Contract Buyout Calculator - Calle Odelius, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2022-23 | 18 | $870,000 | $950,000 | - | $95,000 | - | $95,000 | - | ELC | |
| 2023-24 | 19 | $846,667 | $926,667 | - | $95,000 | - | $95,000 | - | ELC | |
| 2024-25 | 20 | $815,000 | $895,000 | $105,000 | $95,000 | $775,000 | $870,000 | $80,000 | ELC | |
| 2025-26 | 21 | $815,000 | $895,000 | $80,000 | - | $775,000 | $775,000 | $80,000 | ELC | |
| 2026-27 | 22 | $815,000 | $895,000 | $55,000 | - | $800,000 | $800,000 | $80,000 | ELC | |
| Total | $240,000 | $285,000 | $2,350,000 | $2,635,000 | $240,000 |
Signed:
Team: New York Islanders
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 New York Islanders (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $775,000 | $131,250 | $643,750 | $815,000 | $171,250 | $643,750 |
| 2026-27 | $800,000 | $131,250 | $668,750 | $815,000 | $146,250 | $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 |