NHL Buyout Calculator

Robert Thomas

#18
age24
posC
shotr
h6'0"
w187lbs
Birthdate
Jul 2, 1999
Player Profile

If Robert Thomas was bought out prior to the 2025-2026 season.

Total Cost

$45,100,000$45.10M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$15,033,333$15.03M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,252,778$1.25M
 $15,033,333$15.03M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
25/26
30/31
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2030-31
Buyout Length 12
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
Original Cap Hit
 $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M - - - - - -
Base Salary
 ($10,500,000$10.50M) ($8,250,000$8.25M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,550,000$6.55M) (-) (-) (-) (-) (-) (-)
Total Salary ($10,500,000$10.50M) ($8,250,000$8.25M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,550,000$6.55M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - -
Annual Buyout Cost $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M $1,252,778$1.25M
Actual Cap Hit
$-1,122,222$-1.12M
$1,127,778$1.13M
$2,777,778$2.78M
$2,777,778$2.78M
$2,777,778$2.78M
$2,827,778$2.83M
$1,252,778$1.25M
$1,252,778$1.25M
$1,252,778$1.25M
$1,252,778$1.25M
$1,252,778$1.25M
$1,252,778$1.25M
Savings
100.0%
$9,247,222$9.25M
$6,997,222$7.00M
$5,347,222$5.35M
$5,347,222$5.35M
$5,347,222$5.35M
$5,297,222$5.30M
$-1,252,778$-1.25M
$-1,252,778$-1.25M
$-1,252,778$-1.25M
$-1,252,778$-1.25M
$-1,252,778$-1.25M
$-1,252,778$-1.25M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$65,000,000$65.00M
cap hit$8,125,000$8.13M
Abbreviated $Amounts
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
 Buy Out
2030-31
2031
Cap Hit $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M
UFA
31yrs
AAV $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M
Base $9,000,000$9.00M $10,900,000$10.90M $10,500,000$10.50M $8,250,000$8.25M $6,600,000$6.60M $6,600,000$6.60M $6,600,000$6.60M $6,550,000$6.55M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $9,000,000$9.00M $10,900,000$10.90M $10,500,000$10.50M $8,250,000$8.25M $6,600,000$6.60M $6,600,000$6.60M $6,600,000$6.60M $6,550,000$6.55M
Minors Salary $9,000,000$9.00M $10,900,000$10.90M $10,500,000$10.50M $8,250,000$8.25M $6,600,000$6.60M $6,600,000$6.60M $6,600,000$6.60M $6,550,000$6.55M
Clauses
-
-
-
NTC
NTC
NTC
NTC
M-NTC
UFA Year
PuckPedia
Apr 18
PuckPedia
RT @PR_NHL: The bracket is set and so is the First Round schedule for the 2024 #StanleyCup Playoffs, with Game 1s taking place from Saturda…
PuckPedia
Apr 18
PuckPedia
RT @JesseGranger_: The Golden Knights have participated in 6 postseasons in 7 years, and Pete DeBoer has been a part of all 6. 2018 vs Pet…
Advertisement
Advertisement
Advertisement