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
2023-2024
2024-2025
Remaining Base Salary
$775,000
$775,000
$0
Original Cap Hit
$789,167
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($775,000)
($0)
Annual Buyout Cost
$129,167
$129,167
ACTUAL CAP HIT 
$143,334
$129,167
Savings
$645,833
$-129,167
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
| 2023-2024 | 2024-2025 | |
|---|---|---|
| Remaining Base Salary $775,000 |
$775,000 | $0 |
| Original Cap Hit | $789,167 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($775,000) | ($0) |
| Annual Buyout Cost | $129,167 | $129,167 |
| ACTUAL CAP HIT
|
$143,334 | $129,167 |
| Savings | $645,833 | $-129,167 |
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 | |||||