Trevor Moore buyout calculator, cap hit impact


Trevor Moore Buyout Cap Implications

Birthdate March 31, 1995

If Trevor Moore 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 25 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 $266,667
Remaining base salary
($800,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $133,333
(Total buyout cost/2 years)

Trevor Moore projected buyout 2020-2021 season
2020-2021 2021-2022
Remaining Base Salary
$800,000
$800,000 $0
Original Cap Hit $775,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($800,000) ($0)
Annual Buyout Cost $133,333 $133,333
ACTUAL CAP HIT Toronto Maple Leafs logo $108,333 $133,333
Savings $666,667 $-133,333

Active Contract

Signing Team
Signing Date January 13, 2019
Signing Status RFA
Agent Murray Koontz
Standard Contract | 2 Years $1,550,000 0.95% of cap space
2019-2020 2020-2021
Cap Hit $775,000 $775,000
RFA
AAV $775,000 $775,000
Performance Bonuses $0 $0
Base Salary $750,000 $800,000
Signing Bonuses $0 $0
Total Salary $750,000 $800,000
Minors Salary $750,000 $800,000
Clauses
UFA Year
Buy It Out Buy It Out