Zach Werenski buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Zach Werenski Buyout Cap Implications

Birthdate July 19, 1997

If Zach Werenski was bought out prior to the 2022-2023 season.

The annual cap hit of a buyout is calculated year by year as follows:

  • Add together the Original Cap Hit and the Contract Signing Bonus for that year
  • Subtract the Contract Total Salary for that year (base salary + signing bonus).
  • Finally, add the Annual Buyout Cost as calculated below.

He would be 24 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $12,333,333
Remaining base salary
($37,000,000 * 33% buyout multiplier)
.

6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)

Annual buyout cost of $1,027,778
(Total buyout cost/12 years)

Zach Werenski projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030 2030-2031 2031-2032 2032-2033 2033-2034
Remaining Base Salary
$37,000,000
$8,000,000 $10,000,000 $9,500,000 $7,500,000 $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0
Original Cap Hit $9,583,333 $9,583,333 $9,583,333 $9,583,333 $9,583,334 $9,583,334 $0 $0 $0 $0 $0 $0
Contract Signing Bonus $2,000,000 $2,000,000 $2,000,000 $2,000,000 $6,250,000 $6,250,000 $0 $0 $0 $0 $0 $0
Contract Total Salary ($10,000,000) ($12,000,000) ($11,500,000) ($9,500,000) ($7,250,000) ($7,250,000) ($0) ($0) ($0) ($0) ($0) ($0)
Annual Buyout Cost $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778
ACTUAL CAP HIT Columbus Blue Jackets logo $2,611,111 $611,111 $1,111,111 $3,111,111 $9,611,112 $9,611,112 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778 $1,027,778
Savings $6,972,222 $8,972,222 $8,472,222 $6,472,222 $-27,778 $-27,778 $-1,027,778 $-1,027,778 $-1,027,778 $-1,027,778 $-1,027,778 $-1,027,778

Active Contract

Signing Team Columbus Blue Jackets logo
Signing Date July 29, 2021
Signing Status RFA
Agent Judd Moldaver
View Player Profile
Potential Lockout Year
Standard Contract | 6 Years $57,500,000 11.62% of cap space
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028
Cap Hit $9,583,333 $9,583,333 $9,583,333 $9,583,333 $9,583,334 $9,583,334
UFA
AAV $9,583,333 $9,583,333 $9,583,333 $9,583,333 $9,583,334 $9,583,334
Performance Bonuses $0 $0 $0 $0 $0 $0
Base Salary $8,000,000 $10,000,000 $9,500,000 $7,500,000 $1,000,000 $1,000,000
Signing Bonuses $2,000,000 $2,000,000 $2,000,000 $2,000,000 $6,250,000 $6,250,000
Total Salary $10,000,000 $12,000,000 $11,500,000 $9,500,000 $7,250,000 $7,250,000
Minors Salary $10,000,000 $12,000,000 $11,500,000 $9,500,000 $7,250,000 $7,250,000
Clauses NMC NMC NMC NMC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out
No Move Clause; Modified Trade Clause - 2027-28 season – 10 team trade list