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