NHL Buyout Calculator

Trevor Moore

#12
age28
posC
shotl
h5'10"
w194lbs
Birthdate
Mar 31, 1995
Player Profile

If Trevor Moore was bought out prior to the 2025-2026 season.

Total Cost

$12,000,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$8,000,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,333,333
$8.0M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
25/26
27/28
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2027-2028
Buyout Length 6
Buyout End 2030-2031

Buyout Summary

2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Original Cap Hit
$4.2M $4.2M $4.2M - - -
Base Salary
( $4.5M) ( $4.0M) ( $3.5M) (-) (-) (-)
Total Salary ( $4.5M) ( $4.0M) ( $3.5M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1.3M $1.3M $1.3M $1.3M $1.3M $1.3M
ACTUAL CAP HIT
$1.0M
$1.5M
$2.0M
$1.3M
$1.3M
$1.3M
Savings
100.0%
$3.2M
$2.7M
$2.2M
$-1.3M
$-1.3M
$-1.3M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2028 Standard Contract
5yrs
value$21.0M
cap hit$4.2M
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
2028
Cap Hit $4.2M $4.2M $4.2M $4.2M $4.2M
UFA
33yrs
AAV $4.2M $4.2M $4.2M $4.2M $4.2M
Base $3.5M $4.5M $4.5M $4.0M $3.5M
Performance Bonuses - - - - -
Signing Bonuses $1.0M - - - -
Total Salary $4.5M $4.5M $4.5M $4.0M $3.5M
Minors Salary $4.5M $4.5M $4.5M $4.0M $3.5M
Clauses
M-NTC
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement