Frederik Andersen buyout calculator, cap hit impact

Frederik Andersen Buyout Cap Implications

Birthdate October 2, 1989

If Frederik Andersen was bought out prior to the 2020-2021 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 30 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 $666,667
Remaining base salary
($1,000,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $333,333
(Total buyout cost/2 years)

Frederik Andersen projected buyout 2020-2021 season
2020-2021 2021-2022
Remaining Base Salary
$1,000,000
$1,000,000 $0
Original Cap Hit $5,000,000 $0
Contract Signing Bonus $4,000,000 $0
Contract Total Salary ($5,000,000) ($0)
Annual Buyout Cost $333,333 $333,333
ACTUAL CAP HIT Toronto Maple Leafs logo $4,333,333 $333,333
Savings $666,667 $-333,333

Active Contract

Signing Team
Signing Date June 20, 2016
Signing Status RFA
Agent Claude Lemieux
Standard Contract | 5 Years $25,000,000 6.13% of cap space
2016-2017 2017-2018 2018-2019 2019-2020 2020-2021
Cap Hit $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000
UFA
AAV $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000
Performance Bonuses $0 $0 $0 $0 $0
Base Salary $5,000,000 $5,000,000 $5,000,000 $2,000,000 $1,000,000
Signing Bonuses $0 $0 $0 $3,000,000 $4,000,000
Total Salary $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000
Minors Salary $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000
Clauses M-NTC M-NTC M-NTC M-NTC
UFA Year
Buy It Out