Contract Buyout Calculator - Elias Pettersson, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 25 | $11,600,000 | $11,600,000 | - | $12,000,000 | $2,500,000 | $14,500,000 | $14,500,000 | ||
| 2025-26 | 26 | NMC | $11,600,000 | $11,600,000 | - | $10,000,000 | $4,500,000 | $14,500,000 | $14,500,000 | |
| 2026-27 | 27 | NMC | $11,600,000 | $11,600,000 | - | - | $11,000,000 | $11,000,000 | $11,000,000 | |
| 2027-28 | 28 | NMC | $11,600,000 | $11,600,000 | - | $5,000,000 | $9,450,000 | $14,450,000 | $14,450,000 | |
| 2028-29 | 29 | NMC | $11,600,000 | $11,600,000 | - | $5,000,000 | $7,250,000 | $12,250,000 | $12,250,000 | |
| 2029-30 | 30 | NMC | $11,600,000 | $11,600,000 | - | $5,000,000 | $3,700,000 | $8,700,000 | $8,700,000 | |
| 2030-31 | 31 | NMC | $11,600,000 | $11,600,000 | - | $5,000,000 | $3,700,000 | $8,700,000 | $8,700,000 | |
| 2031-32 | 32 | NMC | $11,600,000 | $11,600,000 | - | $5,000,000 | $3,700,000 | $8,700,000 | $8,700,000 | |
| Total | - | $47,000,000 | $45,800,000 | $92,800,000 | $92,800,000 |
Signed:
Team: Vancouver Canucks
GM: -
Exp. Status:
Cap %:
Buyout Impact on Vancouver Canucks (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $14,500,000 | $12,061,905 | $2,438,095 | $11,600,000 | $9,161,905 | $2,438,095 |
| 2026-27 | $11,000,000 | $2,061,905 | $8,938,095 | $11,600,000 | $2,661,905 | $8,938,095 |
| 2027-28 | $14,450,000 | $7,061,905 | $7,388,095 | $11,600,000 | $4,211,905 | $7,388,095 |
| 2028-29 | $12,250,000 | $7,061,905 | $5,188,095 | $11,600,000 | $6,411,905 | $5,188,095 |
| 2029-30 | $8,700,000 | $7,061,905 | $1,638,095 | $11,600,000 | $9,961,905 | $1,638,095 |
| 2030-31 | $8,700,000 | $7,061,905 | $1,638,095 | $11,600,000 | $9,961,905 | $1,638,095 |
| 2031-32 | $8,700,000 | $7,061,905 | $1,638,095 | $11,600,000 | $9,961,905 | $1,638,095 |
| 2032-33 | $0 | $2,061,905 | $-2,061,905 | $0 | $2,061,905 | $-2,061,905 |
| 2033-34 | $0 | $2,061,905 | $-2,061,905 | $0 | $2,061,905 | $-2,061,905 |
| 2034-35 | $0 | $2,061,905 | $-2,061,905 | $0 | $2,061,905 | $-2,061,905 |
| 2035-36 | $0 | $2,061,905 | $-2,061,905 | $0 | $2,061,905 | $-2,061,905 |
| 2036-37 | $0 | $2,061,905 | $-2,061,905 | $0 | $2,061,905 | $-2,061,905 |
| 2037-38 | $0 | $2,061,905 | $-2,061,905 | $0 | $2,061,905 | $-2,061,905 |
| 2038-39 | $0 | $2,061,905 | $-2,061,905 | $0 | $2,061,905 | $-2,061,905 |