Contract Buyout Calculator - Sean Walker, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 29 | M-NTC | $3,600,000 | $3,600,000 | - | $1,000,000 | $4,000,000 | $5,000,000 | $5,000,000 | |
| 2025-26 | 30 | M-NTC | $3,600,000 | $3,600,000 | - | - | $4,000,000 | $4,000,000 | $4,000,000 | |
| 2026-27 | 31 | M-NTC | $3,600,000 | $3,600,000 | - | $2,225,000 | $775,000 | $3,000,000 | $2,000,000 | |
| 2027-28 | 32 | $3,600,000 | $3,600,000 | - | - | $3,000,000 | $3,000,000 | $2,000,000 | ||
| 2028-29 | 33 | $3,600,000 | $3,600,000 | - | $2,000,000 | $1,000,000 | $3,000,000 | $2,000,000 | ||
| Total | - | $5,225,000 | $12,775,000 | $18,000,000 | $15,000,000 |
Signed:
Team: Carolina Hurricanes
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 15 team no trade list for 2024-25, 2025-26 and 2026-27 seasons.
Buyout Impact on Carolina Hurricanes (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $4,000,000 | $731,250 | $3,268,750 | $3,600,000 | $331,250 | $3,268,750 |
| 2026-27 | $3,000,000 | $2,956,250 | $43,750 | $3,600,000 | $3,556,250 | $43,750 |
| 2027-28 | $3,000,000 | $731,250 | $2,268,750 | $3,600,000 | $1,331,250 | $2,268,750 |
| 2028-29 | $3,000,000 | $2,731,250 | $268,750 | $3,600,000 | $3,331,250 | $268,750 |
| 2029-30 | $0 | $731,250 | $-731,250 | $0 | $731,250 | $-731,250 |
| 2030-31 | $0 | $731,250 | $-731,250 | $0 | $731,250 | $-731,250 |
| 2031-32 | $0 | $731,250 | $-731,250 | $0 | $731,250 | $-731,250 |
| 2032-33 | $0 | $731,250 | $-731,250 | $0 | $731,250 | $-731,250 |