The site also has Rychel and Korpisalo in Cleveland. While technically correct, that's probably not how it will play out next season. Need to figure out what to do with Rychel. Playing him 7 mins/night with Bourque and Campbell isn't helping him out at all. Also need to figure out if we will bury CMac.
But Korpi's cap hit comparable to (even slightly less than C-Mac) cap hit. I took that as a wash.
You are right, I missed Rychel (someone will have to take Bourque's place on the roster, and with no other moves, presumably Rychel). Even if it is not him, someone else will be with CBJ at comparable cap hit ($863K), so you are absolutely correct on that one. If CBJ does not buyout or trade someone, they will have $5.5-5.6M, not $6.4, to play with in dealing with Jones, Karlson and Prout's spot (Prout or someone else). That makes significantly tighter to get a term deal on Jones - it was very tight already.
Tyutin buyout would save $3M on cap hit and in cash (without factoring in his replacement- a Tyutin trade that retains 30% (without adding contracts) would accomplish about the same thing. If you replace Tyutin with a player either on an ELC or with a cap hit comparable to ELC, then the net savings would be around $2M on the cap - either way that like frees enough cap space to make the Jones term deal possible.
Boll buyout would net $1.134K in cap savings next year (the cap hit would be $566K, but that hit also follows into the following year even though Boll not on the roster). Probably not enough to make a difference on the Jones contract front, certainly not by itself, as CBJ would have to bring in someone to take his place on the roster, at a minimum of $700K on ELC, so the net cap savings would only be $400K. CBJ would save $556K in actual cash paid to Boll under the contract, but the salary paid to the replacement roster player next year would exceed the actual cash savings. Thus I don't see a Boll buyout happening unless needed to close a $400K difference between CBJ and Jones on AAV on a term contract.
Campbell - similar numbers to Boll. Cap hit at $1.5M, with one year remaining. If bought out, cap hit is $500K each year for 2 years, but we have to replace him with another player whose hit will approach the gross cap savings. Maybe $300K in cap space created in year 1, but additional $500K cap hit for year 2 in which there would be NO HIT if we simply let him ride out his contract. Trade with no contract coming back would be better, but a market? I'd take a 7th rounder...
Hartnell - beaten this one to death. It would NOT be a buyout. A trade possible if needed, even with some retention would be better than taking on another bad contract, because at least we would have the roster spot available. Who CBJ gets in the draft will determine strategy here.