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 2028-2029 season.

Total Cost

$13,300,000$13.30M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$8,866,667$8.87M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,477,778$1.48M
$8,866,667$8.87M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
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
2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
$8,800,000$8.80M $8,800,000$8.80M $8,800,000$8.80M - - -
Base Salary
($2,200,000$2.20M) ($3,900,000$3.90M) ($7,200,000$7.20M) (-) (-) (-)
Total Salary ($7,200,000$7.20M) ($7,200,000$7.20M) ($7,200,000$7.20M) (-) (-) (-)
Signing Bonus $5,000,000$5.00M $3,300,000$3.30M - - - -
Annual Buyout Cost $1,477,778$1.48M $1,477,778$1.48M $1,477,778$1.48M $1,477,778$1.48M $1,477,778$1.48M $1,477,778$1.48M
Actual Cap Hit
$8,077,778$8.08M
$6,377,778$6.38M
$3,077,778$3.08M
$1,477,778$1.48M
$1,477,778$1.48M
$1,477,778$1.48M
Savings
100.0%
$722,222$722K
$2,422,222$2.42M
$5,722,222$5.72M
$-1,477,778$-1.48M
$-1,477,778$-1.48M
$-1,477,778$-1.48M
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

Advertisement
Advertisement
Advertisement