NHL Buyout Calculator

Scott Hartnell

#17
age42
posLW
shotl
h6'2"
w216lbs
Birthdate
Apr 18, 1982
Player Profile

If Scott Hartnell was bought out prior to the 2017-2018 season.

Total Cost

$7,500,000$7.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 35 years old at the buyout, giving him a 67% buyout multiplier.
$5,000,000$5.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,250,000$1.25M
 $5,000,000$5.00M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
17/18
18/19
20/21
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2018-19
Buyout Length 4
Buyout End 2020-21

Buyout Summary

Abbreviated $Amounts
2017-18 2018-19 2019-20 2020-21
Original Cap Hit
 $4,750,000$4.75M $4,750,000$4.75M - -
Base Salary
 ($4,500,000$4.50M) ($3,000,000$3.00M) (-) (-)
Total Salary ($4,500,000$4.50M) ($3,000,000$3.00M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M
Actual Cap Hit
$1,500,000$1.50M
$3,000,000$3.00M
$1,250,000$1.25M
$1,250,000$1.25M
Savings
100.0%
$3,250,000$3.25M
$1,750,000$1.75M
$-1,250,000$-1.25M
$-1,250,000$-1.25M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

PuckPedia
May 01
PuckPedia
RT @DarrenDreger: Rod Brind’Amour’s future as Carolina’s coach is up in the air. Recently, a deal seemed close, but It’s believed the offer…
PuckPedia
May 01
PuckPedia
The #CauseChaos signed '23 5th Round Pick G Ruslan Khazheyev to 3 year ELC NHL 775K Signing Bonus 70K Minors 82.5K Cap Hit/AAV 845K Rep'd by @HockeyAgent1 @GoldStarHockey t.co/ZbqpFZZrCi
Advertisement
Advertisement
Advertisement