Buyout Calculator: Miro Heiskanen

Select a player and the date you wish to buyout the player on.

 

Player Details

 

Position: Defenseman

Age of Buyout Date: 23

At age 23 player's buyout will be 1/3 of the remaining salary due ($62,600,000). This will result in a total buyout of $20,866,667 with a base salary of $1,490,476 over each of the next 14 years.

 

Current Contract Breakdown

 
Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit
2021-22 Contract details by year $2,000,000 $8,450,000
2022-23 Contract details by year $7,000,000 $8,450,000
2023-24 Contract details by year $10,000,000 $8,450,000
2024-25 Contract details by year $11,000,000 $8,450,000
2025-26 Contract details by year $11,000,000 $8,450,000
2026-27 Contract details by year $9,000,000 $8,450,000
2027-28 Contract details by year $8,000,000 $8,450,000
2028-29 Contract details by year $6,600,000 $8,450,000
 

Buyout Breakdown

 
Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit
2022-23 Contract details by year $1,490,476 $5,509,524 $2,940,476
2023-24 Contract details by year $1,490,476 $8,509,524 $-59,524
2024-25 Contract details by year $1,490,476 $9,509,524 $-1,059,524
2025-26 Contract details by year $1,490,476 $9,509,524 $-1,059,524
2026-27 Contract details by year $1,490,476 $7,509,524 $940,476
2027-28 Contract details by year $1,490,476 $6,509,524 $1,940,476
2028-29 Contract details by year $1,490,476 $5,109,524 $3,340,476
2029-30 Contract details by year $1,490,476 -$1,490,476 $1,490,476
2030-31 Contract details by year $1,490,476 -$1,490,476 $1,490,476
2031-32 Contract details by year $1,490,476 -$1,490,476 $1,490,476
2032-33 Contract details by year $1,490,476 -$1,490,476 $1,490,476
2033-34 Contract details by year $1,490,476 -$1,490,476 $1,490,476
2034-35 Contract details by year $1,490,476 -$1,490,476 $1,490,476
2035-36 Contract details by year $1,490,476 -$1,490,476 $1,490,476
$20,866,667