NHL Buyout Calculator

Tomas Hertl

#48
age30
posC
shotl
h6'3"
w214lbs
Birthdate
Nov 12, 1993
Player Profile

If Tomas Hertl was bought out prior to the 2026-2027 season.

Total Cost

$13,050,000$13.05M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$8,700,000$8.70M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,087,500$1.09M
 $8,700,000$8.70M / 8yrs
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.
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
26/27
29/30
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2029-30
Buyout Length 8
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
 $8,137,500$8.14M $8,137,500$8.14M $8,137,500$8.14M $8,137,500$8.14M - - - -
Base Salary
 ($3,250,000$3.25M) ($2,300,000$2.30M) ($3,750,000$3.75M) ($3,750,000$3.75M) (-) (-) (-) (-)
Total Salary ($8,000,000$8.00M) ($6,300,000$6.30M) ($6,150,000$6.15M) ($6,150,000$6.15M) (-) (-) (-) (-)
Signing Bonus $4,750,000$4.75M $4,000,000$4.00M $2,400,000$2.40M $2,400,000$2.40M - - - -
Annual Buyout Cost $1,087,500$1.09M $1,087,500$1.09M $1,087,500$1.09M $1,087,500$1.09M $1,087,500$1.09M $1,087,500$1.09M $1,087,500$1.09M $1,087,500$1.09M
Actual Cap Hit
$4,956,221$4.96M
$5,744,239$5.74M
$4,541,474$4.54M
$4,541,474$4.54M
$902,074$902K
$902,074$902K
$902,074$902K
$902,074$902K
Savings
82.9%
$1,793,779$1.79M
$1,005,760$1.01M
$2,208,525$2.21M
$2,208,525$2.21M
$-902,074$-902K
$-902,074$-902K
$-902,074$-902K
$-902,074$-902K
Actual Cap Hit
$1,018,779$1.02M
$1,180,761$1.18M
$933,526$934K
$933,526$934K
$185,426$185K
$185,426$185K
$185,426$185K
$185,426$185K
Savings 17.1%
$368,721$369K
$206,740$207K
$453,975$454K
$453,975$454K
$-185,426$-185K
$-185,426$-185K
$-185,426$-185K
$-185,426$-185K
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
PuckPedia
Apr 25
PuckPedia
RT @CraigSMorgan: In the wake of the Coyotes' relocation to Salt Lake City, Arizona Kachinas president and co-founder @lyndsey_fry_18 has e…
PuckPedia
Apr 25
PuckPedia
RT @FriedgeHNIC: Admittedly, I'm not always comfortable discussing injuries at this time of year. The William Nylander situation is unique,…
Advertisement
Advertisement
Advertisement