Tyler Seguin buyout calculator, cap hit impact

Tyler Seguin Buyout Cap Implications

Birthdate January 31, 1992

If Tyler Seguin was bought out prior to the 2019-2020 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 27 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $15,866,667
Remaining base salary
($23,800,000 * 67% buyout multiplier)
.

8 years left in contract.
Buyout applied over 16 years
(2x years remaining on contract)

Annual buyout cost of $991,667
(Total buyout cost/16 years)

Tyler Seguin projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030 2030-2031 2031-2032 2032-2033 2033-2034 2034-2035
Remaining Base Salary
$23,800,000
$5,000,000 $1,000,000 $5,000,000 $5,000,000 $2,950,000 $2,750,000 $1,100,000 $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0
Original Cap Hit $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $0 $0 $0 $0 $0 $0 $0 $0
Contract Signing Bonus $8,500,000 $8,000,000 $8,000,000 $8,000,000 $5,500,000 $5,250,000 $6,000,000 $5,750,000 $0 $0 $0 $0 $0 $0 $0 $0
Contract Total Salary ($13,500,000) ($9,000,000) ($13,000,000) ($13,000,000) ($8,450,000) ($8,000,000) ($7,100,000) ($6,750,000) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0)
Annual Buyout Cost $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667
ACTUAL CAP HIT Dallas Stars logo $5,841,667 $9,841,667 $5,841,667 $5,841,667 $7,891,667 $8,091,667 $9,741,667 $9,841,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667 $991,667
Savings $4,008,333 $8,333 $4,008,333 $4,008,333 $1,958,333 $1,758,333 $108,333 $8,333 $-991,667 $-991,667 $-991,667 $-991,667 $-991,667 $-991,667 $-991,667 $-991,667

Active Contract

Signing Team
Signing Date September 13, 2018
Signing Status UFA
Agent Ian Pulver
View Player Profile
Potential Lockout Year
Standard Contract | 8 Years $78,800,000 12.09% of cap space
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027
Cap Hit $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000
UFA
AAV $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0 $0
Base Salary $5,000,000 $1,000,000 $5,000,000 $5,000,000 $2,950,000 $2,750,000 $1,100,000 $1,000,000
Signing Bonuses $8,500,000 $8,000,000 $8,000,000 $8,000,000 $5,500,000 $5,250,000 $6,000,000 $5,750,000
Total Salary $13,500,000 $9,000,000 $13,000,000 $13,000,000 $8,450,000 $8,000,000 $7,100,000 $6,750,000
Minors Salary $13,500,000 $9,000,000 $13,000,000 $13,000,000 $8,450,000 $8,000,000 $7,100,000 $6,750,000
Clauses NMC NMC NMC NMC NMC NMC NMC NMC
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