Contract Buyout Calculator - Spencer Gill, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 18 | $922,500 | $975,000 | - | $97,500 | - | $97,500 | - | ELC | |
| 2025-26 | 19 | $890,000 | $942,500 | $102,500 | $97,500 | $775,000 | $872,500 | $85,000 | ELC | |
| 2026-27 | 20 | $890,000 | $942,500 | $52,500 | $97,500 | $825,000 | $922,500 | $85,000 | ELC | |
| 2027-28 | 21 | $890,000 | $942,500 | $2,500 | - | $875,000 | $875,000 | $85,000 | ELC | |
| Total | $157,500 | $292,500 | $2,475,000 | $2,767,500 | $255,000 |
Signed:
Team: Philadelphia Flyers
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 Philadelphia Flyers (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $872,500 | $235,000 | $637,500 | $890,000 | $252,500 | $637,500 |
| 2026-27 | $922,500 | $235,000 | $687,500 | $890,000 | $202,500 | $687,500 |
| 2027-28 | $875,000 | $137,500 | $737,500 | $890,000 | $152,500 | $737,500 |
| 2028-29 | $0 | $137,500 | $-137,500 | $0 | $137,500 | $-137,500 |
| 2029-30 | $0 | $137,500 | $-137,500 | $0 | $137,500 | $-137,500 |
| 2030-31 | $0 | $137,500 | $-137,500 | $0 | $137,500 | $-137,500 |