Contract Buyout Calculator - Sean Durzi, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 25 | $6,000,000 | $6,000,000 | - | - | $7,100,000 | $7,100,000 | $7,100,000 | ||
| 2025-26 | 26 | $6,000,000 | $6,000,000 | - | - | $5,600,000 | $5,600,000 | $5,600,000 | ||
| 2026-27 | 27 | M-NTC | $6,000,000 | $6,000,000 | - | - | $4,800,000 | $4,800,000 | $4,800,000 | |
| 2027-28 | 28 | M-NTC | $6,000,000 | $6,000,000 | - | - | $6,500,000 | $6,500,000 | $6,500,000 | |
| Total | - | - | $24,000,000 | $24,000,000 | $24,000,000 |
Signed:
Team: Utah Hockey Club
GM: -
Exp. Status:
Cap %:
Clause: For 2026-27 and 2027-28 player has a 10 team no trade list.
Buyout Impact on Utah Hockey Club (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $5,600,000 | $1,877,778 | $3,722,222 | $6,000,000 | $2,277,778 | $3,722,222 |
| 2026-27 | $4,800,000 | $1,877,778 | $2,922,222 | $6,000,000 | $3,077,778 | $2,922,222 |
| 2027-28 | $6,500,000 | $1,877,778 | $4,622,222 | $6,000,000 | $1,377,778 | $4,622,222 |
| 2028-29 | $0 | $1,877,778 | $-1,877,778 | $0 | $1,877,778 | $-1,877,778 |
| 2029-30 | $0 | $1,877,778 | $-1,877,778 | $0 | $1,877,778 | $-1,877,778 |
| 2030-31 | $0 | $1,877,778 | $-1,877,778 | $0 | $1,877,778 | $-1,877,778 |