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 2025-2026 season.
Total Cost
$20,550,000$20.55M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$13,700,000$13.70M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,370,000$1.37M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
Retained Salary
This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
25/26
29/30
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
5
Contract End
2029-30
Buyout Length
10
Buyout End
2034-35
Buyout Summary
Abbreviated $Amounts
| 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | |
|---|---|---|---|---|---|---|---|---|---|---|
|
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 | - | - | - | - | - |
|
Base Salary
|
($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 | ($10,000,000$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 | $4,750,000$4.75M | $4,000,000$4.00M | $2,400,000$2.40M | $2,400,000$2.40M | - | - | - | - | - |
| Annual Buyout Cost | $1,370,000$1.37M | $1,370,000$1.37M | $1,370,000$1.37M | $1,370,000$1.37M | $1,370,000$1.37M | $1,370,000$1.37M | $1,370,000$1.37M | $1,370,000$1.37M | $1,370,000$1.37M | $1,370,000$1.37M |
 Actual Cap Hit |
$1,665,207$1.67M |
$5,190,552$5.19M |
$5,978,571$5.98M |
$4,775,806$4.78M |
$4,775,806$4.78M |
$1,136,405$1.14M |
$1,136,405$1.14M |
$1,136,405$1.14M |
$1,136,405$1.14M |
$1,136,405$1.14M |
Savings 82.9% |
$5,084,792$5.08M |
$1,559,447$1.56M |
$771,428$771K |
$1,974,193$1.97M |
$1,974,193$1.97M |
$-1,136,405$-1.14M |
$-1,136,405$-1.14M |
$-1,136,405$-1.14M |
$-1,136,405$-1.14M |
$-1,136,405$-1.14M |
 |
$342,293$342K |
$1,066,948$1.07M |
$1,228,929$1.23M |
$981,694$982K |
$981,694$982K |
$233,595$234K |
$233,595$234K |
$233,595$234K |
$233,595$234K |
$233,595$234K |
Savings 17.1% |
$1,045,208$1.05M |
$320,553$321K |
$158,572$159K |
$405,807$406K |
$405,807$406K |
$-233,595$-234K |
$-233,595$-234K |
$-233,595$-234K |
$-233,595$-234K |
$-233,595$-234K |
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 |
15% |
|
$10.50M |
15% |
|
$6.50M |
13% |
|
$9.00M |
12% |
|
$4.82M |
12% |
|
$8.50M |
11% |
|
$12.60M |
11% |
|
$9.25M |
11% |
RT @RussoHockey: Hearing same thing as Bruce. Believe Dean Evason has permission to meet with Ottawa and already has
RT @CraigSMorgan: In the wake of the Coyotes' relocation to Salt Lake City, Arizona Kachinas president and co-founder @lyndsey_fry_18 has e…
Advertisement
Advertisement
Advertisement