NHL Buyout Calculator

Tim Stuetzle

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

If Tim Stuetzle was bought out prior to the 2025-2026 season.

Total Cost

$55,300,000$55.30M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$18,433,333$18.43M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,536,111$1.54M
$18,433,333$18.43M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
25/26
30/31
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2030-31
Buyout Length 12
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
Tim Stuetzle
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
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 - - - - - -
Base Salary
($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 ($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 $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M $1,536,111$1.54M
Actual Cap Hit
$886,111$886K
$886,111$886K
$-113,889$-114K
$-113,889$-114K
$-13,889$-14K
$2,486,111$2.49M
$1,536,111$1.54M
$1,536,111$1.54M
$1,536,111$1.54M
$1,536,111$1.54M
$1,536,111$1.54M
$1,536,111$1.54M
Savings
100.0%
$7,463,889$7.46M
$7,463,889$7.46M
$8,463,889$8.46M
$8,463,889$8.46M
$8,363,889$8.36M
$5,863,889$5.86M
$-1,536,111$-1.54M
$-1,536,111$-1.54M
$-1,536,111$-1.54M
$-1,536,111$-1.54M
$-1,536,111$-1.54M
$-1,536,111$-1.54M
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

Advertisement
Advertisement
Advertisement