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 $10,000,000 $8,500,000 2023-24 $10,000,000 $8,500,000 2024-25 $10,000,000 $8,500,000 2025-26 $10,000,000 $8,500,000 2026-27 $4,500,000 $8,500,000 2027-28 $4,000,000 $8,500,000 2028-29 $4,000,000 $8,500,000 2029-30 $3,500,000 $8,500,000

Buyout Breakdown

 

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