Contract Buyout Calculator - Seth Jarvis, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 22 | $7,344,000 | $7,900,000 | - | $8,950,000 | $2,000,000 | $10,950,000 | $10,950,000 | ||
| 2025-26 | 23 | $7,344,000 | $7,900,000 | - | $4,950,000 | $6,000,000 | $10,950,000 | $10,950,000 | ||
| 2026-27 | 24 | $7,344,000 | $7,900,000 | - | $4,000,000 | $4,250,000 | $8,250,000 | $8,250,000 | ||
| 2027-28 | 25 | $7,344,000 | $7,900,000 | - | - | $6,570,000 | $6,570,000 | $6,570,000 | ||
| 2028-29 | 26 | M-NTC | $7,344,000 | $7,900,000 | - | - | $6,570,000 | $6,570,000 | $6,570,000 | |
| 2029-30 | 27 | M-NTC | $7,344,000 | $7,900,000 | - | - | $6,570,000 | $6,570,000 | $6,570,000 | |
| 2030-31 | 28 | M-NTC | $7,344,000 | $7,900,000 | - | $5,770,000 | $1,000,000 | $6,770,000 | $6,770,000 | |
| 2031-32 | 29 | M-NTC | $7,344,000 | $7,900,000 | - | $5,570,000 | $1,000,000 | $6,570,000 | $6,570,000 | |
| Total | - | $29,240,000 | $33,960,000 | $63,200,000 | $63,200,000 |
Signed:
Team: Carolina Hurricanes
GM: -
Exp. Status:
Cap %:
Clause: Player has a 20 team no trade list in 2028-29, 2029-30, 2030-31 and 2031-32.
Note: A total of $15.67M of signing bonus ($4.95M in each of 2024-25 and 2025-26 and $5.77M in 2030-31) is being deferred to July 1, 2032. The salary cap calculation uses the present value of the money in the year it was earned as opposed to the deferred amount.
Buyout Impact on Carolina Hurricanes (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $10,950,000 | $5,710,952 | $5,239,048 | $7,344,000 | $2,104,952 | $5,239,048 |
| 2026-27 | $8,250,000 | $4,760,952 | $3,489,048 | $7,344,000 | $3,854,952 | $3,489,048 |
| 2027-28 | $6,570,000 | $760,952 | $5,809,048 | $7,344,000 | $1,534,952 | $5,809,048 |
| 2028-29 | $6,570,000 | $760,952 | $5,809,048 | $7,344,000 | $1,534,952 | $5,809,048 |
| 2029-30 | $6,570,000 | $760,952 | $5,809,048 | $7,344,000 | $1,534,952 | $5,809,048 |
| 2030-31 | $6,770,000 | $6,530,952 | $239,048 | $7,344,000 | $7,104,952 | $239,048 |
| 2031-32 | $6,570,000 | $6,330,952 | $239,048 | $7,344,000 | $7,104,952 | $239,048 |
| 2032-33 | $0 | $760,952 | $-760,952 | $0 | $760,952 | $-760,952 |
| 2033-34 | $0 | $760,952 | $-760,952 | $0 | $760,952 | $-760,952 |
| 2034-35 | $0 | $760,952 | $-760,952 | $0 | $760,952 | $-760,952 |
| 2035-36 | $0 | $760,952 | $-760,952 | $0 | $760,952 | $-760,952 |
| 2036-37 | $0 | $760,952 | $-760,952 | $0 | $760,952 | $-760,952 |
| 2037-38 | $0 | $760,952 | $-760,952 | $0 | $760,952 | $-760,952 |
| 2038-39 | $0 | $760,952 | $-760,952 | $0 | $760,952 | $-760,952 |