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 2022-2023 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 30 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 $2,733,333
Remaining base salary
($4,100,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $1,366,667
(Total buyout cost/2 years)

Brian Dumoulin projected buyout 2022-2023 season
2022-2023 2023-2024
Remaining Base Salary
$4,100,000
$4,100,000 $0
Original Cap Hit $4,100,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($4,100,000) ($0)
Annual Buyout Cost $1,366,667 $1,366,667
ACTUAL CAP HIT Pittsburgh Penguins logo $1,366,667 $1,366,667
Savings $2,733,333 $-1,366,667

Active Contract

Signing Team
Signing Date July 24, 2017
Signing Status RFA
Agent Lewis Gross
View Player Profile
Potential Lockout Year
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 Buy It Out