Artyom Grushnikov buyout calculator, cap hit impact

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 $783,333
Remaining base salary
($2,350,000 * 33% buyout multiplier)
.

4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)

Annual buyout cost of $97,917
(Total buyout cost/8 years)

Artyom Grushnikov projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030
Remaining Base Salary
$2,350,000
$0 $775,000 $775,000 $800,000 $0 $0 $0 $0
Original Cap Hit $836,667 $814,167 $814,167 $814,167 $0 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $0 $0 $0 $0 $0 $0
Contract Total Salary ($92,500) ($867,500) ($775,000) ($800,000) ($0) ($0) ($0) ($0)
Annual Buyout Cost $97,917 $97,917 $97,917 $97,917 $97,917 $97,917 $97,917 $97,917
ACTUAL CAP HIT Dallas Stars logo $934,584 $137,084 $137,084 $112,084 $97,917 $97,917 $97,917 $97,917
Savings $-97,917 $677,083 $677,083 $702,083 $-97,917 $-97,917 $-97,917 $-97,917

Active Contract

Signing Team Dallas Stars logo
Signing Date October 5, 2021
Agent Craig Oster
Qualifying Offer on Expiry $840,000
Entry Level Contract | 3 Years $2,442,501 1.03% of cap space
2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Cap Hit $859,167 $836,667 $814,167 $814,167 $814,167
RFA
AAV $925,000 $902,500 $880,000 $880,000 $880,000
Performance Bonuses $0 $0 $82,500 $82,500 $32,500
Base Salary $0 $0 $775,000 $775,000 $800,000
Signing Bonuses $92,500 $92,500 $92,500 $0 $0
Total Salary $92,500 $92,500 $867,500 $775,000 $800,000
Minors Salary $0 $0 $80,000 $80,000 $80,000
Clauses
ENTRY-LEVEL SLIDE
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out