NHL Buyout Calculator

Jesperi Kotkaniemi

#82
age23
posC
shotl
h6'2"
w201lbs
Birthdate
Jul 6, 2000
Player Profile

If Jesperi Kotkaniemi was bought out prior to the 2024-2025 season.

Total Cost

$30,060,000
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$10,020,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$835,000
$10.0M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-2030
Buyout Length 12
Buyout End 2035-2036

Buyout Summary

2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
$4.8M $4.8M $4.8M $4.8M $4.8M $4.8M - - - - - -
Base Salary
( $4.8M) ( $4.8M) ( $4.8M) ( $5.2M) ( $5.2M) ( $5.2M) (-) (-) (-) (-) (-) (-)
Total Salary ( $4.8M) ( $4.8M) ( $4.8M) ( $5.2M) ( $5.2M) ( $5.2M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - -
Annual Buyout Cost $835K $835K $835K $835K $835K $835K $835K $835K $835K $835K $835K $835K
ACTUAL CAP HIT
$835K
$835K
$835K
$455K
$455K
$455K
$835K
$835K
$835K
$835K
$835K
$835K
Savings
100.0%
$4.0M
$4.0M
$4.0M
$4.4M
$4.4M
$4.4M
$-835K
$-835K
$-835K
$-835K
$-835K
$-835K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$38.6M
cap hit$4.8M
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
Buy Out
2028-29
Buy Out
2029-30
2030
Cap Hit $4.8M $4.8M $4.8M $4.8M $4.8M $4.8M $4.8M $4.8M
UFA
29yrs
AAV $4.8M $4.8M $4.8M $4.8M $4.8M $4.8M $4.8M $4.8M
Base $4.0M $4.5M $4.8M $4.8M $4.8M $5.2M $5.2M $5.2M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $4.0M $4.5M $4.8M $4.8M $4.8M $5.2M $5.2M $5.2M
Minors Salary $4.0M $4.5M $4.8M $4.8M $4.8M $5.2M $5.2M $5.2M
Clauses
-
-
-
-
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement