Contract Buyout Calculator - Easton Cowan, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 18 | $935,833 | $935,833 | - | $92,500 | - | $92,500 | - | ELC | |
| 2024-25 | 19 | $904,667 | $904,667 | - | $92,500 | - | $92,500 | - | ELC | |
| 2025-26 | 20 | $873,167 | $873,167 | - | $92,500 | $830,000 | $922,500 | $82,500 | ELC | |
| 2026-27 | 21 | $873,167 | $873,167 | - | - | $842,000 | $842,000 | $82,500 | ELC | |
| 2027-28 | 22 | $873,167 | $873,167 | - | - | $855,000 | $855,000 | $82,500 | ELC | |
| Total | - | $277,500 | $2,527,000 | $2,804,500 | $247,500 |
Signed:
Team: Toronto Maple Leafs
GM: -
Exp. Status:
Note: This entry level contract slid two seasons as player did not meet the games played threshold to start the contract.
Buyout Impact on Toronto Maple Leafs (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $922,500 | $232,889 | $689,611 | $873,167 | $183,556 | $689,611 |
| 2026-27 | $842,000 | $140,389 | $701,611 | $873,167 | $171,556 | $701,611 |
| 2027-28 | $855,000 | $140,389 | $714,611 | $873,167 | $158,556 | $714,611 |
| 2028-29 | $0 | $140,389 | $-140,389 | $0 | $140,389 | $-140,389 |
| 2029-30 | $0 | $140,389 | $-140,389 | $0 | $140,389 | $-140,389 |
| 2030-31 | $0 | $140,389 | $-140,389 | $0 | $140,389 | $-140,389 |