Contract Buyout Calculator - Riley Heidt, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 19 | $950,000 | $950,000 | - | $95,000 | - | $95,000 | - | ELC | |
| 2025-26 | 20 | $895,833 | $895,833 | - | $95,000 | $832,500 | $927,500 | $82,500 | ELC | |
| 2026-27 | 21 | $895,833 | $895,833 | - | $95,000 | $832,500 | $927,500 | $82,500 | ELC | |
| 2027-28 | 22 | $895,833 | $895,833 | - | - | $832,500 | $832,500 | $82,500 | ELC | |
| Total | - | $285,000 | $2,497,500 | $2,782,500 | $247,500 |
Signed:
Team: Minnesota Wild
GM: -
Exp. Status:
Note: This entry level contract slid one season as player did not meet the games played threshold to start the contract.
Buyout Impact on Minnesota Wild (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $927,500 | $233,750 | $693,750 | $895,833 | $202,083 | $693,750 |
| 2026-27 | $927,500 | $233,750 | $693,750 | $895,833 | $202,083 | $693,750 |
| 2027-28 | $832,500 | $138,750 | $693,750 | $895,833 | $202,083 | $693,750 |
| 2028-29 | $0 | $138,750 | $-138,750 | $0 | $138,750 | $-138,750 |
| 2029-30 | $0 | $138,750 | $-138,750 | $0 | $138,750 | $-138,750 |
| 2030-31 | $0 | $138,750 | $-138,750 | $0 | $138,750 | $-138,750 |