NHL Buyout Calculator

Jake Allen

#34
age33
posG
shot
h6'2"
w198lbs
Birthdate
Aug 7, 1990
Player Profile

If Jake Allen was bought out prior to the 2023-2024 season.

Total Cost

$6,200,000$6.20M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$4,133,333$4.13M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,033,333$1.03M
$4,133,333$4.13M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost

Retained Salary

This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
4yrs
-$
-$
-$
-$
$
$
23/24
24/25
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2024-25
Buyout Length 4
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
Jake Allen
2023-24 2024-25 2025-26 2026-27
Original Cap Hit
$3,850,000$3.85M $3,850,000$3.85M - -
Base Salary
($3,900,000$3.90M) ($2,300,000$2.30M) (-) (-)
Total Salary ($4,400,000$4.40M) ($3,300,000$3.30M) (-) (-)
Signing Bonus $500,000$500K $1,000,000$1.00M - -
Annual Buyout Cost $1,033,333$1.03M $1,033,333$1.03M $1,033,333$1.03M $1,033,333$1.03M
Actual Cap Hit
$491,667$492K
$1,291,667$1.29M
$516,667$517K
$516,667$517K
Savings
50.0%
$1,433,333$1.43M
$633,333$633K
$-516,667$-517K
$-516,667$-517K
Actual Cap Hit
$491,667$492K
$1,291,667$1.29M
$516,667$517K
$516,667$517K
Savings 50.0%
$1,433,333$1.43M
$633,333$633K
$-516,667$-517K
$-516,667$-517K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Standard Contract
2yrs
value$7,700,000$7.70M
cap hit$3,850,000$3.85M
Abbreviated $Amounts
2023-24
Buy Out
2024-25
2025
Cap Hit $3,850,000$3.85M $3,850,000$3.85M UFAage 34
AAV $3,850,000$3.85M $3,850,000$3.85M
Base $3,900,000$3.90M $2,300,000$2.30M
Performance Bonuses - -
Signing Bonuses $500,000$500K $1,000,000$1.00M
Total Salary $4,400,000$4.40M $3,300,000$3.30M
Minors Salary $4,400,000$4.40M $3,300,000$3.30M
Clauses
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement