NHL Buyout Calculator

Zach Werenski

age27
posD
shotl
h6'2"
w214lbs
Birthdate
Jul 19, 1997
Player Profile

If Zach Werenski was bought out prior to the 2024-2025 season.

Total Cost

$19,000,000$19.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$12,666,667$12.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,583,333$1.58M
$12,666,667$12.67M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
24/25
27/28
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2027-28
Buyout Length 8
Buyout End 2031-32

Buyout Summary

Abbreviated $Amounts
Zach Werenski
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32
Original Cap Hit
$9,583,333$9.58M $9,583,333$9.58M $9,583,334$9.58M $9,583,334$9.58M - - - -
Base Salary
($9,500,000$9.50M) ($7,500,000$7.50M) ($1,000,000$1.00M) ($1,000,000$1.00M) (-) (-) (-) (-)
Total Salary ($11,500,000$11.50M) ($9,500,000$9.50M) ($7,250,000$7.25M) ($7,250,000$7.25M) (-) (-) (-) (-)
Signing Bonus $2,000,000$2.00M $2,000,000$2.00M $6,250,000$6.25M $6,250,000$6.25M - - - -
Annual Buyout Cost $1,583,333$1.58M $1,583,333$1.58M $1,583,333$1.58M $1,583,333$1.58M $1,583,333$1.58M $1,583,333$1.58M $1,583,333$1.58M $1,583,333$1.58M
Actual Cap Hit
$1,666,666$1.67M
$3,666,666$3.67M
$10,166,667$10.17M
$10,166,667$10.17M
$1,583,333$1.58M
$1,583,333$1.58M
$1,583,333$1.58M
$1,583,333$1.58M
Savings
100.0%
$7,916,667$7.92M
$5,916,667$5.92M
$-583,333$-583K
$-583,333$-583K
$-1,583,333$-1.58M
$-1,583,333$-1.58M
$-1,583,333$-1.58M
$-1,583,333$-1.58M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2028 Standard Contract
6yrs
value$57,500,000$57.50M
cap hit$9,583,333$9.58M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
2028
Cap Hit $9,583,333$9.58M $9,583,333$9.58M $9,583,333$9.58M $9,583,333$9.58M $9,583,334$9.58M $9,583,334$9.58M UFAage 30
AAV $9,583,333$9.58M $9,583,333$9.58M $9,583,333$9.58M $9,583,333$9.58M $9,583,334$9.58M $9,583,334$9.58M
Base $8,000,000$8.00M $10,000,000$10.00M $9,500,000$9.50M $7,500,000$7.50M $1,000,000$1.00M $1,000,000$1.00M
Performance Bonuses - - - - - -
Signing Bonuses $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $6,250,000$6.25M $6,250,000$6.25M
Total Salary $10,000,000$10.00M $12,000,000$12.00M $11,500,000$11.50M $9,500,000$9.50M $7,250,000$7.25M $7,250,000$7.25M
Minors Salary $10,000,000$10.00M $12,000,000$12.00M $11,500,000$11.50M $9,500,000$9.50M $7,250,000$7.25M $7,250,000$7.25M
Clauses
-
NMC
NMC
NMC
NMC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement