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 Tim Stuetzle was bought out prior to the 2027-2028 season.
Total Cost
$37,300,000$37.30M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$12,433,333$12.43M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,554,167$1.55M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
27/28
30/31
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2030-31
Buyout Length
8
Buyout End
2034-35
Buyout Summary
Abbreviated $Amounts
| 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | |
|---|---|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | - | - | - | - |
|
Base Salary
|
($10,000,000$10.00M) | ($10,000,000$10.00M) | ($9,900,000$9.90M) | ($7,400,000$7.40M) | (-) | (-) | (-) | (-) |
| Total Salary | ($10,000,000$10.00M) | ($10,000,000$10.00M) | ($9,900,000$9.90M) | ($7,400,000$7.40M) | (-) | (-) | (-) | (-) |
| Signing Bonus | - | - | - | - | - | - | - | - |
| Annual Buyout Cost | $1,554,167$1.55M | $1,554,167$1.55M | $1,554,167$1.55M | $1,554,167$1.55M | $1,554,167$1.55M | $1,554,167$1.55M | $1,554,167$1.55M | $1,554,167$1.55M |
 Actual Cap Hit |
$-95,833$-96K |
$-95,833$-96K |
$4,167$4K |
$2,504,167$2.50M |
$1,554,167$1.55M |
$1,554,167$1.55M |
$1,554,167$1.55M |
$1,554,167$1.55M |
Savings 100.0% |
$8,445,833$8.45M |
$8,445,833$8.45M |
$8,345,833$8.35M |
$5,845,833$5.85M |
$-1,554,167$-1.55M |
$-1,554,167$-1.55M |
$-1,554,167$-1.55M |
$-1,554,167$-1.55M |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2023-2031
Standard Contract
8yrs
value$66,800,000$66.80M
cap hit$8,350,000$8.35M
expires
2031
UFA
29yrs
Abbreviated $Amounts
|
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
|
Buy Out 2030-31
|
2031 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | UFA 29yrs |
| AAV | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | $8,350,000$8.35M | |
| Base | $5,000,000$5.00M | $6,500,000$6.50M | $9,000,000$9.00M | $9,000,000$9.00M | $10,000,000$10.00M | $10,000,000$10.00M | $9,900,000$9.90M | $7,400,000$7.40M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | - | - | - | - | - | - | - | - | |
| Total Salary | $5,000,000$5.00M | $6,500,000$6.50M | $9,000,000$9.00M | $9,000,000$9.00M | $10,000,000$10.00M | $10,000,000$10.00M | $9,900,000$9.90M | $7,400,000$7.40M | |
| Minors Salary | $5,000,000$5.00M | $6,500,000$6.50M | $9,000,000$9.00M | $9,000,000$9.00M | $10,000,000$10.00M | $10,000,000$10.00M | $9,900,000$9.90M | $7,400,000$7.40M | |
| Clauses |
- |
- |
- |
- |
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 |
|---|---|---|
$8.50M |
16% |
|
$10.50M |
15% |
|
$5.00M |
14% |
|
$4.82M |
12% |
|
$9.25M |
12% |
|
$6.50M |
11% |
|
$12.60M |
11% |
|
$9.00M |
10% |
RT @irfgaffar: Brock Boeser will not be available for the Canucks in game seven on Monday. If they advance, his status moving forward is un…
Advertisement
Advertisement
Advertisement