SalarySwishSalarySwish
Forums/Armchair-GM

What Dallas would have to pay to match Leafs 12 x 8

Created by: NHLfan10506
Team: 2024-25 Dallas Stars
Initial Creation Date: Dec. 10, 2023
Published: Dec. 10, 2023
Salary Cap Mode: Basic
Description
Low taxes >> High Taxes

If Nylander were simply looking at his take home pay...a low tax place like Dallas, Florida or Nashville has huge advantage over Toronto.

$12m in Toronto = $9.2m in Dallas
Free Agent Signings
RFAYEARSCAP HIT
1$800,000
1$800,000
2$2,400,000
2$1,800,000
UFAYEARSCAP HIT
8$9,215,000
1$775,000
1$1,500,000
1$1,000,000
Trades
1.
DAL
TOR
    LEAFS OFFER

    AAV.......$12,000,000
    Salary.........$775,000
    Bonus...$11,225,000

    Term............8 years

    Post-Tax
    $/yr.........$5,604,219
    Total.....$44,833,752
    2.
    DAL
    TOR
      STARS OFFER

      AAV.......$10,535,000
      Salary.........$775,000
      Bonus.....$9,760,000

      Term............7 years

      Post-Tax
      $/yr.........$6,404,956
      Total.....$44,834,692
      3.
      DAL
        Nylander
        TOR
        1. 2024 2nd round pick (DAL)
        Additional Details:
        ...or they could offer a pick in a side and trade...
        4.
        DAL
        TOR
          STARS OFFER
          (via sign & trade)

          AAV.........$9,215,000
          Salary.........$775,000
          Bonus.....$8,440,000

          Term............7 years

          Post-Tax
          $/yr.........$5,604,416
          Total.....$44,835,328
          Buyouts
          DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
          2024
          Logo of the DAL
          Logo of the DAL
          Logo of the DAL
          2025
          Logo of the DAL
          Logo of the DAL
          Logo of the DAL
          Logo of the NJD
          Logo of the DAL
          Logo of the DAL
          2026
          Logo of the DAL
          Logo of the DAL
          Logo of the DAL
          Logo of the DAL
          Logo of the DAL
          Logo of the DAL
          Logo of the DAL
          ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
          22$87,700,000$90,225,408$2,595,407$401,250-$2,525,408
          Left WingCentreRight Wing
          Logo of the Dallas Stars
          $7,750,000$7,750,000
          LW, RW
          RFA - 2
          Logo of the Dallas Stars
          $8,450,000$8,450,000
          C
          NMC
          UFA - 7
          $9,215,000$9,215,000
          RW
          UFA - 8
          Logo of the Dallas Stars
          $4,500,000$4,500,000
          LW, RW
          M-NTC
          UFA - 2
          Logo of the Dallas Stars
          $894,167$894,167 (Performance Bonus$318,750$319K)
          C
          RFA - 1
          Logo of the Dallas Stars
          $9,850,000$9,850,000
          C, RW
          NMC
          UFA - 3
          Logo of the Dallas Stars
          $9,500,000$9,500,000
          LW, C
          NMC
          UFA - 1
          Logo of the Dallas Stars
          $894,167$894,167
          C
          RFA - 1
          Logo of the Dallas Stars
          $814,167$814,167 (Performance Bonus$82,500$82K)
          C, RW
          RFA - 2
          Logo of the Dallas Stars
          $800,000$800,000
          C, LW
          RFA
          Logo of the Dallas Stars
          $3,250,000$3,250,000
          C, LW
          M-NTC
          UFA - 1
          Logo of the Dallas Stars
          $775,000$775,000
          RW
          UFA
          Left DefenseRight DefenseGoaltender
          Logo of the Dallas Stars
          $3,650,000$3,650,000
          LD
          NMC
          UFA - 1
          Logo of the Dallas Stars
          $8,450,000$8,450,000
          LD/RD
          UFA - 5
          Logo of the Dallas Stars
          $4,000,000$4,000,000
          G
          RFA - 1
          Logo of the Dallas Stars
          $5,800,000$5,800,000
          LD
          NMC
          UFA - 1
          Logo of the Dallas Stars
          $1,800,000$1,800,000
          RD
          RFA
          Logo of the Dallas Stars
          $800,000$800,000
          G
          RFA
          Logo of the Dallas Stars
          $2,400,000$2,400,000
          LD
          RFA
          Logo of the Dallas Stars
          $1,500,000$1,500,000
          RD
          UFA
          ScratchesInjured Reserve (IR)Long Term IR (LTIR)
          $1,000,000$1,000,000
          LW
          UFA
          Logo of the Dallas Stars
          $787,500$787,500
          LD/RD
          UFA - 1
          Taxi Squad
          Logo of the Dallas Stars
          $950,000$950,000 ($0$0$0$0) (Performance Bonus$500,000$500K)
          LD
          RFA - 2
          Logo of the Dallas Stars
          $878,333$878,333 ($0$0$0$0) (Performance Bonus$80,000$80K)
          RD
          RFA - 2

