Egor Afanasyev buyout calculator, cap hit impact

Egor Afanasyev Buyout Cap Implications

Birthdate January 23, 2001

If Egor Afanasyev 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 18 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 $725,000
Remaining base salary
($2,175,000 * 33% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $120,833
(Total buyout cost/6 years)

Egor Afanasyev projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025
Remaining Base Salary
$2,175,000
$700,000 $700,000 $775,000 $0 $0 $0
Original Cap Hit $817,500 $817,500 $817,500 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $92,500 $0 $0 $0
Contract Total Salary ($792,500) ($792,500) ($867,500) ($0) ($0) ($0)
Annual Buyout Cost $120,833 $120,833 $120,833 $120,833 $120,833 $120,833
ACTUAL CAP HIT Nashville Predators logo $238,333 $238,333 $163,333 $120,833 $120,833 $120,833
Savings $579,167 $579,167 $654,167 $-120,833 $-120,833 $-120,833

Active Contract

Signing Team
Signing Date October 26, 2019
Agent Gregory Landry
Entry Level Contract | 3 Years $2,452,500 1.00% of cap space
2019-2020 2020-2021 2021-2022
Cap Hit $817,500 $817,500 $817,500
RFA
AAV $925,000 $925,000 $925,000
Performance Bonuses $132,500 $132,500 $57,500
Base Salary $700,000 $700,000 $775,000
Signing Bonuses $92,500 $92,500 $92,500
Total Salary $792,500 $792,500 $867,500
Minors Salary $70,000 $70,000 $70,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out