Contract Buyout Calculator - Matthew Andonovski, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 19 | $863,333 | $863,333 | - | $80,000 | $775,000 | $855,000 | $82,500 | ELC | |
| 2025-26 | 20 | $863,333 | $863,333 | - | $80,000 | $775,000 | $855,000 | $82,500 | ELC | |
| 2026-27 | 21 | $863,333 | $863,333 | - | $80,000 | $800,000 | $880,000 | $82,500 | ELC | |
| Total | - | $240,000 | $2,350,000 | $2,590,000 | $247,500 |
Signed:
Team: Ottawa Senators
GM: -
Exp. Status:
Buyout Impact on Ottawa Senators (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $855,000 | $211,250 | $643,750 | $863,333 | $219,583 | $643,750 |
| 2026-27 | $880,000 | $211,250 | $668,750 | $863,333 | $194,583 | $668,750 |
| 2027-28 | $0 | $131,250 | $-131,250 | $0 | $131,250 | $-131,250 |
| 2028-29 | $0 | $131,250 | $-131,250 | $0 | $131,250 | $-131,250 |