NHL Buyout Calculator

Joakim Kemell

#25
age20
posRW
shotr
h5'11"
w183lbs
Birthdate
Apr 27, 2004
Player Profile

If Joakim Kemell was bought out prior to the 2025-2026 season.

Total Cost

$1,710,000$1.71M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$570,000$570K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$142,500$143K
$570,000$570K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
Joakim Kemell
2025-26 2026-27 2027-28 2028-29
Original Cap Hit
$886,666$887K $886,666$887K - -
Base Salary
($855,000$855K) ($855,000$855K) (-) (-)
Total Salary ($855,000$855K) ($855,000$855K) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $142,500$143K $142,500$143K $142,500$143K $142,500$143K
Predators logo.
Actual Cap Hit
$174,166$174K
$174,166$174K
$142,500$143K
$142,500$143K
Predators logo.
Savings
100.0%
$712,500$713K
$712,500$713K
$-142,500$-143K
$-142,500$-143K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2027 Entry Level Contract
3yrs
value$2,659,998$2.66M
cap hit$886,666$887K
Share Player CardEmbed
Abbreviated $Amounts
2022-23
2023-24
2024-25
2025-26
2026-27
2027
Cap Hit $950,000$950K $918,333$918K $886,666$887K $886,666$887K $886,666$887K RFAage 23
AAV $1,450,000$1.45M $1,418,333$1.42M $1,386,666$1.39M $1,386,666$1.39M $1,386,666$1.39M
Base - - $855,000$855K $855,000$855K $855,000$855K
Performance Bonuses - - $500,000$500K $500,000$500K $500,000$500K
Signing Bonuses $95,000$95K $95,000$95K $95,000$95K - -
Total Salary $95,000$95K $95,000$95K $950,000$950K $855,000$855K $855,000$855K
Minors Salary
-
-
$82,500$83K
$82,500$83K
$82,500$83K
Clauses
UFA Year
Slide Year
Buy Out Buy Out Buy Out
Advertisement
Advertisement
Advertisement