Contract Buyout Calculator - Sean Monahan, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 29 | NMC | $5,500,000 | $5,500,000 | - | $1,500,000 | $5,500,000 | $7,000,000 | $7,000,000 | |
| 2025-26 | 30 | NMC | $5,500,000 | $5,500,000 | - | $1,500,000 | $3,900,000 | $5,400,000 | $5,400,000 | |
| 2026-27 | 31 | NMC | $5,500,000 | $5,500,000 | - | $1,500,000 | $3,200,000 | $4,700,000 | $4,700,000 | |
| 2027-28 | 32 | M-NTC | $5,500,000 | $5,500,000 | - | $1,500,000 | $3,700,000 | $5,200,000 | $5,200,000 | |
| 2028-29 | 33 | M-NTC | $5,500,000 | $5,500,000 | - | $1,000,000 | $4,200,000 | $5,200,000 | $5,200,000 | |
| Total | - | $7,000,000 | $20,500,000 | $27,500,000 | $27,500,000 |
Signed:
Team: Columbus Blue Jackets
GM: -
Exp. Status:
Cap %:
Clause: In 2027-28 and 2028-29 player has a 15 team no trade list.
Buyout Impact on Columbus Blue Jackets (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $5,400,000 | $2,750,000 | $2,650,000 | $5,500,000 | $2,850,000 | $2,650,000 |
| 2026-27 | $4,700,000 | $2,750,000 | $1,950,000 | $5,500,000 | $3,550,000 | $1,950,000 |
| 2027-28 | $5,200,000 | $2,750,000 | $2,450,000 | $5,500,000 | $3,050,000 | $2,450,000 |
| 2028-29 | $5,200,000 | $2,250,000 | $2,950,000 | $5,500,000 | $2,550,000 | $2,950,000 |
| 2029-30 | $0 | $1,250,000 | $-1,250,000 | $0 | $1,250,000 | $-1,250,000 |
| 2030-31 | $0 | $1,250,000 | $-1,250,000 | $0 | $1,250,000 | $-1,250,000 |
| 2031-32 | $0 | $1,250,000 | $-1,250,000 | $0 | $1,250,000 | $-1,250,000 |
| 2032-33 | $0 | $1,250,000 | $-1,250,000 | $0 | $1,250,000 | $-1,250,000 |