NHL Buyout Calculator

Michael Rasmussen

age25
posC
shotl
h6'6"
w212lbs
Birthdate
Apr 17, 1999
Player Profile

If Michael Rasmussen was bought out prior to the 2022-2023 season.

Total Cost

$12,300,000$12.30M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$4,100,000$4.10M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$341,667$342K
$4,100,000$4.10M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
22/23
27/28
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2027-28
Buyout Length 12
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
Michael Rasmussen
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
$3,200,000$3.20M $3,200,000$3.20M $3,200,000$3.20M $3,200,000$3.20M - - - - - -
Base Salary
($2,050,000$2.05M) ($2,950,000$2.95M) ($3,650,000$3.65M) ($3,650,000$3.65M) (-) (-) (-) (-) (-) (-)
Total Salary ($2,550,000$2.55M) ($2,950,000$2.95M) ($3,650,000$3.65M) ($3,650,000$3.65M) (-) (-) (-) (-) (-) (-)
Signing Bonus $500,000$500K - - - - - - - - -
Annual Buyout Cost $341,667$342K $341,667$342K $341,667$342K $341,667$342K $341,667$342K $341,667$342K $341,667$342K $341,667$342K $341,667$342K $341,667$342K
Actual Cap Hit
$1,491,667$1.49M
$591,667$592K
$-108,333$-108K
$-108,333$-108K
$341,667$342K
$341,667$342K
$341,667$342K
$341,667$342K
$341,667$342K
$341,667$342K
Savings
100.0%
$1,708,333$1.71M
$2,608,333$2.61M
$3,308,333$3.31M
$3,308,333$3.31M
$-341,667$-342K
$-341,667$-342K
$-341,667$-342K
$-341,667$-342K
$-341,667$-342K
$-341,667$-342K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2028 Standard Contract
4yrs
value$12,800,000$12.80M
cap hit$3,200,000$3.20M
Abbreviated $Amounts
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
2028
Cap Hit $3,200,000$3.20M $3,200,000$3.20M $3,200,000$3.20M $3,200,000$3.20M
UFA
29yrs
AAV $3,200,000$3.20M $3,200,000$3.20M $3,200,000$3.20M $3,200,000$3.20M
Base $2,050,000$2.05M $2,950,000$2.95M $3,650,000$3.65M $3,650,000$3.65M
Performance Bonuses - - - -
Signing Bonuses $500,000$500K - - -
Total Salary $2,550,000$2.55M $2,950,000$2.95M $3,650,000$3.65M $3,650,000$3.65M
Minors Salary $2,550,000$2.55M $2,950,000$2.95M $3,650,000$3.65M $3,650,000$3.65M
Clauses
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement