Dmitry Orlov buyout calculator, cap hit impact

Dmitry Orlov Buyout Cap Implications

Birthdate July 23, 1991

If Dmitry Orlov 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 $6,400,000
Remaining base salary
($9,600,000 * 67% buyout multiplier)
.

4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)

Annual buyout cost of $800,000
(Total buyout cost/8 years)

Dmitry Orlov projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027
Remaining Base Salary
$9,600,000
$4,500,000 $2,500,000 $1,300,000 $1,300,000 $0 $0 $0 $0
Original Cap Hit $5,100,000 $5,100,000 $5,100,000 $5,100,000 $0 $0 $0 $0
Contract Signing Bonus $2,000,000 $2,000,000 $2,000,000 $2,000,000 $0 $0 $0 $0
Contract Total Salary ($6,500,000) ($4,500,000) ($3,300,000) ($3,300,000) ($0) ($0) ($0) ($0)
Annual Buyout Cost $800,000 $800,000 $800,000 $800,000 $800,000 $800,000 $800,000 $800,000
ACTUAL CAP HIT Washington Capitals logo $1,400,000 $3,400,000 $4,600,000 $4,600,000 $800,000 $800,000 $800,000 $800,000
Savings $3,700,000 $1,700,000 $500,000 $500,000 $-800,000 $-800,000 $-800,000 $-800,000

Active Contract

Signing Team
Signing Date June 30, 2017
Signing Status RFA
Agent Mark Gandler & Todd Diamond
Standard Contract | 6 Years $30,600,000 6.26% of cap space
2017-2018 2018-2019 2019-2020 2020-2021 2021-2022 2022-2023
Cap Hit $5,100,000 $5,100,000 $5,100,000 $5,100,000 $5,100,000 $5,100,000
UFA
AAV $5,100,000 $5,100,000 $5,100,000 $5,100,000 $5,100,000 $5,100,000
Performance Bonuses $0 $0 $0 $0 $0 $0
Base Salary $4,500,000 $4,500,000 $4,500,000 $2,500,000 $1,300,000 $1,300,000
Signing Bonuses $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000
Total Salary $6,500,000 $6,500,000 $6,500,000 $4,500,000 $3,300,000 $3,300,000
Minors Salary $6,500,000 $6,500,000 $6,500,000 $4,500,000 $3,300,000 $3,300,000
Clauses M-NTC M-NTC M-NTC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out