Frans Nielsen buyout calculator, cap hit impact

Frans Nielsen Buyout Cap Implications

Birthdate April 24, 1984

If Frans Nielsen was bought out prior to the 2019-2020 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 35 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 $6,333,333
Remaining base salary
($9,500,000 * 67% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $1,055,556
(Total buyout cost/6 years)

Frans Nielsen projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025
Remaining Base Salary
$9,500,000
$5,500,000 $2,500,000 $1,500,000 $0 $0 $0
Original Cap Hit $5,250,000 $5,250,000 $5,250,000 $0 $0 $0
Contract Signing Bonus $0 $2,500,000 $1,500,000 $0 $0 $0
Contract Total Salary ($5,500,000) ($5,000,000) ($3,000,000) ($0) ($0) ($0)
Annual Buyout Cost $1,055,556 $1,055,556 $1,055,556 $1,055,556 $1,055,556 $1,055,556
ACTUAL CAP HIT Detroit Red Wings logo $805,556 $3,805,556 $4,805,556 $1,055,556 $1,055,556 $1,055,556
Savings $4,444,444 $1,444,444 $444,444 $-1,055,556 $-1,055,556 $-1,055,556

Active Contract

Signing Team
Signing Date July 1, 2016
Signing Status UFA
Agent Marc Levine
Standard Contract | 6 Years $31,500,000 6.44% of cap space
2016-2017 2017-2018 2018-2019 2019-2020 2020-2021 2021-2022
Cap Hit $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000
UFA
AAV $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000
Performance Bonuses $0 $0 $0 $0 $0 $0
Base Salary $4,000,000 $6,000,000 $6,000,000 $5,500,000 $2,500,000 $1,500,000
Signing Bonuses $2,000,000 $0 $0 $0 $2,500,000 $1,500,000
Total Salary $6,000,000 $6,000,000 $6,000,000 $5,500,000 $5,000,000 $3,000,000
Minors Salary $6,000,000 $6,000,000 $6,000,000 $5,500,000 $5,000,000 $3,000,000
Clauses NMC NMC M-NTC
NMC
M-NTC
NMC
M-NTC
NMC
M-NTC
NMC
UFA Year
Buy It Out Buy It Out Buy It Out