Contract Buyout Calculator - Roope Hintz, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 26 | $8,450,000 | $8,450,000 | - | $4,000,000 | $7,500,000 | $11,500,000 | $11,500,000 | ||
| 2024-25 | 27 | NMC | $8,450,000 | $8,450,000 | - | $3,000,000 | $8,250,000 | $11,250,000 | $11,250,000 | |
| 2025-26 | 28 | NMC | $8,450,000 | $8,450,000 | - | $3,000,000 | $7,000,000 | $10,000,000 | $10,000,000 | |
| 2026-27 | 29 | NMC | $8,450,000 | $8,450,000 | - | $2,000,000 | $5,250,000 | $7,250,000 | $7,250,000 | |
| 2027-28 | 30 | NMC | $8,450,000 | $8,450,000 | - | - | $6,900,000 | $6,900,000 | $6,900,000 | |
| 2028-29 | 31 | NMC | $8,450,000 | $8,450,000 | - | - | $6,900,000 | $6,900,000 | $6,900,000 | |
| 2029-30 | 32 | NMC | $8,450,000 | $8,450,000 | - | - | $6,900,000 | $6,900,000 | $6,900,000 | |
| 2030-31 | 33 | NMC | $8,450,000 | $8,450,000 | - | - | $6,900,000 | $6,900,000 | $6,900,000 | |
| Total | - | $12,000,000 | $55,600,000 | $67,600,000 | $67,600,000 |
Signed:
Team: Dallas Stars
GM: -
Exp. Status:
Cap %:
Buyout Impact on Dallas Stars (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $10,000,000 | $5,213,889 | $4,786,111 | $8,450,000 | $3,663,889 | $4,786,111 |
| 2026-27 | $7,250,000 | $4,213,889 | $3,036,111 | $8,450,000 | $5,413,889 | $3,036,111 |
| 2027-28 | $6,900,000 | $2,213,889 | $4,686,111 | $8,450,000 | $3,763,889 | $4,686,111 |
| 2028-29 | $6,900,000 | $2,213,889 | $4,686,111 | $8,450,000 | $3,763,889 | $4,686,111 |
| 2029-30 | $6,900,000 | $2,213,889 | $4,686,111 | $8,450,000 | $3,763,889 | $4,686,111 |
| 2030-31 | $6,900,000 | $2,213,889 | $4,686,111 | $8,450,000 | $3,763,889 | $4,686,111 |
| 2031-32 | $0 | $2,213,889 | $-2,213,889 | $0 | $2,213,889 | $-2,213,889 |
| 2032-33 | $0 | $2,213,889 | $-2,213,889 | $0 | $2,213,889 | $-2,213,889 |
| 2033-34 | $0 | $2,213,889 | $-2,213,889 | $0 | $2,213,889 | $-2,213,889 |
| 2034-35 | $0 | $2,213,889 | $-2,213,889 | $0 | $2,213,889 | $-2,213,889 |
| 2035-36 | $0 | $2,213,889 | $-2,213,889 | $0 | $2,213,889 | $-2,213,889 |
| 2036-37 | $0 | $2,213,889 | $-2,213,889 | $0 | $2,213,889 | $-2,213,889 |