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 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$1.57M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
Retained Salary
This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
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
| 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 |
 |
$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
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 |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$5.00M |
16% |
|
$10.50M |
15% |
|
$6.50M |
13% |
|
$9.00M |
12% |
|
$4.82M |
11% |
|
$8.50M |
11% |
|
$9.25M |
11% |
|
$12.60M |
11% |
A record 22 teams (69% of teams) used LTIR this season, and 15 finished over the $83.5M salary cap.
11 teams (& maybe 12) will lose cap space next year as their performance bonuses earned this year create a carryover overage next season
Read about it:
t.co/pgv5639r5C
RT @FriedgeHNIC: No Nylander tonight
Advertisement
Advertisement
Advertisement