Contract Buyout Calculator - Terrell Goldsmith, 2027
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 19 | $870,000 | $950,000 | - | $95,000 | - | $95,000 | - | ELC | |
| 2025-26 | 20 | $838,333 | $918,333 | $80,000 | $95,000 | $775,000 | $870,000 | $82,500 | ELC | |
| 2026-27 | 21 | $838,333 | $918,333 | $80,000 | $95,000 | $775,000 | $870,000 | $82,500 | ELC | |
| 2027-28 | 22 | $838,333 | $918,333 | $80,000 | - | $775,000 | $775,000 | $82,500 | ELC | |
| Total | $240,000 | $285,000 | $2,325,000 | $2,610,000 | $247,500 |
Signed:
Team: Utah Hockey Club
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 Utah Hockey Club (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2027-28 | $775,000 | $129,167 | $645,833 | $838,333 | $192,500 | $645,833 |
| 2028-29 | $0 | $129,167 | $-129,167 | $0 | $129,167 | $-129,167 |