Filip Forsberg buyout calculator, cap hit impact

Northstar Bets Northstar Bets

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 Nashville Predators logo $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

Signing Team Nashville Predators logo
Signing Date July 9, 2022
Signing Status UFA
Agent J.P. Barry
View Player Profile
Potential Lockout Year
Standard Contract | 8 Years $68,000,000 10.30% 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 Buy It Out
Year 7 & 8 15 team no trade list