Artyom Zub buyout calculator, cap hit impact
Artyom Zub Buyout Cap Implications
Birthdate October 3, 1995
If Artyom Zub 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 27 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 $12,266,667
Remaining base salary
($18,400,000 * 67% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $1,533,333
(Total buyout cost/8 years)
Artyom Zub projected buyout 2022-2023 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
Remaining Base Salary
$18,400,000
$4,000,000
$4,800,000
$4,800,000
$4,800,000
$0
$0
$0
$0
Original Cap Hit
$4,600,000
$4,600,000
$4,600,000
$4,600,000
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($4,000,000)
($4,800,000)
($4,800,000)
($4,800,000)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,533,333
$1,533,333
$1,533,333
$1,533,333
$1,533,333
$1,533,333
$1,533,333
$1,533,333
ACTUAL CAP HIT 
$2,133,333
$1,333,333
$1,333,333
$1,333,333
$1,533,333
$1,533,333
$1,533,333
$1,533,333
Savings
$2,466,667
$3,266,667
$3,266,667
$3,266,667
$-1,533,333
$-1,533,333
$-1,533,333
$-1,533,333
Birthdate October 3, 1995
If Artyom Zub 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 27 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 $12,266,667
Remaining base salary
($18,400,000 * 67% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $1,533,333
(Total buyout cost/8 years)
Artyom Zub projected buyout 2022-2023 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | |
|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $18,400,000 |
$4,000,000 | $4,800,000 | $4,800,000 | $4,800,000 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($4,000,000) | ($4,800,000) | ($4,800,000) | ($4,800,000) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,533,333 | $1,533,333 | $1,533,333 | $1,533,333 | $1,533,333 | $1,533,333 | $1,533,333 | $1,533,333 |
| ACTUAL CAP HIT
|
$2,133,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,533,333 | $1,533,333 | $1,533,333 | $1,533,333 |
| Savings | $2,466,667 | $3,266,667 | $3,266,667 | $3,266,667 | $-1,533,333 | $-1,533,333 | $-1,533,333 | $-1,533,333 |
Active Contract
Standard Contract | 4 Years $18,400,000 5.51% of cap space
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | ||
|---|---|---|---|---|---|
| Cap Hit | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | UFA |
| AAV | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | |
| Base Salary | $4,000,000 | $4,800,000 | $4,800,000 | $4,800,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | |
| Total Salary | $4,000,000 | $4,800,000 | $4,800,000 | $4,800,000 | |
| Minors Salary | $4,000,000 | $4,800,000 | $4,800,000 | $4,800,000 | |
| Clauses | M-NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||
| 10 team no trade list | |||||