Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Tomas Hertl was bought out prior to the 2028-2029 season.
Total Cost
$7,500,000$7.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 34 years old at the buyout, giving him a 67% buyout multiplier.
$5,000,000$5.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,250,000$1.25M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
Retained Salary
This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
4yrs
-$
-$
-$
-$
$
$
28/29
29/30
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
2
Contract End
2029-30
Buyout Length
4
Buyout End
2031-32
Buyout Summary
Abbreviated $Amounts
2028-29 | 2029-30 | 2030-31 | 2031-32 | |
---|---|---|---|---|
Original Cap Hit
|
$8,137,500$8.14M | $8,137,500$8.14M | - | - |
Base Salary
|
($3,750,000$3.75M) | ($3,750,000$3.75M) | (-) | (-) |
Total Salary | ($6,150,000$6.15M) | ($6,150,000$6.15M) | (-) | (-) |
Signing Bonus | $2,400,000$2.40M | $2,400,000$2.40M | - | - |
Annual Buyout Cost | $1,250,000$1.25M | $1,250,000$1.25M | $1,250,000$1.25M | $1,250,000$1.25M |
$4,676,267$4.68M |
$4,676,267$4.68M |
$1,036,866$1.04M |
$1,036,866$1.04M |
|
$2,073,733$2.07M |
$2,073,733$2.07M |
$-1,036,866$-1.04M |
$-1,036,866$-1.04M |
|
$961,233$961K |
$961,233$961K |
$213,134$213K |
$213,134$213K |
|
$426,268$426K |
$426,268$426K |
$-213,134$-213K |
$-213,134$-213K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2022-2030
Standard Contract
8yrs
value$65,100,000$65.10M
cap hit$8,137,500$8.14M
expires
2030
UFA
36yrs
Abbreviated $Amounts
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 | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | UFA 36yrs |
AAV | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | $8,137,500$8.14M | |
Base | $5,750,000$5.75M | $7,500,000$7.50M | $7,750,000$7.75M | $7,500,000$7.50M | $3,250,000$3.25M | $2,300,000$2.30M | $3,750,000$3.75M | $3,750,000$3.75M | |
Performance Bonuses | - | - | - | - | - | - | - | - | |
Signing Bonuses | $2,500,000$2.50M | $2,500,000$2.50M | $2,500,000$2.50M | $2,500,000$2.50M | $4,750,000$4.75M | $4,000,000$4.00M | $2,400,000$2.40M | $2,400,000$2.40M | |
Total Salary | $8,250,000$8.25M | $10,000,000$10.00M | $10,250,000$10.25M | $10,000,000$10.00M | $8,000,000$8.00M | $6,300,000$6.30M | $6,150,000$6.15M | $6,150,000$6.15M | |
Minors Salary | $8,250,000$8.25M | $10,000,000$10.00M | $10,250,000$10.25M | $10,000,000$10.00M | $8,000,000$8.00M | $6,300,000$6.30M | $6,150,000$6.15M | $6,150,000$6.15M | |
Clauses |
NMC
|
NMC
|
NMC
|
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
|
UFA Year |
Advertisement
Advertisement