Taylor Fedun buyout calculator, cap hit impact

Taylor Fedun Buyout Cap Implications

Birthdate June 4, 1988

If Taylor Fedun 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 32 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 $516,667
Remaining base salary
($775,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $258,333
(Total buyout cost/2 years)

Taylor Fedun projected buyout 2020-2021 season
2020-2021 2021-2022
Remaining Base Salary
$775,000
$775,000 $0
Original Cap Hit $737,500 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($775,000) ($0)
Annual Buyout Cost $258,333 $258,333
ACTUAL CAP HIT Dallas Stars logo $220,833 $258,333
Savings $516,667 $-258,333

Active Contract

Signing Team
Signing Date June 27, 2019
Signing Status UFA
Agent Peter Fish
Standard Contract | 2 Years $1,475,000 0.90% of cap space
2019-2020 2020-2021
Cap Hit $737,500 $737,500
UFA
AAV $737,500 $737,500
Performance Bonuses $0 $0
Base Salary $700,000 $775,000
Signing Bonuses $0 $0
Total Salary $700,000 $775,000
Minors Salary $350,000 $375,000
Clauses
UFA Year
Buy It Out
2019-20: $375k guaranteed 2020-21: $400k guaranteed