Jacob Trouba buyout calculator, cap hit impact

Jacob Trouba Buyout Cap Implications

Birthdate February 26, 1994

If Jacob Trouba was bought out prior to the 2020-2021 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 26 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $20,000,000
Remaining base salary
($30,000,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $1,666,667
(Total buyout cost/12 years)

Jacob Trouba projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030 2030-2031 2031-2032
Remaining Base Salary
$30,000,000
$2,000,000 $2,000,000 $6,000,000 $8,000,000 $6,000,000 $6,000,000 $0 $0 $0 $0 $0 $0
Original Cap Hit $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $0 $0 $0 $0 $0 $0
Contract Signing Bonus $8,000,000 $6,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Contract Total Salary ($10,000,000) ($8,000,000) ($6,000,000) ($8,000,000) ($6,000,000) ($6,000,000) ($0) ($0) ($0) ($0) ($0) ($0)
Annual Buyout Cost $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667
ACTUAL CAP HIT New York Rangers logo $7,666,667 $7,666,667 $3,666,667 $1,666,667 $3,666,667 $3,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667
Savings $333,333 $333,333 $4,333,333 $6,333,333 $4,333,333 $4,333,333 $-1,666,667 $-1,666,667 $-1,666,667 $-1,666,667 $-1,666,667 $-1,666,667

Active Contract

Signing Team
Signing Date July 19, 2019
Signing Status RFA
Agent Kurt Overhardt
Standard Contract | 7 Years $56,000,000 9.82% of cap space
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Cap Hit $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
UFA
AAV $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0
Base Salary $4,000,000 $2,000,000 $2,000,000 $6,000,000 $8,000,000 $6,000,000 $6,000,000
Signing Bonuses $8,000,000 $8,000,000 $6,000,000 $0 $0 $0 $0
Total Salary $12,000,000 $10,000,000 $8,000,000 $6,000,000 $8,000,000 $6,000,000 $6,000,000
Minors Salary $12,000,000 $10,000,000 $8,000,000 $6,000,000 $8,000,000 $6,000,000 $6,000,000
Clauses NMC NMC NMC NMC M-NTC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out
24-25: 15 Team No Trade List, 25-26: 12 Team No Trade List