Troy Brouwer buyout calculator, cap hit impact

Troy Brouwer Buyout Cap Implications

Birthdate August 17, 1985

Troy Brouwer was bought by Calgary Flames logo out prior to the 2018-2019 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 was 32 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost was $6,000,000
Remaining base salary
($9,000,000 * 67% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $1,500,000
(Total buyout cost/4 years)

Troy Brouwer buyout details 2018-2019 season
2018-2019 2019-2020 2020-2021 2021-2022
Remaining Base Salary
$9,000,000
$4,500,000 $4,500,000 $0 $0
Original Cap Hit $4,500,000 $4,500,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($4,500,000) ($4,500,000) ($0) ($0)
Annual Buyout Cost $1,500,000 $1,500,000 $1,500,000 $1,500,000
ACTUAL CAP HIT Calgary Flames logo $1,500,000 $1,500,000 $1,500,000 $1,500,000
Savings $3,000,000 $3,000,000 $-1,500,000 $-1,500,000

Active Contract

Signing Team
Signing Date November 21, 2019
Signing Status UFA
Agent Craig Oster
Standard Contract | 1 Years $750,000 0.92% of cap space
2019-2020
Cap Hit $750,000
UFA
AAV $750,000
Performance Bonuses $0
Base Salary $750,000
Signing Bonuses $0
Total Salary $750,000
Minors Salary $300,000
Clauses
UFA Year
Buy It Out