Contract Buyout Calculator - Sebastian Aho, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 27 | NMC | $9,750,000 | $9,750,000 | - | $2,000,000 | $10,000,000 | $12,000,000 | $12,000,000 | |
| 2025-26 | 28 | NMC | $9,750,000 | $9,750,000 | - | $2,000,000 | $10,000,000 | $12,000,000 | $12,000,000 | |
| 2026-27 | 29 | NMC | $9,750,000 | $9,750,000 | - | $2,000,000 | $7,000,000 | $9,000,000 | $9,000,000 | |
| 2027-28 | 30 | NMC | $9,750,000 | $9,750,000 | - | $2,000,000 | $10,000,000 | $12,000,000 | $12,000,000 | |
| 2028-29 | 31 | NMC | $9,750,000 | $9,750,000 | - | $2,000,000 | $8,000,000 | $10,000,000 | $10,000,000 | |
| 2029-30 | 32 | NMC | $9,750,000 | $9,750,000 | - | $2,000,000 | $6,600,000 | $8,600,000 | $8,600,000 | |
| 2030-31 | 33 | NMC | $9,750,000 | $9,750,000 | - | $2,000,000 | $5,200,000 | $7,200,000 | $7,200,000 | |
| 2031-32 | 34 | M-NTC | $9,750,000 | $9,750,000 | - | $2,000,000 | $5,200,000 | $7,200,000 | $7,200,000 | |
| Total | - | $16,000,000 | $62,000,000 | $78,000,000 | $78,000,000 |
Signed:
Team: Carolina Hurricanes
GM: -
Exp. Status:
Cap %:
Clause: For 2031-32 player has a 15 team no trade list.
Buyout Impact on Carolina Hurricanes (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $12,000,000 | $4,476,190 | $7,523,810 | $9,750,000 | $2,226,190 | $7,523,810 |
| 2026-27 | $9,000,000 | $4,476,190 | $4,523,810 | $9,750,000 | $5,226,190 | $4,523,810 |
| 2027-28 | $12,000,000 | $4,476,190 | $7,523,810 | $9,750,000 | $2,226,190 | $7,523,810 |
| 2028-29 | $10,000,000 | $4,476,190 | $5,523,810 | $9,750,000 | $4,226,190 | $5,523,810 |
| 2029-30 | $8,600,000 | $4,476,190 | $4,123,810 | $9,750,000 | $5,626,190 | $4,123,810 |
| 2030-31 | $7,200,000 | $4,476,190 | $2,723,810 | $9,750,000 | $7,026,190 | $2,723,810 |
| 2031-32 | $7,200,000 | $4,476,190 | $2,723,810 | $9,750,000 | $7,026,190 | $2,723,810 |
| 2032-33 | $0 | $2,476,190 | $-2,476,190 | $0 | $2,476,190 | $-2,476,190 |
| 2033-34 | $0 | $2,476,190 | $-2,476,190 | $0 | $2,476,190 | $-2,476,190 |
| 2034-35 | $0 | $2,476,190 | $-2,476,190 | $0 | $2,476,190 | $-2,476,190 |
| 2035-36 | $0 | $2,476,190 | $-2,476,190 | $0 | $2,476,190 | $-2,476,190 |
| 2036-37 | $0 | $2,476,190 | $-2,476,190 | $0 | $2,476,190 | $-2,476,190 |
| 2037-38 | $0 | $2,476,190 | $-2,476,190 | $0 | $2,476,190 | $-2,476,190 |
| 2038-39 | $0 | $2,476,190 | $-2,476,190 | $0 | $2,476,190 | $-2,476,190 |