Contract Buyout Calculator - Drake Batherson, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 23 | $4,975,000 | $4,975,000 | - | - | $2,500,000 | $2,500,000 | $2,500,000 | ||
| 2022-23 | 24 | $4,975,000 | $4,975,000 | - | - | $3,500,000 | $3,500,000 | $3,500,000 | ||
| 2023-24 | 25 | $4,975,000 | $4,975,000 | - | - | $5,400,000 | $5,400,000 | $5,400,000 | ||
| 2024-25 | 26 | $4,975,000 | $4,975,000 | - | - | $5,400,000 | $5,400,000 | $5,400,000 | ||
| 2025-26 | 27 | $4,975,000 | $4,975,000 | - | - | $6,500,000 | $6,500,000 | $6,500,000 | ||
| 2026-27 | 28 | $4,975,000 | $4,975,000 | - | - | $6,500,000 | $6,500,000 | $6,500,000 | ||
| Total | - | - | $29,800,000 | $29,800,000 | $29,800,000 |
Signed:
Team: Ottawa Senators
GM: -
Exp. Status:
Cap %:
Buyout Impact on Ottawa Senators (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $6,500,000 | $2,166,667 | $4,333,333 | $4,975,000 | $641,667 | $4,333,333 |
| 2026-27 | $6,500,000 | $2,166,667 | $4,333,333 | $4,975,000 | $641,667 | $4,333,333 |
| 2027-28 | $0 | $2,166,667 | $-2,166,667 | $0 | $2,166,667 | $-2,166,667 |
| 2028-29 | $0 | $2,166,667 | $-2,166,667 | $0 | $2,166,667 | $-2,166,667 |