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 2021-2022 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 29 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 $11,866,667
Remaining base salary
($17,800,000 * 67% buyout multiplier).
6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)
Annual buyout cost of $988,889
(Total buyout cost/12 years)
Tyler Seguin projected buyout 2021-2022 season
2021-2022
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
Remaining Base Salary
$17,800,000
$5,000,000
$5,000,000
$2,950,000
$2,750,000
$1,100,000
$1,000,000
$0
$0
$0
$0
$0
$0
Original Cap Hit
$9,850,000
$9,850,000
$9,850,000
$9,850,000
$9,850,000
$9,850,000
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$8,000,000
$8,000,000
$5,500,000
$5,250,000
$6,000,000
$5,750,000
$0
$0
$0
$0
$0
$0
Contract Total Salary
($13,000,000)
($13,000,000)
($8,450,000)
($8,000,000)
($7,100,000)
($6,750,000)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$988,889
$988,889
$988,889
$988,889
$988,889
$988,889
$988,889
$988,889
$988,889
$988,889
$988,889
$988,889
ACTUAL CAP HIT 
$5,838,889
$5,838,889
$7,888,889
$8,088,889
$9,738,889
$9,838,889
$988,889
$988,889
$988,889
$988,889
$988,889
$988,889
Savings
$4,011,111
$4,011,111
$1,961,111
$1,761,111
$111,111
$11,111
$-988,889
$-988,889
$-988,889
$-988,889
$-988,889
$-988,889
Birthdate January 31, 1992
If Tyler Seguin was bought out prior to the 2021-2022 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 29 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 $11,866,667
Remaining base salary
($17,800,000 * 67% buyout multiplier).
6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)
Annual buyout cost of $988,889
(Total buyout cost/12 years)
Tyler Seguin projected buyout 2021-2022 season
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $17,800,000 |
$5,000,000 | $5,000,000 | $2,950,000 | $2,750,000 | $1,100,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $9,850,000 | $9,850,000 | $9,850,000 | $9,850,000 | $9,850,000 | $9,850,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $8,000,000 | $8,000,000 | $5,500,000 | $5,250,000 | $6,000,000 | $5,750,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($13,000,000) | ($13,000,000) | ($8,450,000) | ($8,000,000) | ($7,100,000) | ($6,750,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 |
| ACTUAL CAP HIT
|
$5,838,889 | $5,838,889 | $7,888,889 | $8,088,889 | $9,738,889 | $9,838,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 | $988,889 |
| Savings | $4,011,111 | $4,011,111 | $1,961,111 | $1,761,111 | $111,111 | $11,111 | $-988,889 | $-988,889 | $-988,889 | $-988,889 | $-988,889 | $-988,889 |
Active Contract
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 | |||