Artyom Grushnikov buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Artyom Grushnikov Buyout Cap Implications

Birthdate March 20, 2003

If Artyom Grushnikov was bought out prior to the 2022-2023 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 19 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 $775,000
Remaining base salary
($2,325,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $129,167
(Total buyout cost/6 years)

Artyom Grushnikov projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028
Remaining Base Salary
$2,325,000
$750,000 $775,000 $800,000 $0 $0 $0
Original Cap Hit $836,667 $836,667 $836,667 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $0 $0 $0 $0
Contract Total Salary ($842,500) ($867,500) ($800,000) ($0) ($0) ($0)
Annual Buyout Cost $129,167 $129,167 $129,167 $129,167 $129,167 $129,167
ACTUAL CAP HIT Dallas Stars logo $215,834 $190,834 $165,834 $129,167 $129,167 $129,167
Savings $620,833 $645,833 $670,833 $-129,167 $-129,167 $-129,167

Active Contract

Signing Team Dallas Stars logo
Signing Date October 5, 2021
Agent Craig Oster
Entry Level Contract | 3 Years $2,510,001 1.04% of cap space
2021-2022 2022-2023 2023-2024 2024-2025
Cap Hit $859,167 $836,667 $836,667 $836,667
RFA
AAV $925,000 $902,500 $902,500 $902,500
Performance Bonuses $0 $82,500 $82,500 $32,500
Base Salary $0 $750,000 $775,000 $800,000
Signing Bonuses $92,500 $92,500 $92,500 $0
Total Salary $92,500 $842,500 $867,500 $800,000
Minors Salary $0 $80,000 $80,000 $80,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out