Brian Dumoulin buyout calculator, cap hit impact
Brian Dumoulin Buyout Cap Implications
Birthdate September 6, 1991
If Brian Dumoulin was bought out prior to the 2019-2020 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 27 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $10,933,333
Remaining base salary
($16,400,000 * 67% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $1,366,667
(Total buyout cost/8 years)
Brian Dumoulin projected buyout 2019-2020 season
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
Remaining Base Salary
$16,400,000
$4,100,000
$4,100,000
$4,100,000
$4,100,000
$0
$0
$0
$0
Original Cap Hit
$4,100,000
$4,100,000
$4,100,000
$4,100,000
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($4,100,000)
($4,100,000)
($4,100,000)
($4,100,000)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,366,667
$1,366,667
$1,366,667
$1,366,667
$1,366,667
$1,366,667
$1,366,667
$1,366,667
ACTUAL CAP HIT 
$1,366,667
$1,366,667
$1,366,667
$1,366,667
$1,366,667
$1,366,667
$1,366,667
$1,366,667
Savings
$2,733,333
$2,733,333
$2,733,333
$2,733,333
$-1,366,667
$-1,366,667
$-1,366,667
$-1,366,667
Birthdate September 6, 1991
If Brian Dumoulin was bought out prior to the 2019-2020 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 27 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $10,933,333
Remaining base salary
($16,400,000 * 67% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $1,366,667
(Total buyout cost/8 years)
Brian Dumoulin projected buyout 2019-2020 season
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | |
|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $16,400,000 |
$4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($4,100,000) | ($4,100,000) | ($4,100,000) | ($4,100,000) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 |
| ACTUAL CAP HIT
|
$1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 | $1,366,667 |
| Savings | $2,733,333 | $2,733,333 | $2,733,333 | $2,733,333 | $-1,366,667 | $-1,366,667 | $-1,366,667 | $-1,366,667 |
Active Contract
Standard Contract | 6 Years $24,600,000 5.03% of cap space
| 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | ||
|---|---|---|---|---|---|---|---|
| Cap Hit | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | UFA |
| AAV | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | |
| Minors Salary | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | |
| Clauses | |||||||
| UFA Year | |||||||
| Buy It Out | Buy It Out | Buy It Out | |||||