Tomas Hertl buyout calculator, cap hit impact
Tomas Hertl Buyout Cap Implications
Birthdate November 12, 1993
If Tomas Hertl was bought out prior to the 2025-2026 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $13,700,000
Remaining base salary
($20,550,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,370,000
(Total buyout cost/10 years)
Tomas Hertl projected buyout 2025-2026 season
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
2034-2035
Remaining Base Salary
$20,550,000
$7,500,000
$3,250,000
$2,300,000
$3,750,000
$3,750,000
$0
$0
$0
$0
$0
Original Cap Hit
$8,137,500
$8,137,500
$8,137,500
$8,137,500
$8,137,500
$0
$0
$0
$0
$0
Contract Signing Bonus
$2,500,000
$4,750,000
$4,000,000
$2,400,000
$2,400,000
$0
$0
$0
$0
$0
Contract Total Salary
($10,000,000)
($8,000,000)
($6,300,000)
($6,150,000)
($6,150,000)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,370,000
$1,370,000
$1,370,000
$1,370,000
$1,370,000
$1,370,000
$1,370,000
$1,370,000
$1,370,000
$1,370,000
ACTUAL CAP HIT 
$2,007,500
$6,257,500
$7,207,500
$5,757,500
$5,757,500
$1,370,000
$1,370,000
$1,370,000
$1,370,000
$1,370,000
Savings
$6,130,000
$1,880,000
$930,000
$2,380,000
$2,380,000
$-1,370,000
$-1,370,000
$-1,370,000
$-1,370,000
$-1,370,000
Birthdate November 12, 1993
If Tomas Hertl was bought out prior to the 2025-2026 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $13,700,000
Remaining base salary
($20,550,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,370,000
(Total buyout cost/10 years)
Tomas Hertl projected buyout 2025-2026 season
| 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | 2034-2035 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $20,550,000 |
$7,500,000 | $3,250,000 | $2,300,000 | $3,750,000 | $3,750,000 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $2,500,000 | $4,750,000 | $4,000,000 | $2,400,000 | $2,400,000 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($10,000,000) | ($8,000,000) | ($6,300,000) | ($6,150,000) | ($6,150,000) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 |
| ACTUAL CAP HIT
|
$2,007,500 | $6,257,500 | $7,207,500 | $5,757,500 | $5,757,500 | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 | $1,370,000 |
| Savings | $6,130,000 | $1,880,000 | $930,000 | $2,380,000 | $2,380,000 | $-1,370,000 | $-1,370,000 | $-1,370,000 | $-1,370,000 | $-1,370,000 |
Active Contract
Standard Contract | 8 Years $65,100,000 9.75% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | UFA |
| AAV | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $5,750,000 | $7,500,000 | $7,750,000 | $7,500,000 | $3,250,000 | $2,300,000 | $3,750,000 | $3,750,000 | |
| Signing Bonuses | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | $4,750,000 | $4,000,000 | $2,400,000 | $2,400,000 | |
| Total Salary | $8,250,000 | $10,000,000 | $10,250,000 | $10,000,000 | $8,000,000 | $6,300,000 | $6,150,000 | $6,150,000 | |
| Minors Salary | $8,250,000 | $10,000,000 | $10,250,000 | $10,000,000 | $8,000,000 | $6,300,000 | $6,150,000 | $6,150,000 | |
| Clauses | NMC | NMC | NMC | M-NTC | M-NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||
| Year 4-6: 3 team approved trade list, Year 7-8: 15 team approved trade list | |||||||||