NHL Buyout Calculator

Dylan Samberg

#54
age25
posD
shotl
h6'4"
w216lbs
Birthdate
Jan 24, 1999
Player Profile

If Dylan Samberg was bought out prior to the 2024-2025 season.

Total Cost

$1,500,000$1.50M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$500,000$500K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$250,000$250K
$500,000$500K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
$1,400,000$1.40M -
Base Salary
($1,500,000$1.50M) (-)
Total Salary ($1,500,000$1.50M) (-)
Signing Bonus - -
Annual Buyout Cost $250,000$250K $250,000$250K
Actual Cap Hit
$150,000$150K
$250,000$250K
Savings
100.0%
$1,250,000$1.25M
$-250,000$-250K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Standard Contract
2yrs
value$2,800,000$2.80M
cap hit$1,400,000$1.40M
Abbreviated $Amounts
2023-24
Buy Out
2024-25
2025
Cap Hit $1,400,000$1.40M $1,400,000$1.40M
RFA
26yrs
AAV $1,400,000$1.40M $1,400,000$1.40M
Base $1,300,000$1.30M $1,500,000$1.50M
Performance Bonuses - -
Signing Bonuses - -
Total Salary $1,300,000$1.30M $1,500,000$1.50M
Minors Salary $1,300,000$1.30M $1,500,000$1.50M
Clauses
-
-
UFA Year

Advertisement
Advertisement
Advertisement