Contract Buyout Calculator - Emil Andrae, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 21 | $903,333 | $925,000 | $32,500 | $92,500 | $800,000 | $892,500 | $80,000 | ELC | |
| 2024-25 | 22 | $903,333 | $925,000 | $32,500 | $92,500 | $800,000 | $892,500 | $80,000 | ELC | |
| 2025-26 | 23 | $903,333 | $925,000 | - | $92,500 | $832,500 | $925,000 | $80,000 | ELC | |
| Total | $65,000 | $277,500 | $2,432,500 | $2,710,000 | $240,000 |
Signed:
Team: Philadelphia Flyers
GM: -
Exp. Status:
Buyout Impact on Philadelphia Flyers (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $925,000 | $231,250 | $693,750 | $903,333 | $209,583 | $693,750 |
| 2026-27 | $0 | $138,750 | $-138,750 | $0 | $138,750 | $-138,750 |