NHL Buyout Calculator

Tim Stuetzle

#18
age22
posLW
shotl
h6'0"
w190lbs
Birthdate
Jan 15, 2002
Player Profile

If Tim Stuetzle was bought out prior to the 2024-2025 season.

Total Cost

$61,800,000$61.80M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 22 years old at the buyout, giving him a 33% buyout multiplier.
$20,600,000$20.60M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,471,429$1.47M
 $20,600,000$20.60M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
24/25
30/31
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2030-31
Buyout Length 14
Buyout End 2037-38

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38
Original 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 - - - - - - -
Base Salary
 ($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) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($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) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - - - -
Annual Buyout Cost $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M $1,471,429$1.47M
Actual Cap Hit
$3,321,429$3.32M
$821,429$821K
$821,429$821K
$-178,571$-179K
$-178,571$-179K
$-78,571$-79K
$2,421,429$2.42M
$1,471,429$1.47M
$1,471,429$1.47M
$1,471,429$1.47M
$1,471,429$1.47M
$1,471,429$1.47M
$1,471,429$1.47M
$1,471,429$1.47M
Savings
100.0%
$5,028,571$5.03M
$7,528,571$7.53M
$7,528,571$7.53M
$8,528,571$8.53M
$8,528,571$8.53M
$8,428,571$8.43M
$5,928,571$5.93M
$-1,471,429$-1.47M
$-1,471,429$-1.47M
$-1,471,429$-1.47M
$-1,471,429$-1.47M
$-1,471,429$-1.47M
$-1,471,429$-1.47M
$-1,471,429$-1.47M
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
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
PuckPedia
Apr 26
PuckPedia
RT @reporterchris: Ilya Lyubushkin absent from today's #leafs practice after his wife gave birth to a baby girl back in California.
PuckPedia
Apr 26
PuckPedia
RT @reporterchris: Auston Matthews won't participate in today's #Leafs practice for what the team is calling a maintenance day. He played t…
Advertisement
Advertisement
Advertisement