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 2027-2028 season.

Total Cost

$9,800,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$6,533,333
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,088,889
$6.5M / 6yrs
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.
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
27/28
29/30
32/33
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2029-2030
Buyout Length 6
Buyout End 2032-2033

Buyout Summary

2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Original Cap Hit
$8.1M $8.1M $8.1M - - -
Base Salary
( $2.3M) ( $3.8M) ( $3.8M) (-) (-) (-)
Total Salary ( $6.3M) ( $6.2M) ( $6.2M) (-) (-) (-)
Signing Bonus $4.0M $2.4M $2.4M - - -
Annual Buyout Cost $1.1M $1.1M $1.1M $1.1M $1.1M $1.1M
ACTUAL CAP HIT
$5.7M
$4.5M
$4.5M
$903K
$903K
$903K
Savings
82.9%
$1.0M
$2.2M
$2.2M
$-903K
$-903K
$-903K
ACTUAL CAP HIT
$1.2M
$934K
$934K
$186K
$186K
$186K
Savings 17.1%
$207K
$454K
$454K
$-186K
$-186K
$-186K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$65.1M
cap hit$8.1M
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 $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M
UFA
36yrs
AAV $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M $8.1M
Base $5.8M $7.5M $7.8M $7.5M $3.3M $2.3M $3.8M $3.8M
Performance Bonuses - - - - - - - -
Signing Bonuses $2.5M $2.5M $2.5M $2.5M $4.8M $4.0M $2.4M $2.4M
Total Salary $8.3M $10.0M $10.3M $10.0M $8.0M $6.3M $6.2M $6.2M
Minors Salary $8.3M $10.0M $10.3M $10.0M $8.0M $6.3M $6.2M $6.2M
Clauses
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement