Contract Buyout Calculator - David Pastrnak, 2028
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 27 | NMC | $11,250,000 | $11,250,000 | - | $4,500,000 | $8,500,000 | $13,000,000 | $13,000,000 | |
| 2024-25 | 28 | NMC | $11,250,000 | $11,250,000 | - | $4,500,000 | $8,500,000 | $13,000,000 | $13,000,000 | |
| 2025-26 | 29 | NMC | $11,250,000 | $11,250,000 | - | $4,000,000 | $8,500,000 | $12,500,000 | $12,500,000 | |
| 2026-27 | 30 | NMC | $11,250,000 | $11,250,000 | - | $3,000,000 | $8,250,000 | $11,250,000 | $11,250,000 | |
| 2027-28 | 31 | NMC | $11,250,000 | $11,250,000 | - | $3,000,000 | $8,250,000 | $11,250,000 | $11,250,000 | |
| 2028-29 | 32 | NMC M-NTC | $11,250,000 | $11,250,000 | - | $3,000,000 | $7,500,000 | $10,500,000 | $10,500,000 | |
| 2029-30 | 33 | M-NTC | $11,250,000 | $11,250,000 | - | $2,500,000 | $7,000,000 | $9,500,000 | $9,500,000 | |
| 2030-31 | 34 | M-NTC | $11,250,000 | $11,250,000 | - | $2,000,000 | $7,000,000 | $9,000,000 | $9,000,000 | |
| Total | - | $26,500,000 | $63,500,000 | $90,000,000 | $90,000,000 |
Signed:
Team: Boston Bruins
GM: -
Exp. Status:
Cap %:
Clause: In 2028-29 player provides a list of 8 teams he'd accept a trade to. In 2029-30 player provides list of 10 teams he'd accept trade to. In 2030-31 player provides a list of 10 teams he would not accept a trade to.
Buyout Impact on Boston Bruins (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2028-29 | $10,500,000 | $5,388,889 | $5,111,111 | $11,250,000 | $6,138,889 | $5,111,111 |
| 2029-30 | $9,500,000 | $4,888,889 | $4,611,111 | $11,250,000 | $6,638,889 | $4,611,111 |
| 2030-31 | $9,000,000 | $4,388,889 | $4,611,111 | $11,250,000 | $6,638,889 | $4,611,111 |
| 2031-32 | $0 | $2,388,889 | $-2,388,889 | $0 | $2,388,889 | $-2,388,889 |
| 2032-33 | $0 | $2,388,889 | $-2,388,889 | $0 | $2,388,889 | $-2,388,889 |
| 2033-34 | $0 | $2,388,889 | $-2,388,889 | $0 | $2,388,889 | $-2,388,889 |