          Embed Code

          • To display this team on another website or blog, add this iFrame to the appropriate page
          • Customize the height attribute in the iFrame code below to fit your website appropriately. Minimum recommended: 400px.

          Text-Embed

          Click to Highlight
          Dec. 10, 2023 at 2:22 p.m.
          #1
          FKA Bigtittielarper
          Avatar of the user
          Joined: Jun. 2020
          Posts: 7,728
          Likes: 2,226
          lol never gonna happen nylander wants to stay a leaf he will sign it’s just a matter of time
          Dec. 10, 2023 at 2:29 p.m.
          #2
          Rip
          Avatar of the user
          Joined: Dec. 2022
          Posts: 11,298
          Likes: 3,026
          The bonus money is as big an advantage as the low taxes and not many teams can match TO's ability to completely give bonus money
          Dec. 10, 2023 at 2:31 p.m.
          #3
          Just Keep Swimming
          Avatar of the user
          Joined: Jun. 2018
          Posts: 9,267
          Likes: 5,604
          People need to stop with the taxes myth. Agents have gone on record confirming that because of tax loopholes it doesn't actually affect anything.

          The whole thing is BS
          SomeonesOffended liked this.
          Dec. 10, 2023 at 2:37 p.m.
          #4
          Avatar of the user
          Joined: May 2019
          Posts: 19,711
          Likes: 7,378
          Yeah, that's not how taxes work at all, especially for multi millionaires
          Dec. 10, 2023 at 2:39 p.m.
          #5
          Thread Starter
          Avatar of the user
          Joined: May 2019
          Posts: 40,224
          Likes: 18,365
          Quoting: RipNasty
          The bonus money is as big an advantage as the low taxes and not many teams can match TO's ability to completely give bonus money


          Dallas can…and why I picked them as they have done it before (Benn, Seguin, Hintz)
          Dec. 10, 2023 at 2:45 p.m.
          #6
          Thread Starter
          Avatar of the user
          Joined: May 2019
          Posts: 40,224
          Likes: 18,365
          Quoting: Random2152
          People need to stop with the taxes myth. Agents have gone on record confirming that because of tax loopholes it doesn't actually affect anything.

          The whole thing is BS


          That is entirely not true. There is a considerable difference in bonus money (collected in home state/province) vs salary (collected across many jurisdictions). Agents have said there is very little difference for most players, most contracts…since most are making salary only (or mostly salary).

          Quoting: JaredOfLondon
          Yeah, that's not how taxes work at all, especially for multi millionaires


          Yeah, there is probably a starker difference as they does not account for property taxes, capital gains, deductions, etc. Wealthier household have more options for tax arbitrage, tax avoidance.
          Dec. 10, 2023 at 2:53 p.m.
          #7
          Just Keep Swimming
          Avatar of the user
          Joined: Jun. 2018
          Posts: 9,267
          Likes: 5,604
          Quoting: NHLfan10506
          That is entirely not true. There is a considerable difference in bonus money (collected in home state/province) vs salary (collected across many jurisdictions). Agents have said there is very little difference for most players, most contracts…since most are making salary only (or mostly salary).



