Contract Buyout Calculator - Gustav Forsling, 2027
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 28 | NMC | $5,750,000 | $5,750,000 | - | $5,525,000 | $1,000,000 | $6,525,000 | $6,525,000 | |
| 2025-26 | 29 | NMC | $5,750,000 | $5,750,000 | - | $5,525,000 | $1,000,000 | $6,525,000 | $6,525,000 | |
| 2026-27 | 30 | NMC | $5,750,000 | $5,750,000 | - | $5,525,000 | $1,000,000 | $6,525,000 | $6,525,000 | |
| 2027-28 | 31 | NMC | $5,750,000 | $5,750,000 | - | $5,525,000 | $1,000,000 | $6,525,000 | $6,525,000 | |
| 2028-29 | 32 | NMC | $5,750,000 | $5,750,000 | - | $5,525,000 | $1,000,000 | $6,525,000 | $6,525,000 | |
| 2029-30 | 33 | NMC | $5,750,000 | $5,750,000 | - | $4,545,000 | $1,000,000 | $5,545,000 | $5,545,000 | |
| 2030-31 | 34 | M-NTC | $5,750,000 | $5,750,000 | - | $2,915,000 | $1,000,000 | $3,915,000 | $3,915,000 | |
| 2031-32 | 35 | M-NTC | $5,750,000 | $5,750,000 | - | $2,915,000 | $1,000,000 | $3,915,000 | $3,915,000 | |
| Total | - | $38,000,000 | $8,000,000 | $46,000,000 | $46,000,000 |
Signed:
Team: Florida Panthers
GM: -
Exp. Status:
Cap %:
Clause: For the 2030-31 and 2031-32 seasons player can specify 16 teams he cannot be traded to.
Buyout Impact on Florida Panthers (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2027-28 | $6,525,000 | $5,858,333 | $666,667 | $5,750,000 | $5,083,333 | $666,667 |
| 2028-29 | $6,525,000 | $5,858,333 | $666,667 | $5,750,000 | $5,083,333 | $666,667 |
| 2029-30 | $5,545,000 | $4,878,333 | $666,667 | $5,750,000 | $5,083,333 | $666,667 |
| 2030-31 | $3,915,000 | $3,248,333 | $666,667 | $5,750,000 | $5,083,333 | $666,667 |
| 2031-32 | $3,915,000 | $3,248,333 | $666,667 | $5,750,000 | $5,083,333 | $666,667 |
| 2032-33 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |
| 2033-34 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |
| 2034-35 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |
| 2035-36 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |
| 2036-37 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |