Nolan Allan buyout calculator, cap hit impact
Nolan Allan Buyout Cap Implications
Birthdate April 28, 2003
If Nolan Allan was bought out prior to the 2022-2023 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 19 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $794,167
Remaining base salary
($2,382,500 * 33% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $99,271
(Total buyout cost/8 years)
Nolan Allan projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
Remaining Base Salary
$2,382,500
$0
$775,000
$775,000
$832,500
$0
$0
$0
$0
Original Cap Hit
$847,500
$825,000
$825,000
$825,000
$0
$0
$0
$0
Contract Signing Bonus
$92,500
$92,500
$0
$0
$0
$0
$0
$0
Contract Total Salary
($92,500)
($867,500)
($775,000)
($832,500)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$99,271
$99,271
$99,271
$99,271
$99,271
$99,271
$99,271
$99,271
ACTUAL CAP HIT 
$946,771
$149,271
$149,271
$91,771
$99,271
$99,271
$99,271
$99,271
Savings
$-99,271
$675,729
$675,729
$733,229
$-99,271
$-99,271
$-99,271
$-99,271
Birthdate April 28, 2003
If Nolan Allan was bought out prior to the 2022-2023 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 19 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $794,167
Remaining base salary
($2,382,500 * 33% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $99,271
(Total buyout cost/8 years)
Nolan Allan projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | |
|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $2,382,500 |
$0 | $775,000 | $775,000 | $832,500 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $847,500 | $825,000 | $825,000 | $825,000 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $92,500 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($92,500) | ($867,500) | ($775,000) | ($832,500) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $99,271 | $99,271 | $99,271 | $99,271 | $99,271 | $99,271 | $99,271 | $99,271 |
| ACTUAL CAP HIT
|
$946,771 | $149,271 | $149,271 | $91,771 | $99,271 | $99,271 | $99,271 | $99,271 |
| Savings | $-99,271 | $675,729 | $675,729 | $733,229 | $-99,271 | $-99,271 | $-99,271 | $-99,271 |
Active Contract
Signing Team
Signing Date September 16, 2021
Agent Jason Davidson
Qualifying Offer on Expiry $874,125
Signing Date September 16, 2021
Agent Jason Davidson
Qualifying Offer on Expiry $874,125
Entry Level Contract | 3 Years $2,475,000 1.04% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $870,000 | $847,500 | $825,000 | $825,000 | $825,000 | RFA |
| AAV | $925,000 | $902,500 | $880,000 | $880,000 | $880,000 | |
| Performance Bonuses | $0 | $0 | $82,500 | $82,500 | $0 | |
| Base Salary | $0 | $0 | $775,000 | $775,000 | $832,500 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | $0 | |
| Total Salary | $92,500 | $92,500 | $867,500 | $775,000 | $832,500 | |
| Minors Salary | $0 | $0 | $80,000 | $80,000 | $80,000 | |
| Clauses | ENTRY-LEVEL SLIDE |
ENTRY-LEVEL SLIDE |
||||
| UFA Year | ||||||
| Buy It Out | Buy It Out | Buy It Out | ||||
| GP Bonus: 25K Bonus @ 5 GP, 57.5K Bonus @ 10 GP | ||||||