Vince Dunn buyout calculator, cap hit impact

Vince Dunn Buyout Cap Implications

Birthdate October 29, 1996

If Vince Dunn 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 22 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 $258,333
Remaining base salary
($775,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $129,167
(Total buyout cost/2 years)

Vince Dunn projected buyout 2019-2020 season
2019-2020 2020-2021
Remaining Base Salary
$775,000
$775,000 $0
Original Cap Hit $722,500 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($775,000) ($0)
Annual Buyout Cost $129,167 $129,167
ACTUAL CAP HIT St. Louis Blues logo $76,667 $129,167
Savings $645,833 $-129,167

Active Contract

Signing Team
Signing Date September 24, 2015
Agent Mark Guy
Entry Level Contract | 5 Years $3,655,000 0.93% of cap space
2015-2016 2016-2017 2017-2018 2018-2019 2019-2020
Cap Hit $759,167 $728,333 $722,500 $722,500 $722,500
RFA
AAV $925,000 $894,167 $888,333 $888,333 $888,333
Performance Bonuses $0 $0 $257,500 $182,500 $57,500
Base Salary $0 $0 $650,000 $650,000 $775,000
Signing Bonuses $92,500 $92,500 $92,500 $0 $0
Total Salary $92,500 $92,500 $742,500 $650,000 $775,000
Minors Salary $0 $0 $70,000 $70,000 $70,000
Clauses
UFA Year
Buy It Out