Contract Buyout Calculator - Rasmus Dahlin, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 24 | $11,000,000 | $11,000,000 | - | $5,000,000 | $8,000,000 | $13,000,000 | $13,000,000 | ||
| 2025-26 | 25 | NMC | $11,000,000 | $11,000,000 | - | - | $12,000,000 | $12,000,000 | $12,000,000 | |
| 2026-27 | 26 | NMC | $11,000,000 | $11,000,000 | - | - | $11,000,000 | $11,000,000 | $11,000,000 | |
| 2027-28 | 27 | NMC | $11,000,000 | $11,000,000 | - | - | $11,000,000 | $11,000,000 | $11,000,000 | |
| 2028-29 | 28 | NMC | $11,000,000 | $11,000,000 | - | - | $11,000,000 | $11,000,000 | $11,000,000 | |
| 2029-30 | 29 | NMC | $11,000,000 | $11,000,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | |
| 2030-31 | 30 | NMC | $11,000,000 | $11,000,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | |
| 2031-32 | 31 | NMC | $11,000,000 | $11,000,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | |
| Total | - | $5,000,000 | $83,000,000 | $88,000,000 | $88,000,000 |
Signed:
Team: Buffalo Sabres
GM: -
Exp. Status:
Cap %:
Buyout Impact on Buffalo Sabres (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $12,000,000 | $1,785,714 | $10,214,286 | $11,000,000 | $785,714 | $10,214,286 |
| 2026-27 | $11,000,000 | $1,785,714 | $9,214,286 | $11,000,000 | $1,785,714 | $9,214,286 |
| 2027-28 | $11,000,000 | $1,785,714 | $9,214,286 | $11,000,000 | $1,785,714 | $9,214,286 |
| 2028-29 | $11,000,000 | $1,785,714 | $9,214,286 | $11,000,000 | $1,785,714 | $9,214,286 |
| 2029-30 | $10,000,000 | $1,785,714 | $8,214,286 | $11,000,000 | $2,785,714 | $8,214,286 |
| 2030-31 | $10,000,000 | $1,785,714 | $8,214,286 | $11,000,000 | $2,785,714 | $8,214,286 |
| 2031-32 | $10,000,000 | $1,785,714 | $8,214,286 | $11,000,000 | $2,785,714 | $8,214,286 |
| 2032-33 | $0 | $1,785,714 | $-1,785,714 | $0 | $1,785,714 | $-1,785,714 |
| 2033-34 | $0 | $1,785,714 | $-1,785,714 | $0 | $1,785,714 | $-1,785,714 |
| 2034-35 | $0 | $1,785,714 | $-1,785,714 | $0 | $1,785,714 | $-1,785,714 |
| 2035-36 | $0 | $1,785,714 | $-1,785,714 | $0 | $1,785,714 | $-1,785,714 |
| 2036-37 | $0 | $1,785,714 | $-1,785,714 | $0 | $1,785,714 | $-1,785,714 |
| 2037-38 | $0 | $1,785,714 | $-1,785,714 | $0 | $1,785,714 | $-1,785,714 |
| 2038-39 | $0 | $1,785,714 | $-1,785,714 | $0 | $1,785,714 | $-1,785,714 |