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 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 20 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).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $130,556
(Total buyout cost/6 years)
Artyom Grushnikov projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
Remaining Base Salary
$2,350,000
$775,000
$775,000
$800,000
$0
$0
$0
Original Cap Hit
$814,167
$814,167
$814,167
$0
$0
$0
Contract Signing Bonus
$92,500
$0
$0
$0
$0
$0
Contract Total Salary
($867,500)
($775,000)
($800,000)
($0)
($0)
($0)
Annual Buyout Cost
$130,556
$130,556
$130,556
$130,556
$130,556
$130,556
ACTUAL CAP HIT 
$169,723
$169,723
$144,723
$130,556
$130,556
$130,556
Savings
$644,444
$644,444
$669,444
$-130,556
$-130,556
$-130,556
Birthdate March 20, 2003
If Artyom Grushnikov 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 20 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).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $130,556
(Total buyout cost/6 years)
Artyom Grushnikov projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $2,350,000 |
$775,000 | $775,000 | $800,000 | $0 | $0 | $0 |
| Original Cap Hit | $814,167 | $814,167 | $814,167 | $0 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($867,500) | ($775,000) | ($800,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $130,556 | $130,556 | $130,556 | $130,556 | $130,556 | $130,556 |
| ACTUAL CAP HIT
|
$169,723 | $169,723 | $144,723 | $130,556 | $130,556 | $130,556 |
| Savings | $644,444 | $644,444 | $669,444 | $-130,556 | $-130,556 | $-130,556 |
Active Contract
Entry Level Contract | 3 Years $2,442,501 1.04% 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 | $871,667 | $871,667 | $871,667 | |
| Performance Bonuses | $0 | $0 | $57,500 | $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 | Buy It Out | |||