Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
Buyout Summary
If Emil Hemming was bought out prior to the 2026-2027 season:
Abbreviated $Amounts
| 2026-27 | 2027-28 | 2028-29 | 2029-30 | |
|---|---|---|---|---|
|
Base Salary
|
$877,500$878K | $877,500$878K |
-
|
-
|
| Total Salary | $975,000$975K | $877,500$878K |
-
|
-
|
| Signing Bonus | $97,500$98K |
-
|
- | - |
| Annual Buyout Cost | $146,250$146K | $146,250$146K | $146,250$146K | $146,250$146K |
|
Original Cap Hit
|
$942,500$943K | $942,500$943K | - | - |
 Buyout Cap Hit |
$211,250$211K | $211,250$211K | $146,250$146K | $146,250$146K |
Savings
|
$731,250$731K | $731,250$731K | $-146,250$-146K | $-146,250$-146K |
Total Cost
$1,755,000$1.76M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 19 years old at the buyout, giving him a 33% buyout multiplier.
$585,000$585K
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$146,250$146K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
26/27
27/28
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
2
Contract End
2027-28
Buyout Length
4
Buyout End
2029-30
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028 |
|
|---|---|---|---|---|---|
| Cap Hit | $975,000$975K | $942,500$943K | $942,500$943K | $942,500$943K | RFAage 22 |
| AAV | $975,000$975K | $942,500$943K | $942,500$943K | $942,500$943K | |
| Base | - |
$877,500$878K | $877,500$878K | $877,500$878K | |
| Performance Bonuses | - | - | - | - | |
| Signing Bonuses | $97,500$98K | $97,500$98K | $97,500$98K | - | |
| Total Salary | $97,500$98K | $975,000$975K | $975,000$975K | $877,500$878K | |
| Minors Salary |
-
|
$85,000$85K
|
$85,000$85K
|
$85,000$85K
|
|
| Clauses | |||||
| Year Type | RFA | RFA | RFA | RFA | |
| UFA Year | |||||
| Slide Year | |||||
| Buy Out | Buy Out | Buy Out |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$11.60M |
22% |
|
$9.25M |
19% |
|
$10.50M |
13% |
|
$4.82M |
10% |
|
$14.00M |
10% |
|
$5.25M |
9% |
|
$12.00M |
8% |
|
$7.00M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement