Dillon Dube buyout calculator, cap hit impact
Dillon Dube Buyout Cap Implications
Birthdate July 20, 1998
If Dillon Dube was bought out prior to the 2020-2021 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 21 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $266,667
Remaining base salary
($800,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $133,333
(Total buyout cost/2 years)
Dillon Dube projected buyout 2020-2021 season
2020-2021
2021-2022
Remaining Base Salary
$800,000
$800,000
$0
Original Cap Hit
$778,334
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($800,000)
($0)
Annual Buyout Cost
$133,333
$133,333
ACTUAL CAP HIT 
$111,667
$133,333
Savings
$666,667
$-133,333
Birthdate July 20, 1998
If Dillon Dube was bought out prior to the 2020-2021 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 21 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $266,667
Remaining base salary
($800,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $133,333
(Total buyout cost/2 years)
Dillon Dube projected buyout 2020-2021 season
| 2020-2021 | 2021-2022 | |
|---|---|---|
| Remaining Base Salary $800,000 |
$800,000 | $0 |
| Original Cap Hit | $778,334 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($800,000) | ($0) |
| Annual Buyout Cost | $133,333 | $133,333 |
| ACTUAL CAP HIT
|
$111,667 | $133,333 |
| Savings | $666,667 | $-133,333 |
Active Contract
Entry Level Contract | 3 Years $2,335,000 0.97% of cap space
| 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | ||
|---|---|---|---|---|---|
| Cap Hit | $792,500 | $778,333 | $778,333 | $778,334 | RFA |
| AAV | $925,000 | $910,833 | $910,833 | $910,834 | |
| Performance Bonuses | $0 | $182,500 | $182,500 | $32,500 | |
| Base Salary | $0 | $650,000 | $700,000 | $800,000 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | |
| Total Salary | $92,500 | $742,500 | $792,500 | $800,000 | |
| Minors Salary | $0 | $70,000 | $70,000 | $70,000 | |
| Clauses | ENTRY-LEVEL SLIDE |
||||
| UFA Year | |||||
| Buy It Out | |||||