Ryan Pulock buyout calculator, cap hit impact
Ryan Pulock Buyout Cap Implications
Birthdate October 6, 1994
If Ryan Pulock was bought out prior to the 2023-2024 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 28 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 $28,700,000
Remaining base salary
($43,050,000 * 67% buyout multiplier).
7 years left in contract.
Buyout applied over 14 years
(2x years remaining on contract)
Annual buyout cost of $2,050,000
(Total buyout cost/14 years)
Ryan Pulock projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
2034-2035
2035-2036
2036-2037
Remaining Base Salary
$43,050,000
$6,150,000
$6,150,000
$6,150,000
$6,150,000
$6,150,000
$6,150,000
$6,150,000
$0
$0
$0
$0
$0
$0
$0
Original Cap Hit
$6,150,000
$6,150,000
$6,150,000
$6,150,000
$6,150,000
$6,150,000
$6,150,000
$0
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($6,150,000)
($6,150,000)
($6,150,000)
($6,150,000)
($6,150,000)
($6,150,000)
($6,150,000)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
ACTUAL CAP HIT 
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
$2,050,000
Savings
$4,100,000
$4,100,000
$4,100,000
$4,100,000
$4,100,000
$4,100,000
$4,100,000
$-2,050,000
$-2,050,000
$-2,050,000
$-2,050,000
$-2,050,000
$-2,050,000
$-2,050,000
Birthdate October 6, 1994
If Ryan Pulock was bought out prior to the 2023-2024 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 28 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 $28,700,000
Remaining base salary
($43,050,000 * 67% buyout multiplier).
7 years left in contract.
Buyout applied over 14 years
(2x years remaining on contract)
Annual buyout cost of $2,050,000
(Total buyout cost/14 years)
Ryan Pulock projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | 2034-2035 | 2035-2036 | 2036-2037 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $43,050,000 |
$6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($6,150,000) | ($6,150,000) | ($6,150,000) | ($6,150,000) | ($6,150,000) | ($6,150,000) | ($6,150,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 |
| ACTUAL CAP HIT
|
$2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 |
| Savings | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $-2,050,000 | $-2,050,000 | $-2,050,000 | $-2,050,000 | $-2,050,000 | $-2,050,000 | $-2,050,000 |
Active Contract
Standard Contract | 8 Years $49,200,000 7.37% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | UFA |
| AAV | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | |
| Minors Salary | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | |
| Clauses | NTC | NTC | NTC | NTC | NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||