Buyout Calculator: Elias Pettersson

Select a player and the date you wish to buyout the player on.

Player Details

 

Position: Center

Age of Buyout Date: 21

At age 21 player's buyout will be 1/3 of the remaining salary due ($45,800,000). This will result in a total buyout of $15,266,667 with a base salary of $954,167 over each of the next 16 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2024-25 $2,500,000 $11,600,000 2025-26 $4,500,000 $11,600,000 2026-27 $11,000,000 $11,600,000 2027-28 $9,450,000 $11,600,000 2028-29 $7,250,000 $11,600,000 2029-30 $3,700,000 $11,600,000 2030-31 $3,700,000 $11,600,000 2031-32 $3,700,000 $11,600,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2024-25 $954,167 $1,545,833 $10,054,167 2025-26 $954,167 $3,545,833 $8,054,167 2026-27 $954,167 $10,045,833 $1,554,167 2027-28 $954,167 $8,495,833 $3,104,167 2028-29 $954,167 $6,295,833 $5,304,167 2029-30 $954,167 $2,745,833 $8,854,167 2030-31 $954,167 $2,745,833 $8,854,167 2031-32 $954,167 $2,745,833 $8,854,167 2032-33 $954,167 -$954,167 $954,167 2033-34 $954,167 -$954,167 $954,167 2034-35 $954,167 -$954,167 $954,167 2035-36 $954,167 -$954,167 $954,167 2036-37 $954,167 -$954,167 $954,167 2037-38 $954,167 -$954,167 $954,167 2038-39 $954,167 -$954,167 $954,167 2039-40 $954,167 -$954,167 $954,167 $15,266,667