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 2023-2024 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 29 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 $13,333,333
Remaining base salary
($20,000,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $2,222,222
(Total buyout cost/6 years)

Jacob Trouba projected buyout 2023-2024 season
2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029
Remaining Base Salary
$20,000,000
$8,000,000 $6,000,000 $6,000,000 $0 $0 $0
Original Cap Hit $8,000,000 $8,000,000 $8,000,000 $0 $0 $0
Contract Signing Bonus $0 $0 $0 $0 $0 $0
Contract Total Salary ($8,000,000) ($6,000,000) ($6,000,000) ($0) ($0) ($0)
Annual Buyout Cost $2,222,222 $2,222,222 $2,222,222 $2,222,222 $2,222,222 $2,222,222
ACTUAL CAP HIT New York Rangers logo $2,222,222 $4,222,222 $4,222,222 $2,222,222 $2,222,222 $2,222,222
Savings $5,777,778 $3,777,778 $3,777,778 $-2,222,222 $-2,222,222 $-2,222,222

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