NHL Buyout Calculator

Trevor Zegras

age23
posC
shotl
h6'0"
w185lbs
Birthdate
Mar 20, 2001
Player Profile

If Trevor Zegras was bought out prior to the 2024-2025 season.

Total Cost

$11,500,000$11.50M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$3,833,333$3.83M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$958,333$958K
$3,833,333$3.83M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-26
Buyout Length 4
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
Trevor Zegras
2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$5,750,000$5.75M $5,750,000$5.75M - -
Base Salary
($5,750,000$5.75M) ($5,750,000$5.75M) (-) (-)
Total Salary ($5,750,000$5.75M) ($5,750,000$5.75M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $958,333$958K $958,333$958K $958,333$958K $958,333$958K
Actual Cap Hit
$958,333$958K
$958,333$958K
$958,333$958K
$958,333$958K
Savings
100.0%
$4,791,667$4.79M
$4,791,667$4.79M
$-958,333$-958K
$-958,333$-958K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Standard Contract
3yrs
value$17,250,000$17.25M
cap hit$5,750,000$5.75M
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $5,750,000$5.75M $5,750,000$5.75M $5,750,000$5.75M RFAage 25
AAV $5,750,000$5.75M $5,750,000$5.75M $5,750,000$5.75M
Base $5,750,000$5.75M $5,750,000$5.75M $5,750,000$5.75M
Performance Bonuses - - -
Signing Bonuses - - -
Total Salary $5,750,000$5.75M $5,750,000$5.75M $5,750,000$5.75M
Minors Salary $5,750,000$5.75M $5,750,000$5.75M $5,750,000$5.75M
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement