Buyout Calculator: Zach Whitecloud

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

Player Details

 

Position: Defenseman

Age of Buyout Date: 23

At age 23 player's buyout will be 1/3 of the remaining salary due ($13,500,000). This will result in a total buyout of $4,500,000 with a base salary of $450,000 over each of the next 10 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2022-23 $1,000,000 $2,750,000 2023-24 $3,000,000 $2,750,000 2024-25 $2,750,000 $2,750,000 2025-26 $2,750,000 $2,750,000 2026-27 $2,500,000 $2,750,000 2027-28 $2,500,000 $2,750,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $450,000 $2,550,000 $200,000 2024-25 $450,000 $2,300,000 $450,000 2025-26 $450,000 $2,300,000 $450,000 2026-27 $450,000 $2,050,000 $700,000 2027-28 $450,000 $2,050,000 $700,000 2028-29 $450,000 -$450,000 $450,000 2029-30 $450,000 -$450,000 $450,000 2030-31 $450,000 -$450,000 $450,000 2031-32 $450,000 -$450,000 $450,000 2032-33 $450,000 -$450,000 $450,000 $4,500,000