Contract Buyout Calculator - Sam O'Reilly, 2025
Contract Being Bought Out
Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
---|---|---|---|---|---|---|---|---|---|---|
2024-25 | 18 | $964,000 | $964,000 | - | $95,000 | - | $95,000 | - | ELC | |
2025-26 | 19 | $932,333 | $932,333 | - | $96,000 | $862,000 | $958,000 | $85,000 | ELC | |
2026-27 | 20 | $932,333 | $932,333 | - | $97,500 | $864,000 | $961,500 | $85,000 | ELC | |
2027-28 | 21 | $932,333 | $932,333 | - | - | $877,500 | $877,500 | $85,000 | ELC | |
Total | - | $288,500 | $2,603,500 | $2,892,000 | $255,000 |
Signed:
Team: Edmonton Oilers
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 Edmonton Oilers (One-Third Buyout)
Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
---|---|---|---|---|---|---|
2025-26 | $958,000 | $240,639 | $717,361 | $932,333 | $214,972 | $717,361 |
2026-27 | $961,500 | $242,139 | $719,361 | $932,333 | $212,972 | $719,361 |
2027-28 | $877,500 | $144,639 | $732,861 | $932,333 | $199,472 | $732,861 |
2028-29 | $0 | $144,639 | $-144,639 | $0 | $144,639 | $-144,639 |
2029-30 | $0 | $144,639 | $-144,639 | $0 | $144,639 | $-144,639 |
2030-31 | $0 | $144,639 | $-144,639 | $0 | $144,639 | $-144,639 |