Sammy Blais buyout calculator, cap hit impact
Sammy Blais Buyout Cap Implications
Birthdate June 17, 1996
If Sammy Blais 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 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 $666,667
Remaining base salary
($1,000,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $333,333
(Total buyout cost/2 years)
Sammy Blais projected buyout 2023-2024 season
2023-2024
2024-2025
Remaining Base Salary
$1,000,000
$1,000,000
$0
Original Cap Hit
$1,000,000
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($1,000,000)
($0)
Annual Buyout Cost
$333,333
$333,333
ACTUAL CAP HIT 
$333,333
$333,333
Savings
$666,667
$-333,333
Birthdate June 17, 1996
If Sammy Blais 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 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 $666,667
Remaining base salary
($1,000,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $333,333
(Total buyout cost/2 years)
Sammy Blais projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | |
|---|---|---|
| Remaining Base Salary $1,000,000 |
$1,000,000 | $0 |
| Original Cap Hit | $1,000,000 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($1,000,000) | ($0) |
| Annual Buyout Cost | $333,333 | $333,333 |
| ACTUAL CAP HIT
|
$333,333 | $333,333 |
| Savings | $666,667 | $-333,333 |
Active Contract
Standard Contract | 1 Years $1,000,000 1.20% of cap space
| 2023-2024 | ||
|---|---|---|
| Cap Hit | $1,000,000 | UFA |
| AAV | $1,000,000 | |
| Performance Bonuses | $0 | |
| Base Salary | $1,000,000 | |
| Signing Bonuses | $0 | |
| Total Salary | $1,000,000 | |
| Minors Salary | $1,000,000 | |
| Clauses | ||
| UFA Year | ||
| Buy It Out | ||