Buyout Calculator: Erik Cernak

Select a player and the date you wish to buyout the player on.

Player Details

 

Position: Defenseman

Age of Buyout Date: 22

At age 22 player's buyout will be 1/3 of the remaining salary due ($27,600,000). This will result in a total buyout of $9,200,000 with a base salary of $575,000 over each of the next 16 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2023-24 $1,260,000 $5,200,000 2024-25 $2,260,000 $5,200,000 2025-26 $6,760,000 $5,200,000 2026-27 $5,096,000 $5,200,000 2027-28 $3,056,000 $5,200,000 2028-29 $3,056,000 $5,200,000 2029-30 $3,056,000 $5,200,000 2030-31 $3,056,000 $5,200,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $575,000 $685,000 $4,515,000 2024-25 $575,000 $1,685,000 $3,515,000 2025-26 $575,000 $6,185,000 $-985,000 2026-27 $575,000 $4,521,000 $679,000 2027-28 $575,000 $2,481,000 $2,719,000 2028-29 $575,000 $2,481,000 $2,719,000 2029-30 $575,000 $2,481,000 $2,719,000 2030-31 $575,000 $2,481,000 $2,719,000 2031-32 $575,000 -$575,000 $575,000 2032-33 $575,000 -$575,000 $575,000 2033-34 $575,000 -$575,000 $575,000 2034-35 $575,000 -$575,000 $575,000 2035-36 $575,000 -$575,000 $575,000 2036-37 $575,000 -$575,000 $575,000 2037-38 $575,000 -$575,000 $575,000 2038-39 $575,000 -$575,000 $575,000 $9,200,000