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 2028-2029 season.

Total Cost

$41,000,000$41.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$27,333,333$27.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$3,416,667$3.42M
 $27,333,333$27.33M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
28/29
31/32
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2031-32
Buyout Length 8
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
Rasmus Dahlin
 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $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) ($10,000,000$10.00M) ($10,000,000$10.00M) ($10,000,000$10.00M) (-) (-) (-) (-)
Total Salary ($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 $3,416,667$3.42M $3,416,667$3.42M $3,416,667$3.42M $3,416,667$3.42M $3,416,667$3.42M $3,416,667$3.42M $3,416,667$3.42M $3,416,667$3.42M
Sabres logo.
Actual Cap Hit
$3,416,667$3.42M
$4,416,667$4.42M
$4,416,667$4.42M
$4,416,667$4.42M
$3,416,667$3.42M
$3,416,667$3.42M
$3,416,667$3.42M
$3,416,667$3.42M
Sabres logo.
Savings
100.0%
$7,583,333$7.58M
$6,583,333$6.58M
$6,583,333$6.58M
$6,583,333$6.58M
$-3,416,667$-3.42M
$-3,416,667$-3.42M
$-3,416,667$-3.42M
$-3,416,667$-3.42M
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