NHL Buyout Calculator

Noah Warren

#47
age19
posD
shotr
h6'5"
w216lbs
Birthdate
Jul 15, 2004
Player Profile

If Noah Warren was bought out prior to the 2024-2025 season.

Total Cost

$2,405,000$2.41M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 19 years old at the buyout, giving him a 33% buyout multiplier.
$801,667$802K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$133,611$134K
$801,667$802K / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
24/25
26/27
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2026-27
Buyout Length 6
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$865,000$865K $865,000$865K $865,000$865K - - -
Base Salary
($775,000$775K) ($775,000$775K) ($855,000$855K) (-) (-) (-)
Total Salary ($870,000$870K) ($870,000$870K) ($855,000$855K) (-) (-) (-)
Signing Bonus $95,000$95K $95,000$95K - - - -
Annual Buyout Cost $133,611$134K $133,611$134K $133,611$134K $133,611$134K $133,611$134K $133,611$134K
Actual Cap Hit
$223,611$224K
$223,611$224K
$143,611$144K
$133,611$134K
$133,611$134K
$133,611$134K
Savings
100.0%
$641,389$641K
$641,389$641K
$721,389$721K
$-133,611$-134K
$-133,611$-134K
$-133,611$-134K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2027 Entry Level Contract
3yrs
value$2,595,000$2.60M
cap hit$865,000$865K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $896,667$897K $865,000$865K $865,000$865K $865,000$865K
RFA
22yrs
AAV $950,000$950K $918,333$918K $918,333$918K $918,333$918K
Base - $775,000$775K $775,000$775K $855,000$855K
Performance Bonuses - $80,000$80K $80,000$80K -
Signing Bonuses $95,000$95K $95,000$95K $95,000$95K -
Total Salary $95,000$95K $870,000$870K $870,000$870K $855,000$855K
Minors Salary - $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement