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 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 25 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 $258,333
Remaining base salary
($775,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $129,167
(Total buyout cost/2 years)
Sebastian Aho projected buyout 2023-2024 season
2023-2024
2024-2025
Remaining Base Salary
$775,000
$775,000
$0
Original Cap Hit
$8,460,250
$0
Contract Signing Bonus
$5,250,000
$0
Contract Total Salary
($6,025,000)
($0)
Annual Buyout Cost
$129,167
$129,167
ACTUAL CAP HIT 
$7,814,417
$129,167
Savings
$645,833
$-129,167
Birthdate July 26, 1997
If Sebastian Aho 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 25 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 $258,333
Remaining base salary
($775,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $129,167
(Total buyout cost/2 years)
Sebastian Aho projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | |
|---|---|---|
| Remaining Base Salary $775,000 |
$775,000 | $0 |
| Original Cap Hit | $8,460,250 | $0 |
| Contract Signing Bonus | $5,250,000 | $0 |
| Contract Total Salary | ($6,025,000) | ($0) |
| Annual Buyout Cost | $129,167 | $129,167 |
| ACTUAL CAP HIT
|
$7,814,417 | $129,167 |
| Savings | $645,833 | $-129,167 |
Active Contract
Standard Contract | 8 Years $78,000,000 11.68% of cap space
| 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | UFA |
| AAV | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $10,000,000 | $10,000,000 | $7,000,000 | $10,000,000 | $8,000,000 | $6,600,000 | $5,200,000 | $5,200,000 | |
| Signing Bonuses | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | |
| Total Salary | $12,000,000 | $12,000,000 | $9,000,000 | $12,000,000 | $10,000,000 | $8,600,000 | $7,200,000 | $7,200,000 | |
| Minors Salary | $12,000,000 | $12,000,000 | $9,000,000 | $12,000,000 | $10,000,000 | $8,600,000 | $7,200,000 | $7,200,000 | |
| Clauses | NMC | NMC | NMC | NMC | NMC | NMC | NMC | M-NTC | |
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||
| All bonuses paid Oct 1, except Year 3 (paid on July 15); Year 8: 15 team no trade clause | |||||||||