NHL Buyout Calculator

Rasmus Sandin

#38
age25
posD
shotl
h5'11"
w190lbs
Birthdate
Mar 7, 2000
Player Profile

If Rasmus Sandin was bought out prior to the 2027-2028 season.

Total Cost

$6,500,000$6.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$4,333,333$4.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,083,333$1.08M
 $4,333,333$4.33M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
27/28
28/29
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2028-29
Buyout Length 4
Buyout End 2030-31

Buyout Summary

Abbreviated $Amounts
Rasmus Sandin
 2027-28 2028-29 2029-30 2030-31
Original Cap Hit
 $4,600,000$4.60M $4,600,000$4.60M
-
-
Base Salary
 ($3,500,000$3.50M) ($3,000,000$3.00M) (
-
)		 (
-
)
Total Salary ($4,500,000$4.50M) ($4,000,000$4.00M) (
-
)		 (
-
)
Signing Bonus $1,000,000$1.00M $1,000,000$1.00M
-
-
Annual Buyout Cost $1,083,333$1.08M $1,083,333$1.08M $1,083,333$1.08M $1,083,333$1.08M
Capitals logo.
Actual Cap Hit
$2,183,333$2.18M
$2,683,333$2.68M
$1,083,333$1.08M
$1,083,333$1.08M
Capitals logo.
Savings
100.0%
$2,416,667$2.42M
$1,916,667$1.92M
$-1,083,333$-1.08M
$-1,083,333$-1.08M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2029 Standard Contract
5yrs
value$23,000,000$23.00M
cap hit$4,600,000$4.60M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028-29
2029
Cap Hit $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M UFAage 29
AAV $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M
Base $3,000,000$3.00M $3,000,000$3.00M $3,500,000$3.50M $3,500,000$3.50M $3,000,000$3.00M
Performance Bonuses - - - - -
Signing Bonuses $2,000,000$2.00M $2,000,000$2.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M
Total Salary $5,000,000$5.00M $5,000,000$5.00M $4,500,000$4.50M $4,500,000$4.50M $4,000,000$4.00M
Minors Salary
$5,000,000$5.00M
$5,000,000$5.00M
$4,500,000$4.50M
$4,500,000$4.50M
$4,000,000$4.00M
Clauses
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out
Advertisement
Advertisement
Advertisement