Contract Buyout Calculator - Ryan Hartman, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 29 | NMC | $4,000,000 | $4,000,000 | - | - | $5,000,000 | $5,000,000 | $5,000,000 | |
| 2025-26 | 30 | M-NTC | $4,000,000 | $4,000,000 | - | - | $4,000,000 | $4,000,000 | $4,000,000 | |
| 2026-27 | 31 | M-NTC | $4,000,000 | $4,000,000 | - | - | $3,000,000 | $3,000,000 | $3,000,000 | |
| Total | - | - | $12,000,000 | $12,000,000 | $12,000,000 |
Signed:
Team: Minnesota Wild
GM: -
Exp. Status:
Cap %:
Clause: Full NMC in 2024-25, 15 team no trade list in 2025-26 and 10 team no trade list in 2026-27.
Buyout Impact on Minnesota Wild (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $4,000,000 | $1,166,667 | $2,833,333 | $4,000,000 | $1,166,667 | $2,833,333 |
| 2026-27 | $3,000,000 | $1,166,667 | $1,833,333 | $4,000,000 | $2,166,667 | $1,833,333 |
| 2027-28 | $0 | $1,166,667 | $-1,166,667 | $0 | $1,166,667 | $-1,166,667 |
| 2028-29 | $0 | $1,166,667 | $-1,166,667 | $0 | $1,166,667 | $-1,166,667 |