Buyout Calculator: Trevor Moore

Select a player and the date you wish to buyout the player on.

Player Details

 

Position: Left Wing

Age of Buyout Date: 26

At age 26 player's buyout will be 2/3 of the remaining salary due ($20,000,000). This will result in a total buyout of $13,333,333 with a base salary of $1,333,333 over each of the next 10 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2023-24 $3,500,000 $4,200,000 2024-25 $4,500,000 $4,200,000 2025-26 $4,500,000 $4,200,000 2026-27 $4,000,000 $4,200,000 2027-28 $3,500,000 $4,200,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $1,333,333 $2,166,667 $2,033,333 2024-25 $1,333,333 $3,166,667 $1,033,333 2025-26 $1,333,333 $3,166,667 $1,033,333 2026-27 $1,333,333 $2,666,667 $1,533,333 2027-28 $1,333,333 $2,166,667 $2,033,333 2028-29 $1,333,333 -$1,333,333 $1,333,333 2029-30 $1,333,333 -$1,333,333 $1,333,333 2030-31 $1,333,333 -$1,333,333 $1,333,333 2031-32 $1,333,333 -$1,333,333 $1,333,333 2032-33 $1,333,333 -$1,333,333 $1,333,333 $13,333,333