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 2028-2029 season.

Total Cost

$25,000,000$25.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$16,666,667$16.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,083,333$2.08M
 $16,666,667$16.67M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
28/29
31/32
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2031-32
Buyout Length 8
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
Sebastian Aho
 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M $9,750,000$9.75M - - - -
Base Salary
 ($8,000,000$8.00M) ($6,600,000$6.60M) ($5,200,000$5.20M) ($5,200,000$5.20M) (-) (-) (-) (-)
Total Salary ($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 - - - -
Annual Buyout Cost $2,083,333$2.08M $2,083,333$2.08M $2,083,333$2.08M $2,083,333$2.08M $2,083,333$2.08M $2,083,333$2.08M $2,083,333$2.08M $2,083,333$2.08M
Actual Cap Hit
$3,833,333$3.83M
$5,233,333$5.23M
$6,633,333$6.63M
$6,633,333$6.63M
$2,083,333$2.08M
$2,083,333$2.08M
$2,083,333$2.08M
$2,083,333$2.08M
Savings
100.0%
$5,916,667$5.92M
$4,516,667$4.52M
$3,116,667$3.12M
$3,116,667$3.12M
$-2,083,333$-2.08M
$-2,083,333$-2.08M
$-2,083,333$-2.08M
$-2,083,333$-2.08M
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
Also important to note, a player filing for arbitration is no longer eligible to sign an offer sheet with another team. t.co/o8foLeFxkX
PuckPedia
Jul 05
PuckPedia
A team receives a 2nd buyout window if they have a player file for arbitration. Once the case is awarded or settled, 3 days later they receive a 48 hour window to buy out players with a cap hit of $4M or more who were with the team last trade deadline. t.co/R458mBcT9g t.co/o8foLeFxkX
Advertisement
Advertisement
Advertisement