Contract Buyout Calculator - Miro Heiskanen, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 22 | $8,450,000 | $8,450,000 | - | $3,000,000 | $2,000,000 | $5,000,000 | $5,000,000 | ||
| 2022-23 | 23 | $8,450,000 | $8,450,000 | - | - | $7,000,000 | $7,000,000 | $7,000,000 | ||
| 2023-24 | 24 | $8,450,000 | $8,450,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | ||
| 2024-25 | 25 | $8,450,000 | $8,450,000 | - | - | $11,000,000 | $11,000,000 | $11,000,000 | ||
| 2025-26 | 26 | NMC | $8,450,000 | $8,450,000 | - | - | $11,000,000 | $11,000,000 | $11,000,000 | |
| 2026-27 | 27 | NMC | $8,450,000 | $8,450,000 | - | - | $9,000,000 | $9,000,000 | $9,000,000 | |
| 2027-28 | 28 | NMC | $8,450,000 | $8,450,000 | - | - | $8,000,000 | $8,000,000 | $8,000,000 | |
| 2028-29 | 29 | NMC | $8,450,000 | $8,450,000 | - | - | $6,600,000 | $6,600,000 | $6,600,000 | |
| Total | - | $3,000,000 | $64,600,000 | $67,600,000 | $67,600,000 |
Signed:
Team: Dallas Stars
GM: -
Exp. Status:
Cap %:
Buyout Impact on Dallas Stars if bought out before July 18 (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $11,000,000 | $1,441,667 | $9,558,333 | $8,450,000 | $-1,108,333 | $9,558,333 |
| 2026-27 | $9,000,000 | $1,441,667 | $7,558,333 | $8,450,000 | $891,667 | $7,558,333 |
| 2027-28 | $8,000,000 | $1,441,667 | $6,558,333 | $8,450,000 | $1,891,667 | $6,558,333 |
| 2028-29 | $6,600,000 | $1,441,667 | $5,158,333 | $8,450,000 | $3,291,667 | $5,158,333 |
| 2029-30 | $0 | $1,441,667 | $-1,441,667 | $0 | $1,441,667 | $-1,441,667 |
| 2030-31 | $0 | $1,441,667 | $-1,441,667 | $0 | $1,441,667 | $-1,441,667 |
| 2031-32 | $0 | $1,441,667 | $-1,441,667 | $0 | $1,441,667 | $-1,441,667 |
| 2032-33 | $0 | $1,441,667 | $-1,441,667 | $0 | $1,441,667 | $-1,441,667 |
Buyout Impact on Dallas Stars if bought out on or after July 18 (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $11,000,000 | $2,883,333 | $8,116,667 | $8,450,000 | $333,333 | $8,116,667 |
| 2026-27 | $9,000,000 | $2,883,333 | $6,116,667 | $8,450,000 | $2,333,333 | $6,116,667 |
| 2027-28 | $8,000,000 | $2,883,333 | $5,116,667 | $8,450,000 | $3,333,333 | $5,116,667 |
| 2028-29 | $6,600,000 | $2,883,333 | $3,716,667 | $8,450,000 | $4,733,333 | $3,716,667 |
| 2029-30 | $0 | $2,883,333 | $-2,883,333 | $0 | $2,883,333 | $-2,883,333 |
| 2030-31 | $0 | $2,883,333 | $-2,883,333 | $0 | $2,883,333 | $-2,883,333 |
| 2031-32 | $0 | $2,883,333 | $-2,883,333 | $0 | $2,883,333 | $-2,883,333 |
| 2032-33 | $0 | $2,883,333 | $-2,883,333 | $0 | $2,883,333 | $-2,883,333 |