Sebastian Aho buyout calculator, cap hit impact
Sebastian Aho Buyout Cap Implications
Birthdate July 26, 1997
If Sebastian Aho was bought out prior to the 2020-2021 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 $991,667
Remaining base salary
($2,975,000 * 33% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $123,958
(Total buyout cost/8 years)
Sebastian Aho projected buyout 2020-2021 season
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$2,975,000
$700,000
$750,000
$750,000
$775,000
$0
$0
$0
$0
Original Cap Hit
$8,460,250
$8,460,250
$8,460,250
$8,460,250
$0
$0
$0
$0
Contract Signing Bonus
$9,870,000
$6,950,000
$5,250,000
$5,250,000
$0
$0
$0
$0
Contract Total Salary
($10,570,000)
($7,700,000)
($6,000,000)
($6,025,000)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$123,958
$123,958
$123,958
$123,958
$123,958
$123,958
$123,958
$123,958
ACTUAL CAP HIT 
$7,884,208
$7,834,208
$7,834,208
$7,809,208
$123,958
$123,958
$123,958
$123,958
Savings
$576,042
$626,042
$626,042
$651,042
$-123,958
$-123,958
$-123,958
$-123,958
Birthdate July 26, 1997
If Sebastian Aho was bought out prior to the 2020-2021 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 $991,667
Remaining base salary
($2,975,000 * 33% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $123,958
(Total buyout cost/8 years)
Sebastian Aho projected buyout 2020-2021 season
| 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $2,975,000 |
$700,000 | $750,000 | $750,000 | $775,000 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $8,460,250 | $8,460,250 | $8,460,250 | $8,460,250 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $9,870,000 | $6,950,000 | $5,250,000 | $5,250,000 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($10,570,000) | ($7,700,000) | ($6,000,000) | ($6,025,000) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $123,958 | $123,958 | $123,958 | $123,958 | $123,958 | $123,958 | $123,958 | $123,958 |
| ACTUAL CAP HIT
|
$7,884,208 | $7,834,208 | $7,834,208 | $7,809,208 | $123,958 | $123,958 | $123,958 | $123,958 |
| Savings | $576,042 | $626,042 | $626,042 | $651,042 | $-123,958 | $-123,958 | $-123,958 | $-123,958 |
Active Contract
Standard Contract | 5 Years $42,295,000 10.37% of cap space
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $8,454,000 | $8,460,250 | $8,460,250 | $8,460,250 | $8,460,250 | UFA |
| AAV | $8,454,000 | $8,460,250 | $8,460,250 | $8,460,250 | $8,460,250 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $700,000 | $700,000 | $750,000 | $750,000 | $775,000 | |
| Signing Bonuses | $11,300,000 | $9,870,000 | $6,950,000 | $5,250,000 | $5,250,000 | |
| Total Salary | $12,000,000 | $10,570,000 | $7,700,000 | $6,000,000 | $6,025,000 | |
| Minors Salary | $12,000,000 | $10,570,000 | $7,700,000 | $6,000,000 | $6,025,000 | |
| Clauses | ||||||
| UFA Year | ||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||