NHL Buyout Calculator

Timo Meier

#28
age27
posLW
shotl
h6'0"
w216lbs
Birthdate
Oct 8, 1996
Player Profile

If Timo Meier was bought out prior to the 2024-2025 season.

Total Cost

$29,200,000$29.20M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$19,466,667$19.47M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,390,476$1.39M
 $19,466,667$19.47M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
24/25
30/31
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2030-31
Buyout Length 14
Buyout End 2037-38

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38
Original Cap Hit
 $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M - - - - - - -
Base Salary
 ($5,350,000$5.35M) ($5,000,000$5.00M) ($3,350,000$3.35M) ($2,200,000$2.20M) ($2,200,000$2.20M) ($3,900,000$3.90M) ($7,200,000$7.20M) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($11,100,000$11.10M) ($10,750,000$10.75M) ($7,750,000$7.75M) ($7,200,000$7.20M) ($7,200,000$7.20M) ($7,200,000$7.20M) ($7,200,000$7.20M) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus $5,750,000$5.75M $5,750,000$5.75M $4,400,000$4.40M $5,000,000$5.00M $5,000,000$5.00M $3,300,000$3.30M - - - - - - - -
Annual Buyout Cost $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M $1,390,476$1.39M
Actual Cap Hit
$4,840,476$4.84M
$5,190,476$5.19M
$6,840,476$6.84M
$7,990,476$7.99M
$7,990,476$7.99M
$6,290,476$6.29M
$2,990,476$2.99M
$1,390,476$1.39M
$1,390,476$1.39M
$1,390,476$1.39M
$1,390,476$1.39M
$1,390,476$1.39M
$1,390,476$1.39M
$1,390,476$1.39M
Savings
100.0%
$3,959,524$3.96M
$3,609,524$3.61M
$1,959,524$1.96M
$809,524$810K
$809,524$810K
$2,509,524$2.51M
$5,809,524$5.81M
$-1,390,476$-1.39M
$-1,390,476$-1.39M
$-1,390,476$-1.39M
$-1,390,476$-1.39M
$-1,390,476$-1.39M
$-1,390,476$-1.39M
$-1,390,476$-1.39M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$70,400,000$70.40M
cap hit$8,800,000$8.80M
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 $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M
UFA
34yrs
AAV $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M
Base $6,000,000$6.00M $5,350,000$5.35M $5,000,000$5.00M $3,350,000$3.35M $2,200,000$2.20M $2,200,000$2.20M $3,900,000$3.90M $7,200,000$7.20M
Performance Bonuses - - - - - - - -
Signing Bonuses $6,000,000$6.00M $5,750,000$5.75M $5,750,000$5.75M $4,400,000$4.40M $5,000,000$5.00M $5,000,000$5.00M $3,300,000$3.30M -
Total Salary $12,000,000$12.00M $11,100,000$11.10M $10,750,000$10.75M $7,750,000$7.75M $7,200,000$7.20M $7,200,000$7.20M $7,200,000$7.20M $7,200,000$7.20M
Minors Salary $12,000,000$12.00M $11,100,000$11.10M $10,750,000$10.75M $7,750,000$7.75M $7,200,000$7.20M $7,200,000$7.20M $7,200,000$7.20M $7,200,000$7.20M
Clauses
-
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
PuckPedia
Apr 30
PuckPedia
RT @drosennhl: Peter Laviolette and Rod Brind'Amour, a juicy coaching matchup in the 2nd round. Laviolette was the coach and Brind'Amour…
PuckPedia
Apr 30
PuckPedia
RT @emilymkaplan: No Auston Matthews tonight for the Maple Leafs. Team is saying illness, feels like something more significant to keep a…
Advertisement
Advertisement
Advertisement