          Yeah, there is probably a starker difference as they does not account for property taxes, capital gains, deductions, etc. Wealthier household have more options for tax arbitrage, tax avoidance.


          I'm taking the agents word over yours lmao
          Dec. 10, 2023 at 2:57 p.m.
          #8
          Thread Starter
          Avatar of the user
          Joined: May 2019
          Posts: 40,224
          Likes: 18,365
          Quoting: Random2152
          I'm taking the agents word over yours lmao


          And you would be mislead.

          It is a significant advantage…especially since the gap between low tax and high tax keeps widening.
          HOCKEYBOY448 liked this.
          Dec. 10, 2023 at 3:01 p.m.
          #9
          Avatar of the user
          Joined: Apr. 2023
          Posts: 4,325
          Likes: 1,232
          Quoting: SomeonesOffended
          lol never gonna happen nylander wants to stay a leaf he will sign it’s just a matter of time


          Almost every player says that about the current team they are on lmao... it doesn't mean that much.
          HOCKEYBOY448 and Fox_Czar_Cup liked this.
          Dec. 10, 2023 at 3:03 p.m.
          #10
          Thread Starter
          Avatar of the user
          Joined: May 2019
          Posts: 40,224
          Likes: 18,365
          Quoting: seanrushton
          Almost every player says that about the current team they are on lmao... it doesn't mean that much.


          “Hopecasting”

          (We are all fans)
          Dec. 10, 2023 at 3:26 p.m.
          #11
          I Love J Boqvist
          Avatar of the user
          Joined: Jan. 2023
          Posts: 11,920
          Likes: 3,144
          Quoting: seanrushton
          Almost every player says that about the current team they are on lmao... it doesn't mean that much.


          Quoting: NHLfan10506
          “Hopecasting”

          (We are all fans)


          Tbf, historically it usually costs a boatload to get a UFA to sign in a place he's never played before
          Dec. 10, 2023 at 3:26 p.m.
          #12
          Hakuna Matata
          Avatar of the user
          Joined: Feb. 2020
          Posts: 34,117
          Likes: 20,983
          Quoting: Random2152
          People need to stop with the taxes myth. Agents have gone on record confirming that because of tax loopholes it doesn't actually affect anything.

          The whole thing is BS


          There is evidence for tax stuff but not enough to make it a huge concern

          For instance using Othani

          He got 70m x 10 years but after taxes hes only getting 33.6m my guess for the Jays after tax 30m

          Bonus money often helps with this anyway so probs will see a deal with heavy bonus money

          As ironically Tkachuck breaks this mold as he was signed to his extension in Canada then went to the US. Why settle at 9.5m when you could have went to 10.5m and then went to FLA
          Dec. 10, 2023 at 3:29 p.m.
          #13
          Avatar of the user
          Joined: Apr. 2023
          Posts: 4,325
          Likes: 1,232
          Quoting: dgibb10
          Tbf, historically it usually costs a boatload to get a UFA to sign in a place he's never played before


          Yah but I can see people getting into a bidding war for Nylander and him getting paid quite a lot more than what he's worth
          Dec. 10, 2023 at 3:33 p.m.
          #14
          I Love J Boqvist
          Avatar of the user
          Joined: Jan. 2023
          Posts: 11,920
          Likes: 3,144
          Quoting: seanrushton
          Yah but I can see people getting into a bidding war for Nylander and him getting paid quite a lot more than what he's worth


          Yeah I think if he goes somewhere other than TO it's going to be a LOT more than most ACGMs are offering. AAV goes way up when you don't have to give up draft/player capital to acquire.

