Jesperi Kotkaniemi buyout calculator, cap hit impact
Jesperi Kotkaniemi Buyout Cap Implications
Birthdate July 6, 2000
If Jesperi Kotkaniemi was bought out prior to the 2022-2023 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 21 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $12,853,333
Remaining base salary
($38,560,000 * 33% buyout multiplier).
8 years left in contract.
Buyout applied over 16 years
(2x years remaining on contract)
Annual buyout cost of $803,333
(Total buyout cost/16 years)
Jesperi Kotkaniemi projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
2034-2035
2035-2036
2036-2037
2037-2038
Remaining Base Salary
$38,560,000
$4,000,000
$4,500,000
$4,820,000
$4,820,000
$4,820,000
$5,200,000
$5,200,000
$5,200,000
$0
$0
$0
$0
$0
$0
$0
$0
Original Cap Hit
$4,820,000
$4,820,000
$4,820,000
$4,820,000
$4,820,000
$4,820,000
$4,820,000
$4,820,000
$0
$0
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($4,000,000)
($4,500,000)
($4,820,000)
($4,820,000)
($4,820,000)
($5,200,000)
($5,200,000)
($5,200,000)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
ACTUAL CAP HIT 
$1,623,333
$1,123,333
$803,333
$803,333
$803,333
$423,333
$423,333
$423,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
$803,333
Savings
$3,196,667
$3,696,667
$4,016,667
$4,016,667
$4,016,667
$4,396,667
$4,396,667
$4,396,667
$-803,333
$-803,333
$-803,333
$-803,333
$-803,333
$-803,333
$-803,333
$-803,333
Birthdate July 6, 2000
If Jesperi Kotkaniemi was bought out prior to the 2022-2023 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 21 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $12,853,333
Remaining base salary
($38,560,000 * 33% buyout multiplier).
8 years left in contract.
Buyout applied over 16 years
(2x years remaining on contract)
Annual buyout cost of $803,333
(Total buyout cost/16 years)
Jesperi Kotkaniemi projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | 2034-2035 | 2035-2036 | 2036-2037 | 2037-2038 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $38,560,000 |
$4,000,000 | $4,500,000 | $4,820,000 | $4,820,000 | $4,820,000 | $5,200,000 | $5,200,000 | $5,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($4,000,000) | ($4,500,000) | ($4,820,000) | ($4,820,000) | ($4,820,000) | ($5,200,000) | ($5,200,000) | ($5,200,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 |
| ACTUAL CAP HIT
|
$1,623,333 | $1,123,333 | $803,333 | $803,333 | $803,333 | $423,333 | $423,333 | $423,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 | $803,333 |
| Savings | $3,196,667 | $3,696,667 | $4,016,667 | $4,016,667 | $4,016,667 | $4,396,667 | $4,396,667 | $4,396,667 | $-803,333 | $-803,333 | $-803,333 | $-803,333 | $-803,333 | $-803,333 | $-803,333 | $-803,333 |
Active Contract
Standard Contract | 8 Years $38,560,000 5.77% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | UFA |
| AAV | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $4,000,000 | $4,500,000 | $4,820,000 | $4,820,000 | $4,820,000 | $5,200,000 | $5,200,000 | $5,200,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $4,000,000 | $4,500,000 | $4,820,000 | $4,820,000 | $4,820,000 | $5,200,000 | $5,200,000 | $5,200,000 | |
| Minors Salary | $4,000,000 | $4,500,000 | $4,820,000 | $4,820,000 | $4,820,000 | $5,200,000 | $5,200,000 | $5,200,000 | |
| Clauses | M-NTC | M-NTC | M-NTC | M-NTC | |||||
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||
| 10 Team No Trade List in UFA Years 5 - 8 | |||||||||