Vincent Trocheck Buyout Results

A Vincent Trocheck buyout spans 12 years, has a cost of $12,583,333 and savings of $6,291,667. Trocheck is 29 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $18,875,000 in salary remaining, the cost is $12,583,333, and the savings are $6,291,667. Buyouts span twice the length of the remaining years and because there are 6 years remaining in the contract, the buyout length is 12 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Buyout Date
Cost Calculations
BUYOUT DATEBASE SALARY REMAININGS.BONUS REMAININGYEARS REMAININGBUYOUT LENGTHAGEBUYOUT RATIOTOTAL COSTTOTAL SAVINGSANNUAL COST
Jun. 15, 2023$18,875,000$14,500,000612292/3$12,583,333$6,291,667$1,048,611
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the New York RangersNYR)
2023-24$3,500,000$5,625,000$3,000,000$1,048,611$4,048,611$2,451,389$3,173,611
2024-25$3,375,000$5,625,000$3,000,000$1,048,611$4,048,611$2,326,389$3,298,611
2025-26$3,000,000$5,625,000$3,000,000$1,048,611$4,048,611$1,951,389$3,673,611
2026-27$3,000,000$5,625,000$3,000,000$1,048,611$4,048,611$1,951,389$3,673,611
2027-28$3,000,000$5,625,000$1,500,000$1,048,611$2,548,611$1,951,389$3,673,611
2028-29$3,000,000$5,625,000$1,000,000$1,048,611$2,048,611$1,951,389$3,673,611
2029-30$0$0$0$1,048,611$1,048,611-$1,048,611$1,048,611
2030-31$0$0$0$1,048,611$1,048,611-$1,048,611$1,048,611
2031-32$0$0$0$1,048,611$1,048,611-$1,048,611$1,048,611
2032-33$0$0$0$1,048,611$1,048,611-$1,048,611$1,048,611
2033-34$0$0$0$1,048,611$1,048,611-$1,048,611$1,048,611
2034-35$0$0$0$1,048,611$1,048,611-$1,048,611$1,048,611
TOTAL$18,875,000$33,750,000$14,500,000$12,583,333$27,083,333$6,291,667$27,458,332