          10.5-11.5 in TO
          12+ somewhere else.
          Dec. 10, 2023 at 3:43 p.m.
          #15
          Avatar of the user
          Joined: Sep. 2019
          Posts: 257
          Likes: 93
          Lots of loopholes for taxes. I know that the way the leafs were able to do the Marner contract was unique. A massive chuck of the deal was paid early, obviously teams need deep pockets for this. The advantage to this is the player can take that chuck of cash and invest it making huge returns. I believe alot of rich owners use this advantage in negotiations
          SomeonesOffended liked this.
          Dec. 10, 2023 at 4:06 p.m.
          #16
          Thread Starter
          Avatar of the user
          Joined: May 2019
          Posts: 40,224
          Likes: 18,365
          Quoting: Bc44
          Lots of loopholes for taxes. I know that the way the leafs were able to do the Marner contract was unique. A massive chuck of the deal was paid early, obviously teams need deep pockets for this. The advantage to this is the player can take that chuck of cash and invest it making huge returns. I believe alot of rich owners use this advantage in negotiations


          No investment can guarantee returns (obviously), but there is a fairly commonly used formula to determine the present value of future cash flows using the “risk-free rate” which is usually pegged to US Treasuries. So say it’s 2%….than the value of $100.00 today = $102.00 a year from now and $104.04 two years from now.

          For contracts in a cap world, even if you front loaded the most allowed up cap (still have to have $775,000 each year), there is a limit to how much that would boost the value.

          Another way too look at…front loaded money may earn 2% more per year. A bad tax locale may take up to 14% more of that money.
          Dec. 10, 2023 at 4:20 p.m.
          #17
          LongtimeLeafsufferer
          Avatar of the user
          Joined: Jul. 2015
          Posts: 59,577
          Likes: 22,701
          Quoting: NHLfan10506
          No investment can guarantee returns (obviously), but there is a fairly commonly used formula to determine the present value of future cash flows using the “risk-free rate” which is usually pegged to US Treasuries. So say it’s 2%….than the value of $100.00 today = $102.00 a year from now and $104.04 two years from now.

          For contracts in a cap world, even if you front loaded the most allowed up cap (still have to have $775,000 each year), there is a limit to how much that would boost the value.

          Another way too look at…front loaded money may earn 2% more per year. A bad tax locale may take up to 14% more of that money.


          Sorry bud, these tax differences are kind meaningless. Players at least in Canada can be incorporated for much of their income. These "personal tax rates", posted relatively meaningless. Never hear of Blue Jay or Raptors complaining about taxes but it seems to be a big thing on CapFriedly
          SomeonesOffended liked this.
          Dec. 10, 2023 at 4:32 p.m.
          #18
          Thread Starter
          Avatar of the user
          Joined: May 2019
          Posts: 40,224
          Likes: 18,365
          Quoting: palhal
          Sorry bud, these tax differences are kind meaningless. Players at least in Canada can be incorporated for much of their income. These "personal tax rates", posted relatively meaningless. Never hear of Blue Jay or Raptors complaining about taxes but it seems to be a big thing on CapFriedly


          The differences are big when dealing with big numbers.

          Even if you can divert your income through a legal entity, you still need to be pay taxes if you want to use it. You can plow all your money into a trust and never pay taxes on any of it…but you also can’t spend any of it. You can hire a manager who can maximize tax avoidance…but there will still be considerable gap.
          Dec. 10, 2023 at 4:43 p.m.
          #19
          LongtimeLeafsufferer
          Avatar of the user
          Joined: Jul. 2015
          Posts: 59,577
          Likes: 22,701
          Quoting: NHLfan10506
          The differences are big when dealing with big numbers.

          Even if you can divert your income through a legal entity, you still need to be pay taxes if you want to use it. You can plow all your money into a trust and never pay taxes on any of it…but you also can’t spend any of it. You can hire a manager who can maximize tax avoidance…but there will still be considerable gap.


          I believe in the US, taxes are paid "where" you earn them....In Canada, people pay taxes "where they reside". So, players visiting and playing in California, pay state taxes for their days in California.
          So, this bit of "where the team is located" doesn't mean all that much.
          SomeonesOffended liked this.
          Dec. 10, 2023 at 5:22 p.m.
          #20
          Thread Starter
          Avatar of the user
          Joined: May 2019
          Posts: 40,224
          Likes: 18,365
          Quoting: palhal
          I believe in the US, taxes are paid "where" you earn them....In Canada, people pay taxes "where they reside". So, players visiting and playing in California, pay state taxes for their days in California.
          So, this bit of "where the team is located" doesn't mean all that much.


          Technically, you can do both in US (if you want to pay for accountants). There are some exemptions that may move the needle a little. But we would be talking a thousand here, a thousand there. Bonus money is all “where you live” income (hence my example used minimal salary figures). With any lump income like that, parts of it are probably put into trusts, for which you’d then pay yourself maximum amount each year…if you spend more that limits, it gets taxed. But again, small figures…especially considering the same strategy would be used if you lived in Texas (to minimize federal tax).

          In short, when talking $80-100 million contracts…you may be giving up a net $5-10 million more in high tax state/province.

          (“It’s a myth” is not best argument against my point here, because it is real and an issue for some. It is, “there are trade-offs” that are unique for every player. Nylander may want to stay a Leaf…others may look at schools, prestige, family, weather, trajectory of team, etc. Toronto checks a lot of those boxes for many…and taking home $45m in Toronto vs $50 million in Dallas may not be that important).
          Dec. 10, 2023 at 5:53 p.m.
          #21
          Avatar of the user
          Joined: Sep. 2019
          Posts: 257
          Likes: 93
          Edited Dec. 10, 2023 at 6:06 p.m.
          Quoting: NHLfan10506
          No investment can guarantee returns (obviously), but there is a fairly commonly used formula to determine the present value of future cash flows using the “risk-free rate” which is usually pegged to US Treasuries. So say it’s 2%….than the value of $100.00 today = $102.00 a year from now and $104.04 two years from now.

          For contracts in a cap world, even if you front loaded the most allowed up cap (still have to have $775,000 each year), there is a limit to how much that would boost the value.

          Another way too look at…front loaded money may earn 2% more per year. A bad tax locale may take up to 14% more of that money.


          For discussion sake a growth stock mutual fund (basic entry level investing) would historically bring around 8-12% annually. If the option of a big payout the day the contract is signed is on the table the athlete is taking it 100% of the time. My point to all this is the advantage of early big payment gives u the option to invest big and early having the big investment make u money as early as possible and therefore offset the tax "Issues".

          Would an individual rather invest 10mill today or 1mill every year for 10 years.
          Dec. 10, 2023 at 6:27 p.m.
          #22
          Thread Starter
          Avatar of the user
          Joined: May 2019
          Posts: 40,224
          Likes: 18,365
          Quoting: Bc44
          For discussion sake a growth stock mutual fund (basic entry level investing) would historically bring around 8-12% annually. If the option of a big payout the day the contract is signed is on the table the athlete is taking it 100% of the time. My point to all this is the advantage of early big payment gives u the option to invest big and early having the big investment make u money as early as possible and therefore offset the tax "Issues".

          Would an individual rather invest 10mill today or 1mill every year for 10 years.


          Any fund manager that can produce 8-12% returns a year (high alpha) but protect against downturns (low beta) is probably a billionaire. The reality is that there is a ton of risk there when the market turns against you. So 12% return growth fund sounds great, but its the high 2.0 beta (meaning when the market declines 10%….that investment is expected to decline 20%)

          The most anyone can ‘count on’ is that risk-free rate….which is really the universal figure used for time-valuing money. Anything below that line is considered a loss. So in a low rate environment, say RFR is 2%….$100 today = $102.00 in one year, $104.04 in two years, $106.12 in three years.

          A single investor could get 5% though mix of tax-free bonds and some high-yield equity…so maybe $100 can turn into $105.00, $110.25, $115.76! But that is on opposite side of spectrum than a growth fund.

          (In short, always best to diversify away risk).
          Dec. 10, 2023 at 10:21 p.m.
          #23
          B
          Avatar of the user
          Joined: Apr. 2016
          Posts: 7,958
          Likes: 1,447
          I've hear many former players on sports radio say it makes a difference. I'm going with the ones with experience in cashing these big checks
          NHLfan10506 liked this.
           
          Reply
          To create a post please Login or Register
          Question:
          Options:
          Add Option
          Submit Poll