NHL Buyout Calculator

Mika Zibanejad

#93
age31
posC
shotr
h6'2"
w201lbs
Birthdate
Apr 18, 1993
Player Profile

If Mika Zibanejad was bought out prior to the 2025-2026 season.

Total Cost

$5,000,000$5.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$3,333,333$3.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$333,333$333K
 $3,333,333$3.33M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
25/26
29/30
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2029-30
Buyout Length 10
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M - - - - -
Base Salary
 ($1,000,000$1.00M) ($1,000,000$1.00M) ($1,000,000$1.00M) ($1,000,000$1.00M) ($1,000,000$1.00M) (-) (-) (-) (-) (-)
Total Salary ($10,000,000$10.00M) ($8,500,000$8.50M) ($7,750,000$7.75M) ($6,750,000$6.75M) ($6,500,000$6.50M) (-) (-) (-) (-) (-)
Signing Bonus $9,000,000$9.00M $7,500,000$7.50M $6,750,000$6.75M $5,750,000$5.75M $5,500,000$5.50M - - - - -
Annual Buyout Cost $333,333$333K $333,333$333K $333,333$333K $333,333$333K $333,333$333K $333,333$333K $333,333$333K $333,333$333K $333,333$333K $333,333$333K
Actual Cap Hit
$7,833,333$7.83M
$7,833,333$7.83M
$7,833,333$7.83M
$7,833,333$7.83M
$7,833,333$7.83M
$333,333$333K
$333,333$333K
$333,333$333K
$333,333$333K
$333,333$333K
Savings
100.0%
$666,667$667K
$666,667$667K
$666,667$667K
$666,667$667K
$666,667$667K
$-333,333$-333K
$-333,333$-333K
$-333,333$-333K
$-333,333$-333K
$-333,333$-333K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$68,000,000$68.00M
cap hit$8,500,000$8.50M
Abbreviated $Amounts
2022-23
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
2030
Cap Hit $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M
UFA
37yrs
AAV $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M
Base $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $7,000,000$7.00M $9,000,000$9.00M $9,500,000$9.50M $9,000,000$9.00M $7,500,000$7.50M $6,750,000$6.75M $5,750,000$5.75M $5,500,000$5.50M
Total Salary $8,000,000$8.00M $10,000,000$10.00M $10,500,000$10.50M $10,000,000$10.00M $8,500,000$8.50M $7,750,000$7.75M $6,750,000$6.75M $6,500,000$6.50M
Minors Salary $8,000,000$8.00M $10,000,000$10.00M $10,500,000$10.50M $10,000,000$10.00M $8,500,000$8.50M $7,750,000$7.75M $6,750,000$6.75M $6,500,000$6.50M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
PuckPedia
Apr 22
PuckPedia
The NHL equivalent would be if the following players had already been traded: Beniers McTavish Cole Sillinger Sebastian Cossa t.co/3d5efuX4PP t.co/oGapO3agSD
PuckPedia
Apr 22
PuckPedia
RT @Avalanche: ROSTER UPDATE: We have recalled goaltender Ivan Prosvetov from the Colorado Eagles. In addition, goaltender Arvid Holm has…
Advertisement
Advertisement
Advertisement