NHL Buyout Calculator

Joonas Korpisalo

#70
age30
posG
shot
h6'3"
w190lbs
Birthdate
Apr 28, 1994
Player Profile

If Joonas Korpisalo was bought out prior to the 2025-2026 season.

Total Cost

$11,000,000$11.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$7,333,333$7.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,222,222$1.22M
$7,333,333$7.33M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost

Retained Salary

This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
25/26
27/28
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2027-28
Buyout Length 6
Buyout End 2030-31

Buyout Summary

Abbreviated $Amounts
Joonas Korpisalo
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Original Cap Hit
$4,000,000$4.00M $4,000,000$4.00M $4,000,000$4.00M - - -
Base Salary
($4,500,000$4.50M) ($3,500,000$3.50M) ($3,000,000$3.00M) (-) (-) (-)
Total Salary ($4,500,000$4.50M) ($3,500,000$3.50M) ($3,000,000$3.00M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1,222,222$1.22M $1,222,222$1.22M $1,222,222$1.22M $1,222,222$1.22M $1,222,222$1.22M $1,222,222$1.22M
Bruins logo.
Actual Cap Hit
$541,667$542K
$1,291,667$1.29M
$1,666,667$1.67M
$916,667$917K
$916,667$917K
$916,667$917K
Bruins logo.
Savings
75.0%
$2,458,333$2.46M
$1,708,333$1.71M
$1,333,333$1.33M
$-916,667$-917K
$-916,667$-917K
$-916,667$-917K
Senators logo.
Actual Cap Hit
$180,556$181K
$430,556$431K
$555,556$556K
$305,556$306K
$305,556$306K
$305,556$306K
Senators logo.
Savings 25.0%
$819,444$819K
$569,444$569K
$444,444$444K
$-305,556$-306K
$-305,556$-306K
$-305,556$-306K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2028 Standard Contract
5yrs
value$20,000,000$20.00M
cap hit$4,000,000$4.00M
Share Player CardEmbed
Abbreviated $Amounts
2023-24
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $4,000,000$4.00M $4,000,000$4.00M $4,000,000$4.00M $4,000,000$4.00M $4,000,000$4.00M UFAage 34
AAV $4,000,000$4.00M $4,000,000$4.00M $4,000,000$4.00M $4,000,000$4.00M $4,000,000$4.00M
Base $4,000,000$4.00M $5,000,000$5.00M $4,500,000$4.50M $3,500,000$3.50M $3,000,000$3.00M
Performance Bonuses - - - - -
Signing Bonuses - - - - -
Total Salary $4,000,000$4.00M $5,000,000$5.00M $4,500,000$4.50M $3,500,000$3.50M $3,000,000$3.00M
Minors Salary
$4,000,000$4.00M
$5,000,000$5.00M
$4,500,000$4.50M
$3,500,000$3.50M
$3,000,000$3.00M
Clauses
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out
Notes
10 Team No Trade List
* Retained Salary Jun 24, 2024

25% of contract was retained by Ottawa Senators in trade to Boston Bruins

Trade Details
Advertisement
Advertisement
Advertisement