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 2029-2030 season.

Total Cost

$13,150,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$8,766,667
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,191,667
$8.8M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
29/30
30/31
32/33
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2030-2031
Buyout Length 4
Buyout End 2032-2033

Buyout Summary

2029-30 2030-31 2031-32 2032-33
Original Cap Hit
$8.1M $8.1M - -
Base Salary
( $6.6M) ( $6.6M) (-) (-)
Total Salary ( $6.6M) ( $6.6M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $2.2M $2.2M $2.2M $2.2M
ACTUAL CAP HIT
$3.7M
$3.8M
$2.2M
$2.2M
Savings
100.0%
$4.4M
$4.4M
$-2.2M
$-2.2M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$65.0M
cap hit$8.1M
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 $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M
UFA
31yrs
AAV $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M
Base $9.0M $10.9M $10.5M $8.3M $6.6M $6.6M $6.6M $6.6M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $9.0M $10.9M $10.5M $8.3M $6.6M $6.6M $6.6M $6.6M
Minors Salary $9.0M $10.9M $10.5M $8.3M $6.6M $6.6M $6.6M $6.6M
Clauses
-
-
-
NTC
NTC
NTC
NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement