Timo Meier buyout calculator, cap hit impact
Timo Meier Buyout Cap Implications
Birthdate October 8, 1996
If Timo Meier was bought out prior to the 2022-2023 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 26 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $23,466,667
Remaining base salary
($35,200,000 * 67% buyout multiplier).
8 years left in contract.
Buyout applied over 16 years
(2x years remaining on contract)
Annual buyout cost of $1,466,667
(Total buyout cost/16 years)
Timo Meier projected buyout 2022-2023 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
2034-2035
2035-2036
2036-2037
2037-2038
2038-2039
Remaining Base Salary
$35,200,000
$6,000,000
$5,350,000
$5,000,000
$3,350,000
$2,200,000
$2,200,000
$3,900,000
$7,200,000
$0
$0
$0
$0
$0
$0
$0
$0
Original Cap Hit
$8,800,000
$8,800,000
$8,800,000
$8,800,000
$8,800,000
$8,800,000
$8,800,000
$8,800,000
$0
$0
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$6,000,000
$5,750,000
$5,750,000
$4,400,000
$5,000,000
$5,000,000
$3,300,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($12,000,000)
($11,100,000)
($10,750,000)
($7,750,000)
($7,200,000)
($7,200,000)
($7,200,000)
($7,200,000)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
ACTUAL CAP HIT 
$4,266,667
$4,916,667
$5,266,667
$6,916,667
$8,066,667
$8,066,667
$6,366,667
$3,066,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
$1,466,667
Savings
$4,533,333
$3,883,333
$3,533,333
$1,883,333
$733,333
$733,333
$2,433,333
$5,733,333
$-1,466,667
$-1,466,667
$-1,466,667
$-1,466,667
$-1,466,667
$-1,466,667
$-1,466,667
$-1,466,667
Birthdate October 8, 1996
If Timo Meier was bought out prior to the 2022-2023 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 26 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $23,466,667
Remaining base salary
($35,200,000 * 67% buyout multiplier).
8 years left in contract.
Buyout applied over 16 years
(2x years remaining on contract)
Annual buyout cost of $1,466,667
(Total buyout cost/16 years)
Timo Meier projected buyout 2022-2023 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | 2034-2035 | 2035-2036 | 2036-2037 | 2037-2038 | 2038-2039 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $35,200,000 |
$6,000,000 | $5,350,000 | $5,000,000 | $3,350,000 | $2,200,000 | $2,200,000 | $3,900,000 | $7,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $6,000,000 | $5,750,000 | $5,750,000 | $4,400,000 | $5,000,000 | $5,000,000 | $3,300,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($12,000,000) | ($11,100,000) | ($10,750,000) | ($7,750,000) | ($7,200,000) | ($7,200,000) | ($7,200,000) | ($7,200,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 |
| ACTUAL CAP HIT
|
$4,266,667 | $4,916,667 | $5,266,667 | $6,916,667 | $8,066,667 | $8,066,667 | $6,366,667 | $3,066,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 | $1,466,667 |
| Savings | $4,533,333 | $3,883,333 | $3,533,333 | $1,883,333 | $733,333 | $733,333 | $2,433,333 | $5,733,333 | $-1,466,667 | $-1,466,667 | $-1,466,667 | $-1,466,667 | $-1,466,667 | $-1,466,667 | $-1,466,667 | $-1,466,667 |
Active Contract
Standard Contract | 8 Years $70,400,000 10.54% of cap space
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | UFA |
| AAV | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $6,000,000 | $5,350,000 | $5,000,000 | $3,350,000 | $2,200,000 | $2,200,000 | $3,900,000 | $7,200,000 | |
| Signing Bonuses | $6,000,000 | $5,750,000 | $5,750,000 | $4,400,000 | $5,000,000 | $5,000,000 | $3,300,000 | $0 | |
| Total Salary | $12,000,000 | $11,100,000 | $10,750,000 | $7,750,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | |
| Minors Salary | $12,000,000 | $11,100,000 | $10,750,000 | $7,750,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | |
| Clauses | NMC | NMC | NMC | NMC | M-NTC
NMC |
M-NTC
NMC |
M-NTC
NMC |
||
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||
| Yrs 2-5: NMC; Yrs 6-8: 15 team No Trade, NMC | |||||||||