Contract Buyout Calculator - Jesperi Kotkaniemi, 2025
Contract Being Bought Out
Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
---|---|---|---|---|---|---|---|---|---|---|
2022-23 | 22 | $4,820,000 | $4,820,000 | - | - | $4,000,000 | $4,000,000 | $4,000,000 | ||
2023-24 | 23 | $4,820,000 | $4,820,000 | - | - | $4,500,000 | $4,500,000 | $4,500,000 | ||
2024-25 | 24 | $4,820,000 | $4,820,000 | - | - | $4,820,000 | $4,820,000 | $4,820,000 | ||
2025-26 | 25 | M-NTC | $4,820,000 | $4,820,000 | - | - | $4,820,000 | $4,820,000 | $4,820,000 | |
2026-27 | 26 | M-NTC | $4,820,000 | $4,820,000 | - | - | $4,820,000 | $4,820,000 | $4,820,000 | |
2027-28 | 27 | M-NTC | $4,820,000 | $4,820,000 | - | - | $5,200,000 | $5,200,000 | $5,200,000 | |
2028-29 | 28 | M-NTC | $4,820,000 | $4,820,000 | - | - | $5,200,000 | $5,200,000 | $5,200,000 | |
2029-30 | 29 | M-NTC | $4,820,000 | $4,820,000 | - | - | $5,200,000 | $5,200,000 | $5,200,000 | |
Total | - | - | $38,560,000 | $38,560,000 | $38,560,000 |
Signed:
Team: Carolina Hurricanes
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2025-26 player has a 10 team no trade clause.
Buyout Impact on Carolina Hurricanes (One-Third Buyout)
Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
---|---|---|---|---|---|---|
2025-26 | $4,820,000 | $841,333 | $3,978,667 | $4,820,000 | $841,333 | $3,978,667 |
2026-27 | $4,820,000 | $841,333 | $3,978,667 | $4,820,000 | $841,333 | $3,978,667 |
2027-28 | $5,200,000 | $841,333 | $4,358,667 | $4,820,000 | $461,333 | $4,358,667 |
2028-29 | $5,200,000 | $841,333 | $4,358,667 | $4,820,000 | $461,333 | $4,358,667 |
2029-30 | $5,200,000 | $841,333 | $4,358,667 | $4,820,000 | $461,333 | $4,358,667 |
2030-31 | $0 | $841,333 | $-841,333 | $0 | $841,333 | $-841,333 |
2031-32 | $0 | $841,333 | $-841,333 | $0 | $841,333 | $-841,333 |
2032-33 | $0 | $841,333 | $-841,333 | $0 | $841,333 | $-841,333 |
2033-34 | $0 | $841,333 | $-841,333 | $0 | $841,333 | $-841,333 |
2034-35 | $0 | $841,333 | $-841,333 | $0 | $841,333 | $-841,333 |