NHL Buyout Calculator

Filip Forsberg

#9
age29
posC
shotr
h6'2"
w205lbs
Birthdate
Aug 13, 1994
Player Profile

If Filip Forsberg was bought out prior to the 2024-2025 season.

Total Cost

$36,000,000$36.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$24,000,000$24.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,000,000$2.00M
 $24,000,000$24.00M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-30
Buyout Length 12
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M - - - - - -
Base Salary
 ($10,000,000$10.00M) ($10,000,000$10.00M) ($4,500,000$4.50M) ($4,000,000$4.00M) ($4,000,000$4.00M) ($3,500,000$3.50M) (-) (-) (-) (-) (-) (-)
Total Salary ($10,000,000$10.00M) ($10,000,000$10.00M) ($7,500,000$7.50M) ($7,000,000$7.00M) ($7,000,000$7.00M) ($6,500,000$6.50M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - $3,000,000$3.00M $3,000,000$3.00M $3,000,000$3.00M $3,000,000$3.00M - - - - - -
Annual Buyout Cost $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M
Actual Cap Hit
$500,000$500K
$500,000$500K
$6,000,000$6.00M
$6,500,000$6.50M
$6,500,000$6.50M
$7,000,000$7.00M
$2,000,000$2.00M
$2,000,000$2.00M
$2,000,000$2.00M
$2,000,000$2.00M
$2,000,000$2.00M
$2,000,000$2.00M
Savings
100.0%
$8,000,000$8.00M
$8,000,000$8.00M
$2,500,000$2.50M
$2,000,000$2.00M
$2,000,000$2.00M
$1,500,000$1.50M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$68,000,000$68.00M
cap hit$8,500,000$8.50M
Abbreviated $Amounts
2022-23
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
2030
Cap Hit $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M
UFA
35yrs
AAV $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M
Base $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M $4,500,000$4.50M $4,000,000$4.00M $4,000,000$4.00M $3,500,000$3.50M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - $3,000,000$3.00M $3,000,000$3.00M $3,000,000$3.00M $3,000,000$3.00M
Total Salary $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M $6,500,000$6.50M
Minors Salary $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M $6,500,000$6.50M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
PuckPedia
Apr 23
PuckPedia
RT @PuckReportNHL: 11 teams will carry a performance bonus overage cap hit next season ⁦@PuckPedia⁩ t.co/x7GFeQsGEo
PuckPedia
Apr 23
PuckPedia
7 teams actually finished over the cap but did not incur any bonuses and will not have an overage. This will increase to 8 if Florida does not win the Cup That & more on bonus overages: t.co/pgv5639r5C t.co/HeMQFSRDMD
Advertisement
Advertisement
Advertisement