Artemi Panarin buyout calculator, cap hit impact

Artemi Panarin Buyout Cap Implications

Birthdate October 30, 1991

If Artemi Panarin was bought out prior to the 2025-2026 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 33 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 $666,667
Remaining base salary
($1,000,000 * 67% buyout multiplier)
.

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

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

Artemi Panarin projected buyout 2025-2026 season
2025-2026 2026-2027
Remaining Base Salary
$1,000,000
$1,000,000 $0
Original Cap Hit $11,642,857 $0
Contract Signing Bonus $7,000,000 $0
Contract Total Salary ($8,000,000) ($0)
Annual Buyout Cost $333,333 $333,333
ACTUAL CAP HIT New York Rangers logo $10,976,190 $333,333
Savings $666,667 $-333,333

Active Contract

Signing Team
Signing Date July 1, 2019
Signing Status UFA
Agent Paul Theofanous
Standard Contract | 7 Years $81,499,999 14.29% of cap space
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Cap Hit $11,642,857 $11,642,857 $11,642,857 $11,642,857 $11,642,857 $11,642,857 $11,642,857
UFA
AAV $11,642,857 $11,642,857 $11,642,857 $11,642,857 $11,642,857 $11,642,857 $11,642,857
Performance Bonuses $0 $0 $0 $0 $0 $0 $0
Base Salary $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000
Signing Bonuses $13,000,000 $12,000,000 $12,000,000 $11,500,000 $10,000,000 $9,000,000 $7,000,000
Total Salary $14,000,000 $13,000,000 $13,000,000 $12,500,000 $11,000,000 $10,000,000 $8,000,000
Minors Salary $14,000,000 $13,000,000 $13,000,000 $12,500,000 $11,000,000 $10,000,000 $8,000,000
Clauses NMC NMC NMC NMC NMC NMC NMC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out