Samuel Poulin buyout calculator, cap hit impact
Samuel Poulin Buyout Cap Implications
Birthdate February 25, 2001
If Samuel Poulin 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 21 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 $555,000
Remaining base salary
($1,665,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $138,750
(Total buyout cost/4 years)
Samuel Poulin projected buyout 2022-2023 season
Birthdate February 25, 2001
If Samuel Poulin 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 21 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 $555,000
Remaining base salary
($1,665,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $138,750
(Total buyout cost/4 years)
Samuel Poulin projected buyout 2022-2023 season
Active Contract
Entry Level Contract | 3 Years $2,590,002 1.11% of cap space
2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | ||
---|---|---|---|---|---|---|
Cap Hit | $925,000 | $894,167 | $863,334 | $863,334 | $863,334 | RFA |
AAV | $925,000 | $894,167 | $863,334 | $863,334 | $863,334 | |
Performance Bonuses | $0 | $0 | $0 | $0 | $0 | |
Base Salary | $0 | $0 | $832,500 | $832,500 | $832,500 | |
Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | $0 | |
Total Salary | $92,500 | $92,500 | $925,000 | $832,500 | $832,500 | |
Minors Salary | $0 | $0 | $70,000 | $70,000 | $70,000 | |
Clauses | ENTRY-LEVEL SLIDE |
ENTRY-LEVEL SLIDE |
||||
UFA Year | ||||||
Buy It Out | ||||||