NHL Buyout Calculator

Adrian Kempe

#9
age27
posC
shotl
h6'2"
w201lbs
Birthdate
Sep 13, 1996
Player Profile

If Adrian Kempe was bought out prior to the 2025-2026 season.

Total Cost

$5,500,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$3,666,667
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,833,333
$3.7M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2025-2026
Buyout Length 2
Buyout End 2026-2027

Buyout Summary

2025-26 2026-27
Original Cap Hit
$5.5M -
Base Salary
( $5.5M) (-)
Total Salary ( $5.5M) (-)
Signing Bonus - -
Annual Buyout Cost $1.8M $1.8M
ACTUAL CAP HIT
$1.8M
$1.8M
Savings
100.0%
$3.7M
$-1.8M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Standard Contract
4yrs
value$22.0M
cap hit$5.5M
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $5.5M $5.5M $5.5M $5.5M
UFA
29yrs
AAV $5.5M $5.5M $5.5M $5.5M
Base $4.3M $5.8M $5.5M $5.5M
Performance Bonuses - - - -
Signing Bonuses $1.0M - - -
Total Salary $5.3M $5.8M $5.5M $5.5M
Minors Salary $5.3M $5.8M $5.5M $5.5M
Clauses
-
-
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement