Contract Buyout Calculator - Etienne Morin, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 19 | $903,333 | $950,000 | - | $95,000 | - | $95,000 | - | ELC | |
| 2025-26 | 20 | $871,666 | $918,333 | $55,000 | $95,000 | $800,000 | $895,000 | $82,500 | ELC | |
| 2026-27 | 21 | $871,666 | $918,333 | $55,000 | $95,000 | $800,000 | $895,000 | $82,500 | ELC | |
| 2027-28 | 22 | $871,666 | $918,333 | $30,000 | - | $825,000 | $825,000 | $82,500 | ELC | |
| Total | $140,000 | $285,000 | $2,425,000 | $2,710,000 | $247,500 |
Signed:
Team: Calgary Flames
GM: -
Exp. Status:
Note: This entry level contract slid one season as player did not meet the games played threshold to start the contract.
Buyout Impact on Calgary Flames (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $895,000 | $229,722 | $665,278 | $871,666 | $206,388 | $665,278 |
| 2026-27 | $895,000 | $229,722 | $665,278 | $871,666 | $206,388 | $665,278 |
| 2027-28 | $825,000 | $134,722 | $690,278 | $871,666 | $181,388 | $690,278 |
| 2028-29 | $0 | $134,722 | $-134,722 | $0 | $134,722 | $-134,722 |
| 2029-30 | $0 | $134,722 | $-134,722 | $0 | $134,722 | $-134,722 |
| 2030-31 | $0 | $134,722 | $-134,722 | $0 | $134,722 | $-134,722 |