Valtteri Filppula buyout calculator, cap hit impact

Valtteri Filppula Buyout Cap Implications

Birthdate March 20, 1984

If Valtteri Filppula 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 $4,000,000
Remaining base salary
($6,000,000 * 67% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $1,000,000
(Total buyout cost/4 years)

Valtteri Filppula projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023
Remaining Base Salary
$6,000,000
$3,000,000 $3,000,000 $0 $0
Original Cap Hit $3,000,000 $3,000,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($3,000,000) ($3,000,000) ($0) ($0)
Annual Buyout Cost $1,000,000 $1,000,000 $1,000,000 $1,000,000
ACTUAL CAP HIT Detroit Red Wings logo $1,000,000 $1,000,000 $1,000,000 $1,000,000
Savings $2,000,000 $2,000,000 $-1,000,000 $-1,000,000

Active Contract

Signing Team
Signing Date July 1, 2019
Signing Status UFA
Agent Markus Lehto
Standard Contract | 2 Years $6,000,000 3.68% of cap space
2019-2020 2020-2021
Cap Hit $3,000,000 $3,000,000
UFA
AAV $3,000,000 $3,000,000
Performance Bonuses $0 $0
Base Salary $3,000,000 $3,000,000
Signing Bonuses $0 $0
Total Salary $3,000,000 $3,000,000
Minors Salary $3,000,000 $3,000,000
Clauses
UFA Year
Buy It Out Buy It Out