Contract Buyout Calculator - Samuel Ersson, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 24 | $1,450,000 | $1,450,000 | - | $300,000 | $1,000,000 | $1,300,000 | $1,300,000 | ||
| 2025-26 | 25 | $1,450,000 | $1,450,000 | - | - | $1,600,000 | $1,600,000 | $1,600,000 | ||
| Total | - | $300,000 | $2,600,000 | $2,900,000 | $2,900,000 |
Signed:
Team: Philadelphia Flyers
GM: -
Exp. Status:
Cap %:
Buyout Impact on Philadelphia Flyers (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $1,600,000 | $266,667 | $1,333,333 | $1,450,000 | $116,667 | $1,333,333 |
| 2026-27 | $0 | $266,667 | $-266,667 | $0 | $266,667 | $-266,667 |