Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Rasmus Dahlin was bought out prior to the 2028-2029 season.
Buyout Summary
Abbreviated $Amounts
Rasmus Dahlin |
2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|
|
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 |
|
Original Cap Hit
|
$11,000,000$11.00M | $11,000,000$11.00M | $11,000,000$11.00M | $11,000,000$11.00M | - |
- |
- |
- |
 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 |
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 |
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$3.42M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
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
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
8yrs
value$88,000,000$88.00M
cap hit$11,000,000$11.00M
expiry
2032
UFA
age 32
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
|
||
| Year Type | RFA | UFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
26% |
|
$4.82M |
13% |
|
$7.50M |
13% |
|
$5.25M |
11% |
|
$14.00M |
11% |
|
$11.60M |
9% |
|
$4.29M |
9% |
|
$9.85M |
9% |
The Latest From PuckPedia
Advertisement
Advertisement