Contract Buyout Calculator - Denver Barkey, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 19 | $913,333 | $950,000 | - | $95,000 | - | $95,000 | - | ELC | |
| 2025-26 | 20 | $881,667 | $918,333 | $80,000 | $95,000 | $775,000 | $870,000 | $82,500 | ELC | |
| 2026-27 | 21 | $881,667 | $918,333 | $30,000 | $95,000 | $825,000 | $920,000 | $82,500 | ELC | |
| 2027-28 | 22 | $881,667 | $918,333 | - | - | $855,000 | $855,000 | $82,500 | ELC | |
| Total | $110,000 | $285,000 | $2,455,000 | $2,740,000 | $247,500 |
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 | $870,000 | $231,389 | $638,611 | $881,667 | $243,056 | $638,611 |
| 2026-27 | $920,000 | $231,389 | $688,611 | $881,667 | $193,056 | $688,611 |
| 2027-28 | $855,000 | $136,389 | $718,611 | $881,667 | $163,056 | $718,611 |
| 2028-29 | $0 | $136,389 | $-136,389 | $0 | $136,389 | $-136,389 |
| 2029-30 | $0 | $136,389 | $-136,389 | $0 | $136,389 | $-136,389 |
| 2030-31 | $0 | $136,389 | $-136,389 | $0 | $136,389 | $-136,389 |