Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
Buyout Summary
If Filip Forsberg was bought out prior to the 2026-2027 season:
Abbreviated $Amounts
| 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | |
|---|---|---|---|---|---|---|---|---|
|
Base Salary
|
$4,500,000$4.50M | $4,000,000$4.00M | $4,000,000$4.00M | $3,500,000$3.50M |
-
|
-
|
-
|
-
|
| Total Salary | $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 | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M |
|
Original Cap Hit
|
$8,500,000$8.50M | $8,500,000$8.50M | $8,500,000$8.50M | $8,500,000$8.50M | - | - | - | - |
 Buyout Cap Hit |
$5,333,333$5.33M | $5,833,333$5.83M | $5,833,333$5.83M | $6,333,333$6.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M |
Savings
|
$3,166,667$3.17M | $2,666,667$2.67M | $2,666,667$2.67M | $2,166,667$2.17M | $-1,333,333$-1.33M | $-1,333,333$-1.33M | $-1,333,333$-1.33M | $-1,333,333$-1.33M |
Total Cost
$16,000,000$16.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$10,666,667$10.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,333,333$1.33M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
26/27
29/30
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2029-30
Buyout Length
8
Buyout End
2033-34
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2022-23
|
2023-24
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
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 | UFAage 35 |
| 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
M-NTC
|
NMC
M-NTC
|
|
| Year Type | UFA | UFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
NMC; Year 7 & 8: 15 team no trade list
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
19% |
|
$3.85M |
16% |
|
$11.60M |
16% |
|
$10.50M |
12% |
|
$14.00M |
9% |
|
$4.82M |
9% |
|
$6.50M |
9% |
|
$8.00M |
9% |
The Latest From PuckPedia
Advertisement
Advertisement