NHL Buyout Calculator

Rasmus Dahlin

#26
age25
posD
shotl
h6'3"
w203lbs
Birthdate
Apr 13, 2000
Player Profile

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
-
-
-
-
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

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
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
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

The Latest From PuckPedia

Advertisement
Advertisement