Dylan Samberg buyout calculator, cap hit impact
Dylan Samberg Buyout Cap Implications
Birthdate January 24, 1999
If Dylan Samberg 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 23 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 $277,500
Remaining base salary
($832,500 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $138,750
(Total buyout cost/2 years)
Dylan Samberg projected buyout 2022-2023 season
2022-2023
2023-2024
Remaining Base Salary
$832,500
$832,500
$0
Original Cap Hit
$925,000
$0
Contract Signing Bonus
$92,500
$0
Contract Total Salary
($925,000)
($0)
Annual Buyout Cost
$138,750
$138,750
ACTUAL CAP HIT 
$231,250
$138,750
Savings
$693,750
$-138,750
Birthdate January 24, 1999
If Dylan Samberg 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 23 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 $277,500
Remaining base salary
($832,500 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $138,750
(Total buyout cost/2 years)
Dylan Samberg projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | |
|---|---|---|
| Remaining Base Salary $832,500 |
$832,500 | $0 |
| Original Cap Hit | $925,000 | $0 |
| Contract Signing Bonus | $92,500 | $0 |
| Contract Total Salary | ($925,000) | ($0) |
| Annual Buyout Cost | $138,750 | $138,750 |
| ACTUAL CAP HIT
|
$231,250 | $138,750 |
| Savings | $693,750 | $-138,750 |