Contract Buyout Calculator - Tomas Hertl, 2029

Contract Being Bought Out

Season Age* Clause Cap Hit AAV Perf. Bonus Sign. Bonus Salary Compensation Minors Salary Status
2022-23 28 NMC $8,137,500 $8,137,500 - $2,500,000 $5,750,000 $8,250,000 $8,250,000
2023-24 29 NMC $8,137,500 $8,137,500 - $2,500,000 $7,500,000 $10,000,000 $10,000,000
2024-25 30 NMC $8,137,500 $8,137,500 - $2,500,000 $7,750,000 $10,250,000 $10,250,000
2025-26 31 M-NTC $8,137,500 $8,137,500 - $2,500,000 $7,500,000 $10,000,000 $10,000,000
2026-27 32 M-NTC $8,137,500 $8,137,500 - $4,750,000 $3,250,000 $8,000,000 $8,000,000
2027-28 33 M-NTC $8,137,500 $8,137,500 - $4,000,000 $2,300,000 $6,300,000 $6,300,000
2028-29 34 M-NTC $8,137,500 $8,137,500 - $2,400,000 $3,750,000 $6,150,000 $6,150,000
2029-30 35 M-NTC $8,137,500 $8,137,500 - $2,400,000 $3,750,000 $6,150,000 $6,150,000
Total - $23,550,000 $41,550,000 $65,100,000 $65,100,000
Signed:
Team: San Jose Sharks
GM: -
Exp. Status:
Cap %:
Clause: For 2025-26, 2026-27 and 2027-28 player submits a 3 team trade list. For 2028-29 and 2029-30 player submits a 15 team trade list.
Retained Salary: San Jose Sharks retained 17.1% of total salary on

Buyout Impact on Vegas Golden Knights (Two-Thirds Buyout)

Season Original Compensation Buyout Compensation Compensation Savings Original Caphit Buyout Caphit Caphit Savings
2029-30 $5,101,384 $3,027,650 $2,073,733 $6,750,002 $4,676,268 $2,073,733
2030-31 $0 $1,036,866 $-1,036,866 $0 $1,036,867 $-1,036,867

Buyout Impact on San Jose Sharks (Two-Thirds Buyout)

Season Original Compensation Buyout Compensation Compensation Savings Original Caphit Buyout Caphit Caphit Savings
2029-30 $1,048,616 $622,350 $426,267 $1,387,498 $961,232 $426,267
2030-31 $0 $213,133 $-213,133 $0 $213,133 $-213,133