Daniil Chayka buyout calculator, cap hit impact
Daniil Chayka Buyout Cap Implications
Birthdate October 22, 2002
If Daniil Chayka was bought out prior to the 2023-2024 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 $794,167
Remaining base salary
($2,382,500 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $132,361
(Total buyout cost/6 years)
Daniil Chayka projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
Remaining Base Salary
$2,382,500
$775,000
$775,000
$832,500
$0
$0
$0
Original Cap Hit
$825,000
$825,000
$825,000
$0
$0
$0
Contract Signing Bonus
$92,500
$0
$0
$0
$0
$0
Contract Total Salary
($867,500)
($775,000)
($832,500)
($0)
($0)
($0)
Annual Buyout Cost
$132,361
$132,361
$132,361
$132,361
$132,361
$132,361
ACTUAL CAP HIT 
$182,361
$182,361
$124,861
$132,361
$132,361
$132,361
Savings
$642,639
$642,639
$700,139
$-132,361
$-132,361
$-132,361
Birthdate October 22, 2002
If Daniil Chayka was bought out prior to the 2023-2024 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 $794,167
Remaining base salary
($2,382,500 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $132,361
(Total buyout cost/6 years)
Daniil Chayka projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $2,382,500 |
$775,000 | $775,000 | $832,500 | $0 | $0 | $0 |
| Original Cap Hit | $825,000 | $825,000 | $825,000 | $0 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($867,500) | ($775,000) | ($832,500) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $132,361 | $132,361 | $132,361 | $132,361 | $132,361 | $132,361 |
| ACTUAL CAP HIT
|
$182,361 | $182,361 | $124,861 | $132,361 | $132,361 | $132,361 |
| Savings | $642,639 | $642,639 | $700,139 | $-132,361 | $-132,361 | $-132,361 |
Active Contract
Signing Team
Signing Date September 26, 2021
Agent Daniel Milstein
Qualifying Offer on Expiry $874,125
Signing Date September 26, 2021
Agent Daniel Milstein
Qualifying Offer on Expiry $874,125
Entry Level Contract | 3 Years $2,475,000 1.04% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $870,000 | $847,500 | $825,000 | $825,000 | $825,000 | RFA |
| AAV | $925,000 | $894,167 | $844,167 | $844,167 | $844,167 | |
| Performance Bonuses | $0 | $0 | $57,500 | $0 | $0 | |
| Base Salary | $0 | $0 | $775,000 | $775,000 | $832,500 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | $0 | |
| Total Salary | $92,500 | $92,500 | $867,500 | $775,000 | $832,500 | |
| Minors Salary | $0 | $0 | $80,000 | $80,000 | $80,000 | |
| Clauses | ENTRY-LEVEL SLIDE |
ENTRY-LEVEL SLIDE |
||||
| UFA Year | ||||||
| Buy It Out | Buy It Out | Buy It Out | ||||