Ryan Carpenter buyout calculator, cap hit impact

Ryan Carpenter Buyout Cap Implications

Birthdate January 18, 1991

If Ryan Carpenter was bought out prior to the 2021-2022 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 30 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 $533,333
Remaining base salary
($800,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $266,667
(Total buyout cost/2 years)

Ryan Carpenter projected buyout 2021-2022 season
2021-2022 2022-2023
Remaining Base Salary
$800,000
$800,000 $0
Original Cap Hit $1,000,000 $0
Contract Signing Bonus $200,000 $0
Contract Total Salary ($1,000,000) ($0)
Annual Buyout Cost $266,667 $266,667
ACTUAL CAP HIT Chicago Blackhawks logo $466,667 $266,667
Savings $533,333 $-266,667

Active Contract

Signing Team
Signing Date July 1, 2019
Signing Status UFA
Agent Daniel Plante
Standard Contract | 3 Years $3,000,000 1.23% of cap space
2019-2020 2020-2021 2021-2022
Cap Hit $1,000,000 $1,000,000 $1,000,000
UFA
AAV $1,000,000 $1,000,000 $1,000,000
Performance Bonuses $0 $0 $0
Base Salary $800,000 $1,000,000 $800,000
Signing Bonuses $200,000 $0 $200,000
Total Salary $1,000,000 $1,000,000 $1,000,000
Minors Salary $1,000,000 $1,000,000 $1,000,000
Clauses
UFA Year
Buy It Out Buy It Out