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 2027-2028 season.

Total Cost

$52,000,000$52.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$34,666,667$34.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$3,466,667$3.47M
 $34,666,667$34.67M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
27/28
31/32
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2031-32
Buyout Length 10
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
Rasmus Dahlin
 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
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 - - - - -
Base Salary
 ($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 ($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 $3,466,667$3.47M $3,466,667$3.47M $3,466,667$3.47M $3,466,667$3.47M $3,466,667$3.47M $3,466,667$3.47M $3,466,667$3.47M $3,466,667$3.47M $3,466,667$3.47M $3,466,667$3.47M
Sabres logo.
Actual Cap Hit
$3,466,667$3.47M
$3,466,667$3.47M
$4,466,667$4.47M
$4,466,667$4.47M
$4,466,667$4.47M
$3,466,667$3.47M
$3,466,667$3.47M
$3,466,667$3.47M
$3,466,667$3.47M
$3,466,667$3.47M
Sabres logo.
Savings
100.0%
$7,533,333$7.53M
$7,533,333$7.53M
$6,533,333$6.53M
$6,533,333$6.53M
$6,533,333$6.53M
$-3,466,667$-3.47M
$-3,466,667$-3.47M
$-3,466,667$-3.47M
$-3,466,667$-3.47M
$-3,466,667$-3.47M
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