Filip Forsberg buyout calculator, cap hit impact
Filip Forsberg Buyout Cap Implications
Birthdate August 13, 1994
If Filip Forsberg was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 29 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $24,000,000
Remaining base salary
($36,000,000 * 67% buyout multiplier).
6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)
Annual buyout cost of $2,000,000
(Total buyout cost/12 years)
Filip Forsberg projected buyout 2024-2025 season
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
2034-2035
2035-2036
Remaining Base Salary
$36,000,000
$10,000,000
$10,000,000
$4,500,000
$4,000,000
$4,000,000
$3,500,000
$0
$0
$0
$0
$0
$0
Original Cap Hit
$8,500,000
$8,500,000
$8,500,000
$8,500,000
$8,500,000
$8,500,000
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$3,000,000
$3,000,000
$3,000,000
$3,000,000
$0
$0
$0
$0
$0
$0
Contract Total Salary
($10,000,000)
($10,000,000)
($7,500,000)
($7,000,000)
($7,000,000)
($6,500,000)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
ACTUAL CAP HIT 
$500,000
$500,000
$6,000,000
$6,500,000
$6,500,000
$7,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
Savings
$8,000,000
$8,000,000
$2,500,000
$2,000,000
$2,000,000
$1,500,000
$-2,000,000
$-2,000,000
$-2,000,000
$-2,000,000
$-2,000,000
$-2,000,000
Birthdate August 13, 1994
If Filip Forsberg was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 29 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $24,000,000
Remaining base salary
($36,000,000 * 67% buyout multiplier).
6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)
Annual buyout cost of $2,000,000
(Total buyout cost/12 years)
Filip Forsberg projected buyout 2024-2025 season
| 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | 2034-2035 | 2035-2036 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $36,000,000 |
$10,000,000 | $10,000,000 | $4,500,000 | $4,000,000 | $4,000,000 | $3,500,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($10,000,000) | ($10,000,000) | ($7,500,000) | ($7,000,000) | ($7,000,000) | ($6,500,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
| ACTUAL CAP HIT
|
$500,000 | $500,000 | $6,000,000 | $6,500,000 | $6,500,000 | $7,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
| Savings | $8,000,000 | $8,000,000 | $2,500,000 | $2,000,000 | $2,000,000 | $1,500,000 | $-2,000,000 | $-2,000,000 | $-2,000,000 | $-2,000,000 | $-2,000,000 | $-2,000,000 |
Active Contract
Standard Contract | 8 Years $68,000,000 10.18% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA |
| AAV | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $4,500,000 | $4,000,000 | $4,000,000 | $3,500,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | |
| Total Salary | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $7,500,000 | $7,000,000 | $7,000,000 | $6,500,000 | |
| Minors Salary | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $7,500,000 | $7,000,000 | $7,000,000 | $6,500,000 | |
| Clauses | NMC | NMC | NMC | NMC | NMC | NMC | M-NTC
NMC |
M-NTC
NMC |
|
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||
| Year 7 & 8 15 team no trade list | |||||||||