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 2030-2031 season.

Total Cost

$7,400,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$4,933,333
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,466,667
$4.9M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
30/31
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2030-2031
Buyout Length 2
Buyout End 2031-2032

Buyout Summary

2030-31 2031-32
Original Cap Hit
$8.4M -
Base Salary
( $7.4M) (-)
Total Salary ( $7.4M) (-)
Signing Bonus - -
Annual Buyout Cost $2.5M $2.5M
ACTUAL CAP HIT
$3.4M
$2.5M
Savings
100.0%
$4.9M
$-2.5M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$66.8M
cap hit$8.4M
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 $8.4M $8.4M $8.4M $8.4M $8.4M $8.4M $8.4M $8.4M
UFA
29yrs
AAV $8.4M $8.4M $8.4M $8.4M $8.4M $8.4M $8.4M $8.4M
Base $5.0M $6.5M $9.0M $9.0M $10.0M $10.0M $9.9M $7.4M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $5.0M $6.5M $9.0M $9.0M $10.0M $10.0M $9.9M $7.4M
Minors Salary $5.0M $6.5M $9.0M $9.0M $10.0M $10.0M $9.9M $7.4M
Clauses
-
-
-
-
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement