11,250,000$11.25M | $11,250,000$11.25M | $11,250,000$11.25M | - | - | - |
 Buyout Cap Hit |
$6,138,889$6.14M | $6,638,889$6.64M | $6,638,889$6.64M | $2,388,889$2.39M | $2,388,889$2.39M | $2,388,889$2.39M |
Savings
|
$5,111,111$5.11M | $4,611,111$4.61M | $4,611,111$4.61M | $-2,388,889$-2.39M | $-2,388,889$-2.39M | $-2,388,889$-2.39M |
Total Cost
$21,500,000$21.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$14,333,333$14.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$2,388,889$2.39M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
28/29
30/31
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
3
Contract End
2030-31
Buyout Length
6
Buyout End
2033-34
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
8yrs
value$90,000,000$90.00M
cap hit$11,250,000$11.25M
expiry
2031
UFA
age 35
Abbreviated $Amounts
|
2023-24
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
2029-30
|
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 | UFAage 35 |
| 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
|
M-NTC
|
|
| Year Type | UFA | UFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
Yr 6: 8 team approved Trade List; Yr 7: 10 team approved Trade List; Yr 8: 10 team No Trade
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$11.60M |
23% |
|
$9.25M |
18% |
|
$10.50M |
12% |
|
$4.82M |
11% |
|
$14.00M |
10% |
|
$7.00M |
9% |
|
$5.25M |
8% |
|
$12.00M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement