In all the BS on the Trade and MTL board Aho threads, I came across one post on one of the threads on the MTL board that made a ****-ton of sense in regards to how much cash Dundon will have to front:
Basically, 1 week after the OS is matched, $11M up front bonus due/$700K base for a total of $12M next season. Taking the Canes last reported offer of $7.5M as baseline of sorts, by the end of next season, prior to 7/1/20, the amount of cash out of pocket for Dundon based on the OS vs what they wanted to pay him anyway is 4.5M. (This assumes that Dundon can recoup his upfront investment with the revenue from normal operating income during the year that would normally be allocated to Aho’s salary were it structured like most of he team’s other contracts)
7/1/20 rolls around, another $9M bonus due and $700K base for a total of around $10M or so for the 20-21 season. So roll that forward using the same logic as above, and Dundon is only out of pocket $2.5M (at the end of the 20-21 season) in more than they wanted to pay him anyway. The kicker here is the potential lockout. If there’s a lockout, $9M still due. So without that season’s revenue, that’s where the pain could really be felt. But, all other teams structuring their contracts the same way will feel that pain.
So no lockout, first 2 years of deal projected deal, Dundon is only paying $7M more than he wanted to. Assuming a lockout, that jumps up to $13.5M with no revenues throughout the season to recoup the signing bonus $$$ that must be fronted.
The Seattle expansion fee will net every franchise but Vegas $20M or more. So even with the worst case scenario, Dundon still nets over $6M after the expansion fee, and you get 3 more years of Aho on a team friendly deal.
(Hopefully I didn’t butcher the original idea and that makes sense)