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 2028-2029 season.

Total Cost

$27,300,000$27.30M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$18,200,000$18.20M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$3,033,333$3.03M
$18,200,000$18.20M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
28/29
30/31
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2030-31
Buyout Length 6
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
Tim Stuetzle
2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
$8,350,000$8.35M $8,350,000$8.35M $8,350,000$8.35M - - -
Base Salary
($10,000,000$10.00M) ($9,900,000$9.90M) ($7,400,000$7.40M) (-) (-) (-)
Total Salary ($10,000,000$10.00M) ($9,900,000$9.90M) ($7,400,000$7.40M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $3,033,333$3.03M $3,033,333$3.03M $3,033,333$3.03M $3,033,333$3.03M $3,033,333$3.03M $3,033,333$3.03M
Actual Cap Hit
$1,383,333$1.38M
$1,483,333$1.48M
$3,983,333$3.98M
$3,033,333$3.03M
$3,033,333$3.03M
$3,033,333$3.03M
Savings
100.0%
$6,966,667$6.97M
$6,866,667$6.87M
$4,366,667$4.37M
$-3,033,333$-3.03M
$-3,033,333$-3.03M
$-3,033,333$-3.03M
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