Contract Buyout Calculator - Tim Stützle, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 21 | $8,350,000 | $8,350,000 | - | - | $5,000,000 | $5,000,000 | $5,000,000 | ||
| 2024-25 | 22 | $8,350,000 | $8,350,000 | - | - | $6,500,000 | $6,500,000 | $6,500,000 | ||
| 2025-26 | 23 | $8,350,000 | $8,350,000 | - | - | $9,000,000 | $9,000,000 | $9,000,000 | ||
| 2026-27 | 24 | $8,350,000 | $8,350,000 | - | - | $9,000,000 | $9,000,000 | $9,000,000 | ||
| 2027-28 | 25 | M-NTC | $8,350,000 | $8,350,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | |
| 2028-29 | 26 | M-NTC | $8,350,000 | $8,350,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | |
| 2029-30 | 27 | M-NTC | $8,350,000 | $8,350,000 | - | - | $9,900,000 | $9,900,000 | $9,900,000 | |
| 2030-31 | 28 | M-NTC | $8,350,000 | $8,350,000 | - | - | $7,400,000 | $7,400,000 | $7,400,000 | |
| Total | - | - | $66,800,000 | $66,800,000 | $66,800,000 |
Signed:
Team: Ottawa Senators
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2027-28 player can submit a 10 team no trade list.
Buyout Impact on Ottawa Senators (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $9,000,000 | $1,536,111 | $7,463,889 | $8,350,000 | $886,111 | $7,463,889 |
| 2026-27 | $9,000,000 | $1,536,111 | $7,463,889 | $8,350,000 | $886,111 | $7,463,889 |
| 2027-28 | $10,000,000 | $1,536,111 | $8,463,889 | $8,350,000 | $-113,889 | $8,463,889 |
| 2028-29 | $10,000,000 | $1,536,111 | $8,463,889 | $8,350,000 | $-113,889 | $8,463,889 |
| 2029-30 | $9,900,000 | $1,536,111 | $8,363,889 | $8,350,000 | $-13,889 | $8,363,889 |
| 2030-31 | $7,400,000 | $1,536,111 | $5,863,889 | $8,350,000 | $2,486,111 | $5,863,889 |
| 2031-32 | $0 | $1,536,111 | $-1,536,111 | $0 | $1,536,111 | $-1,536,111 |
| 2032-33 | $0 | $1,536,111 | $-1,536,111 | $0 | $1,536,111 | $-1,536,111 |
| 2033-34 | $0 | $1,536,111 | $-1,536,111 | $0 | $1,536,111 | $-1,536,111 |
| 2034-35 | $0 | $1,536,111 | $-1,536,111 | $0 | $1,536,111 | $-1,536,111 |
| 2035-36 | $0 | $1,536,111 | $-1,536,111 | $0 | $1,536,111 | $-1,536,111 |
| 2036-37 | $0 | $1,536,111 | $-1,536,111 | $0 | $1,536,111 | $-1,536,111 |