NHL Buyout Calculator

Emil Hemming

#39
age18
posRW
shotr
h6'2"
w196lbs
Birthdate
Jun 27, 2006
Player Profile

If Emil Hemming was bought out prior to the 2025-2026 season.

Total Cost

$1,755,000$1.76M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 18 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
$585,000$585K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
25/26
26/27
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2026-27
Buyout Length 4
Buyout End 2028-29

Buyout Summary

Abbreviated $Amounts
Emil Hemming
2025-26 2026-27 2027-28 2028-29
Original Cap Hit
$975,000$975K $975,000$975K - -
Base Salary
($877,500$878K) ($877,500$878K) (-) (-)
Total Salary ($975,000$975K) ($975,000$975K) (-) (-)
Signing Bonus $97,500$98K $97,500$98K - -
Annual Buyout Cost $146,250$146K $146,250$146K $146,250$146K $146,250$146K
Stars logo.
Actual Cap Hit
$243,750$244K
$243,750$244K
$146,250$146K
$146,250$146K
Stars logo.
Savings
100.0%
$731,250$731K
$731,250$731K
$-146,250$-146K
$-146,250$-146K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2027 Entry Level Contract
3yrs
value$2,925,000$2.93M
cap hit$975,000$975K
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027
Cap Hit $975,000$975K $975,000$975K $975,000$975K RFAage 21
AAV $975,000$975K $975,000$975K $975,000$975K
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 $975,000$975K $975,000$975K $975,000$975K
Minors Salary
$85,000$85K
$85,000$85K
$85,000$85K
Clauses
UFA Year
Buy Out Buy Out Buy Out
Advertisement
Advertisement
Advertisement