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 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 22 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 $258,333
Remaining base salary
($775,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $129,167
(Total buyout cost/2 years)
Egor Afanasyev projected buyout 2023-2024 season

Birthdate January 23, 2001
If Egor Afanasyev 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 22 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 $258,333
Remaining base salary
($775,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $129,167
(Total buyout cost/2 years)
Egor Afanasyev projected buyout 2023-2024 season
Active Contract
Entry Level Contract | 3 Years $2,367,501 0.99% of cap space
2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | ||
---|---|---|---|---|---|---|
Cap Hit | $817,500 | $803,333 | $789,167 | $789,167 | $789,167 | RFA |
AAV | $925,000 | $910,833 | $896,667 | $896,667 | $896,667 | |
Performance Bonuses | $0 | $0 | $132,500 | $132,500 | $57,500 | |
Base Salary | $0 | $0 | $750,000 | $750,000 | $775,000 | |
Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | $0 | |
Total Salary | $92,500 | $92,500 | $842,500 | $750,000 | $775,000 | |
Minors Salary | $0 | $0 | $70,000 | $70,000 | $70,000 | |
Clauses | ENTRY-LEVEL SLIDE |
ENTRY-LEVEL SLIDE |
||||
UFA Year | ||||||
Buy It Out | Buy It Out | |||||