David Pastrnak buyout calculator, cap hit impact

David Pastrnak Buyout Cap Implications

Birthdate May 25, 1996

If David Pastrnak was bought out prior to the 2021-2022 season.

The annual cap hit of a buyout is calculated year by year as follows:

  • Add together the Original Cap Hit and the Contract Signing Bonus for that year
  • Subtract the Contract Total Salary for that year (base salary + signing bonus).
  • Finally, add the Annual Buyout Cost as calculated below.

He would be 25 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $3,733,333
Remaining base salary
($11,200,000 * 33% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $933,333
(Total buyout cost/4 years)

David Pastrnak projected buyout 2021-2022 season
2021-2022 2022-2023 2023-2024 2024-2025
Remaining Base Salary
$11,200,000
$6,800,000 $4,400,000 $0 $0
Original Cap Hit $6,666,666 $6,666,666 $0 $0
Contract Signing Bonus $0 $2,000,000 $0 $0
Contract Total Salary ($6,800,000) ($6,400,000) ($0) ($0)
Annual Buyout Cost $933,333 $933,333 $933,333 $933,333
ACTUAL CAP HIT Boston Bruins logo $799,999 $3,199,999 $933,333 $933,333
Savings $5,866,667 $3,466,667 $-933,333 $-933,333

Active Contract

Signing Team Boston Bruins logo
Signing Date September 14, 2017
Signing Status RFA
Agent J.P. Barry
Standard Contract | 6 Years $39,999,996 8.18% of cap space
2017-2018 2018-2019 2019-2020 2020-2021 2021-2022 2022-2023
Cap Hit $6,666,666 $6,666,666 $6,666,666 $6,666,666 $6,666,666 $6,666,666
UFA
AAV $6,666,666 $6,666,666 $6,666,666 $6,666,666 $6,666,666 $6,666,666
Performance Bonuses $0 $0 $0 $0 $0 $0
Base Salary $4,000,000 $8,000,000 $6,800,000 $3,000,000 $6,800,000 $4,400,000
Signing Bonuses $4,000,000 $0 $0 $1,000,000 $0 $2,000,000
Total Salary $8,000,000 $8,000,000 $6,800,000 $4,000,000 $6,800,000 $6,400,000
Minors Salary $8,000,000 $8,000,000 $6,800,000 $4,000,000 $6,800,000 $6,400,000
Clauses M-NTC
NMC
M-NTC
NMC
UFA Year
Buy It Out Buy It Out