NHL Buyout Calculator

Tomas Hertl

age30
posC
shotl
h6'3"
w214lbs
Birthdate
Nov 12, 1993
Player Profile

If Tomas Hertl was bought out prior to the 2024-2025 season.

Total Cost

$28,300,000$28.30M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$18,866,667$18.87M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,572,222$1.57M
$18,866,667$18.87M / 12yrs
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.
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-30
Buyout Length 12
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
Tomas Hertl
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original 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 - - - - - -
Base Salary
($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) (-) (-) (-) (-) (-) (-)
Total Salary ($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) (-) (-) (-) (-) (-) (-)
Signing Bonus $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 - - - - - -
Annual Buyout Cost $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M $1,572,222$1.57M
Actual Cap Hit
$1,625,576$1.63M
$1,832,949$1.83M
$5,358,294$5.36M
$6,146,313$6.15M
$4,943,548$4.94M
$4,943,548$4.94M
$1,304,147$1.30M
$1,304,147$1.30M
$1,304,147$1.30M
$1,304,147$1.30M
$1,304,147$1.30M
$1,304,147$1.30M
Savings
82.9%
$5,124,423$5.12M
$4,917,050$4.92M
$1,391,705$1.39M
$603,687$604K
$1,806,451$1.81M
$1,806,451$1.81M
$-1,304,147$-1.30M
$-1,304,147$-1.30M
$-1,304,147$-1.30M
$-1,304,147$-1.30M
$-1,304,147$-1.30M
$-1,304,147$-1.30M
Actual Cap Hit
$334,146$334K
$376,773$377K
$1,101,428$1.10M
$1,263,410$1.26M
$1,016,174$1.02M
$1,016,174$1.02M
$268,075$268K
$268,075$268K
$268,075$268K
$268,075$268K
$268,075$268K
$268,075$268K
Savings 17.1%
$1,053,354$1.05M
$1,010,728$1.01M
$286,073$286K
$124,091$124K
$371,326$371K
$371,326$371K
$-268,075$-268K
$-268,075$-268K
$-268,075$-268K
$-268,075$-268K
$-268,075$-268K
$-268,075$-268K
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
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
Advertisement