Jean-Luc Foudy buyout calculator, cap hit impact
Jean-Luc Foudy Buyout Cap Implications
Birthdate May 13, 2002
If Jean-Luc Foudy was bought out prior to the 2022-2023 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 20 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $785,833
Remaining base salary
($2,357,500 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $130,972
(Total buyout cost/6 years)
Jean-Luc Foudy projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$2,357,500
$750,000
$775,000
$832,500
$0
$0
$0
Original Cap Hit
$847,500
$847,500
$847,500
$0
$0
$0
Contract Signing Bonus
$92,500
$92,500
$0
$0
$0
$0
Contract Total Salary
($842,500)
($867,500)
($832,500)
($0)
($0)
($0)
Annual Buyout Cost
$130,972
$130,972
$130,972
$130,972
$130,972
$130,972
ACTUAL CAP HIT 
$228,472
$203,472
$145,972
$130,972
$130,972
$130,972
Savings
$619,028
$644,028
$701,528
$-130,972
$-130,972
$-130,972
Birthdate May 13, 2002
If Jean-Luc Foudy was bought out prior to the 2022-2023 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 20 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $785,833
Remaining base salary
($2,357,500 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $130,972
(Total buyout cost/6 years)
Jean-Luc Foudy projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $2,357,500 |
$750,000 | $775,000 | $832,500 | $0 | $0 | $0 |
| Original Cap Hit | $847,500 | $847,500 | $847,500 | $0 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $92,500 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($842,500) | ($867,500) | ($832,500) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $130,972 | $130,972 | $130,972 | $130,972 | $130,972 | $130,972 |
| ACTUAL CAP HIT
|
$228,472 | $203,472 | $145,972 | $130,972 | $130,972 | $130,972 |
| Savings | $619,028 | $644,028 | $701,528 | $-130,972 | $-130,972 | $-130,972 |
Active Contract
Entry Level Contract | 3 Years $2,542,500 1.05% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|---|
| Cap Hit | $878,333 | $847,500 | $847,500 | $847,500 | RFA |
| AAV | $925,000 | $894,167 | $894,167 | $894,167 | |
| Performance Bonuses | $0 | $82,500 | $57,500 | $0 | |
| Base Salary | $0 | $750,000 | $775,000 | $832,500 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | |
| Total Salary | $92,500 | $842,500 | $867,500 | $832,500 | |
| Minors Salary | $0 | $80,000 | $80,000 | $80,000 | |
| Clauses | ENTRY-LEVEL SLIDE |
||||
| UFA Year | |||||
| Buy It Out | Buy It Out | ||||