Buyout Calculator: Filip Forsberg

Select a player and the date you wish to buyout the player on.

 

Player Details

 

Position: Center, Right Wing

Age of Buyout Date: 28

At age 28 player's buyout will be 2/3 of the remaining salary due ($56,000,000). This will result in a total buyout of $37,333,333 with a base salary of $2,333,333 over each of the next 16 years.

 

Current Contract Breakdown

 
Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit
2022-23 Contract details by year $10,000,000 $8,500,000
2023-24 Contract details by year $10,000,000 $8,500,000
2024-25 Contract details by year $10,000,000 $8,500,000
2025-26 Contract details by year $10,000,000 $8,500,000
2026-27 Contract details by year $4,500,000 $8,500,000
2027-28 Contract details by year $4,000,000 $8,500,000
2028-29 Contract details by year $4,000,000 $8,500,000
2029-30 Contract details by year $3,500,000 $8,500,000
 

Buyout Breakdown

 
Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit
2022-23 Contract details by year $2,333,333 $7,666,667 $833,333
2023-24 Contract details by year $2,333,333 $7,666,667 $833,333
2024-25 Contract details by year $2,333,333 $7,666,667 $833,333
2025-26 Contract details by year $2,333,333 $7,666,667 $833,333
2026-27 Contract details by year $2,333,333 $2,166,667 $6,333,333
2027-28 Contract details by year $2,333,333 $1,666,667 $6,833,333
2028-29 Contract details by year $2,333,333 $1,666,667 $6,833,333
2029-30 Contract details by year $2,333,333 $1,166,667 $7,333,333
2030-31 Contract details by year $2,333,333 -$2,333,333 $2,333,333
2031-32 Contract details by year $2,333,333 -$2,333,333 $2,333,333
2032-33 Contract details by year $2,333,333 -$2,333,333 $2,333,333
2033-34 Contract details by year $2,333,333 -$2,333,333 $2,333,333
2034-35 Contract details by year $2,333,333 -$2,333,333 $2,333,333
2035-36 Contract details by year $2,333,333 -$2,333,333 $2,333,333
2036-37 Contract details by year $2,333,333 -$2,333,333 $2,333,333
2037-38 Contract details by year $2,333,333 -$2,333,333 $2,333,333
$37,333,333