NHL Buyout Calculator

Sebastian Aho

#20
age26
posC
shotl
h6'0"
w176lbs
Birthdate
Jul 26, 1997
Player Profile

If Sebastian Aho was bought out prior to the 2026-2027 season.

Total Cost

$42,000,000$42.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$28,000,000$28.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,333,333$2.33M
 $28,000,000$28.00M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
26/27
31/32
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2031-32
Buyout Length 12
Buyout End 2037-38

Buyout Summary

Abbreviated $Amounts
Sebastian Aho
 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38
Original Cap Hit
 $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M - - - - - -
Base Salary
 ($7,000,000$7.00M) ($10,000,000$10.00M) ($8,000,000$8.00M) ($6,600,000$6.60M) ($5,200,000$5.20M) ($5,200,000$5.20M) (-) (-) (-) (-) (-) (-)
Total Salary ($9,000,000$9.00M) ($12,000,000$12.00M) ($10,000,000$10.00M) ($8,600,000$8.60M) ($7,200,000$7.20M) ($7,200,000$7.20M) (-) (-) (-) (-) (-) (-)
Signing Bonus $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M - - - - - -
Annual Buyout Cost $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M
Actual Cap Hit
$5,083,333$5.08M
$2,083,333$2.08M
$4,083,333$4.08M
$5,483,333$5.48M
$6,883,333$6.88M
$6,883,333$6.88M
$2,333,333$2.33M
$2,333,333$2.33M
$2,333,333$2.33M
$2,333,333$2.33M
$2,333,333$2.33M
$2,333,333$2.33M
Savings
100.0%
$4,666,667$4.67M
$7,666,667$7.67M
$5,666,667$5.67M
$4,266,667$4.27M
$2,866,667$2.87M
$2,866,667$2.87M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2032 Standard Contract
8yrs
value$78,000,000$78.00M
cap hit$9,750,000$9.75M
Abbreviated $Amounts
Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
 Buy Out
2030-31
 Buy Out
2031-32
2032
Cap Hit $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M UFAage 34
AAV $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M
Base $10,000,000$10.00M $10,000,000$10.00M $7,000,000$7.00M $10,000,000$10.00M $8,000,000$8.00M $6,600,000$6.60M $5,200,000$5.20M $5,200,000$5.20M
Performance Bonuses - - - - - - - -
Signing Bonuses $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M
Total Salary $12,000,000$12.00M $12,000,000$12.00M $9,000,000$9.00M $12,000,000$12.00M $10,000,000$10.00M $8,600,000$8.60M $7,200,000$7.20M $7,200,000$7.20M
Minors Salary $12,000,000$12.00M $12,000,000$12.00M $9,000,000$9.00M $12,000,000$12.00M $10,000,000$10.00M $8,600,000$8.60M $7,200,000$7.20M $7,200,000$7.20M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
M-NTC
UFA Year
PuckPedia
Jul 05
PuckPedia
Breaking News PuckPedia's new Interactive Roster Management Suite is now live! Introducing.....PuckGM! This is the initial version, with a lot more being added in the near future. With your feedback & support, we'll keep adding to it. Enjoy! t.co/sVHndwsu2s t.co/nxguTysOTY
PuckPedia
Jul 05
PuckPedia
RT @TonyAndrock: Not that @FriedgeHNIC needs my confirmation, but I can confirm Carolina is trading RFA RHD Dylan Coghlan to Winnipeg. Hea…
Advertisement
Advertisement
Advertisement