Buyout Summary Popular Buyouts

NHL Buyout Calculator

Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.

Erik Cernak

#81

age26

posD

shotr

h6'4"

w225lbs

Birthdate

May 28, 1997

Player Profile

If Erik Cernak was bought out prior to the 2027-2028 season.

Total Cost

$12,224,000$12.22M

Total Remaining Base Salary

67%

Buyout Multiplier

He would be 30 years old at the buyout, giving him a 67% buyout multiplier.

$8,149,333$8.15M

Buyout Total Cost

Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost

$1,018,667$1.02M

$8,149,333$8.15M / 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	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	-	-	-	-
Base Salary	($3,056,000$3.06M)	($3,056,000$3.06M)	($3,056,000$3.06M)	($3,056,000$3.06M)	(-)	(-)	(-)	(-)
Total Salary	($4,056,000$4.06M)	($4,056,000$4.06M)	($4,056,000$4.06M)	($4,056,000$4.06M)	(-)	(-)	(-)	(-)
Signing Bonus	$1,000,000$1.00M	$1,000,000$1.00M	$1,000,000$1.00M	$1,000,000$1.00M	-	-	-	-
Annual Buyout Cost	$1,018,667$1.02M	$1,018,667$1.02M	$1,018,667$1.02M	$1,018,667$1.02M	$1,018,667$1.02M	$1,018,667$1.02M	$1,018,667$1.02M	$1,018,667$1.02M
Actual Cap Hit	$3,162,667$3.16M	$3,162,667$3.16M	$3,162,667$3.16M	$3,162,667$3.16M	$1,018,667$1.02M	$1,018,667$1.02M	$1,018,667$1.02M	$1,018,667$1.02M
Savings 100.0%	$2,037,333$2.04M	$2,037,333$2.04M	$2,037,333$2.04M	$2,037,333$2.04M	$-1,018,667$-1.02M	$-1,018,667$-1.02M	$-1,018,667$-1.02M	$-1,018,667$-1.02M

Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract

term8yrs

value$41,600,000$41.60M

cap hit$5,200,000$5.20M

expires

2031

UFA

34yrs

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	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	UFA 34yrs
AAV	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M	$5,200,000$5.20M
Base	$1,260,000$1.26M	$2,260,000$2.26M	$6,760,000$6.76M	$5,096,000$5.10M	$3,056,000$3.06M	$3,056,000$3.06M	$3,056,000$3.06M	$3,056,000$3.06M
Performance Bonuses	-	-	-	-	-	-	-	-
Signing Bonuses	$5,500,000$5.50M	$4,500,000$4.50M	-	-	$1,000,000$1.00M	$1,000,000$1.00M	$1,000,000$1.00M	$1,000,000$1.00M
Total Salary	$6,760,000$6.76M	$6,760,000$6.76M	$6,760,000$6.76M	$5,096,000$5.10M	$4,056,000$4.06M	$4,056,000$4.06M	$4,056,000$4.06M	$4,056,000$4.06M
Minors Salary	$6,760,000$6.76M	$6,760,000$6.76M	$6,760,000$6.76M	$5,096,000$5.10M	$4,056,000$4.06M	$4,056,000$4.06M	$5,200,000$5.20M	$4,056,000$4.06M
Clauses	-	NTC	NTC	NTC	M-NTC	M-NTC	M-NTC	M-NTC
UFA Year

Popular Buyouts

Players with the most buyout views

(Team at time of buyout)	Cap Hit	% Of Views
Jack Campbell	$5.00M	15%
Jonathan Huberdeau	$10.50M	15%
Pierre-Luc Dubois	$8.50M	14%
Brendan Gallagher	$6.50M	12%
Jesperi Kotkaniemi	$4.82M	12%
Jeff Skinner	$9.00M	12%
Nathan MacKinnon	$12.60M	11%
Darnell Nurse	$9.25M	10%