NHL Buyout Calculator

Rasmus Dahlin

#26
age24
posD
shotl
h6'3"
w203lbs
Birthdate
Apr 13, 2000
Player Profile

If Rasmus Dahlin was bought out prior to the 2025-2026 season.

Total Cost

$75,000,000$75.00M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$25,000,000$25.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,785,714$1.79M
 $25,000,000$25.00M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
25/26
31/32
38/39
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2031-32
Buyout Length 14
Buyout End 2038-39

Buyout Summary

Abbreviated $Amounts
Rasmus Dahlin
 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38 2038-39
Original Cap Hit
 $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M - - - - - - -
Base Salary
 ($12,000,000$12.00M) ($11,000,000$11.00M) ($11,000,000$11.00M) ($11,000,000$11.00M) ($10,000,000$10.00M) ($10,000,000$10.00M) ($10,000,000$10.00M) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($12,000,000$12.00M) ($11,000,000$11.00M) ($11,000,000$11.00M) ($11,000,000$11.00M) ($10,000,000$10.00M) ($10,000,000$10.00M) ($10,000,000$10.00M) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - - - -
Annual Buyout Cost $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M $1,785,714$1.79M
Sabres logo.
Actual Cap Hit
$785,714$786K
$1,785,714$1.79M
$1,785,714$1.79M
$1,785,714$1.79M
$2,785,714$2.79M
$2,785,714$2.79M
$2,785,714$2.79M
$1,785,714$1.79M
$1,785,714$1.79M
$1,785,714$1.79M
$1,785,714$1.79M
$1,785,714$1.79M
$1,785,714$1.79M
$1,785,714$1.79M
Sabres logo.
Savings
100.0%
$10,214,286$10.21M
$9,214,286$9.21M
$9,214,286$9.21M
$9,214,286$9.21M
$8,214,286$8.21M
$8,214,286$8.21M
$8,214,286$8.21M
$-1,785,714$-1.79M
$-1,785,714$-1.79M
$-1,785,714$-1.79M
$-1,785,714$-1.79M
$-1,785,714$-1.79M
$-1,785,714$-1.79M
$-1,785,714$-1.79M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2032 Standard Contract
8yrs
value$88,000,000$88.00M
cap hit$11,000,000$11.00M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031-32
2032
Cap Hit $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M UFAage 32
AAV $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M
Base $8,000,000$8.00M $12,000,000$12.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $5,000,000$5.00M - - - - - - -
Total Salary $13,000,000$13.00M $12,000,000$12.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M
Minors Salary
$13,000,000$13.00M
$12,000,000$12.00M
$11,000,000$11.00M
$11,000,000$11.00M
$11,000,000$11.00M
$10,000,000$10.00M
$10,000,000$10.00M
$10,000,000$10.00M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Advertisement
Advertisement
Advertisement