Contract Buyout Calculator - Blake Coleman, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 29 | NTC | $4,900,000 | $4,900,000 | - | $1,000,000 | $2,900,000 | $3,900,000 | $3,900,000 | |
| 2022-23 | 30 | NTC | $4,900,000 | $4,900,000 | - | - | $4,900,000 | $4,900,000 | $4,900,000 | |
| 2023-24 | 31 | NTC | $4,900,000 | $4,900,000 | - | - | $5,900,000 | $5,900,000 | $5,900,000 | |
| 2024-25 | 32 | M-NTC | $4,900,000 | $4,900,000 | - | - | $4,900,000 | $4,900,000 | $4,900,000 | |
| 2025-26 | 33 | M-NTC | $4,900,000 | $4,900,000 | - | - | $4,900,000 | $4,900,000 | $4,900,000 | |
| 2026-27 | 34 | M-NTC | $4,900,000 | $4,900,000 | - | - | $4,900,000 | $4,900,000 | $4,900,000 | |
| Total | - | $1,000,000 | $28,400,000 | $29,400,000 | $29,400,000 |
Signed:
Team: Calgary Flames
GM: -
Exp. Status:
Cap %:
Clause: For 2024-25 to 2026-27 player specifies 10 teams he can be traded to.
Buyout Impact on Calgary Flames (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $4,900,000 | $1,633,333 | $3,266,667 | $4,900,000 | $1,633,333 | $3,266,667 |
| 2026-27 | $4,900,000 | $1,633,333 | $3,266,667 | $4,900,000 | $1,633,333 | $3,266,667 |
| 2027-28 | $0 | $1,633,333 | $-1,633,333 | $0 | $1,633,333 | $-1,633,333 |
| 2028-29 | $0 | $1,633,333 | $-1,633,333 | $0 | $1,633,333 | $-1,633,333 |