NHL Buyout Calculator

Gannon Laroque

#28
age20
posD
shotr
h6'2"
w201lbs
Birthdate
Aug 20, 2003
Player Profile

If Gannon Laroque was bought out prior to the 2023-2024 season.

Total Cost

$2,325,000$2.33M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 19 years old at the buyout, giving him a 33% buyout multiplier.
$775,000$775K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$775,000$775K / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
23/24
25/26
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2025-26
Buyout Length 6
Buyout End 2028-29

Buyout Summary

Abbreviated $Amounts
Gannon Laroque
2023-24 2024-25 2025-26 2026-27 2027-28 2028-29
Original Cap Hit
$836,667$837K $836,667$837K $836,667$837K - - -
Base Salary
($775,000$775K) ($775,000$775K) ($775,000$775K) (-) (-) (-)
Total Salary ($867,500$868K) ($867,500$868K) ($775,000$775K) (-) (-) (-)
Signing Bonus $92,500$93K $92,500$93K - - - -
Annual Buyout Cost $129,167$129K $129,167$129K $129,167$129K $129,167$129K $129,167$129K $129,167$129K
Actual Cap Hit
$190,834$191K
$190,834$191K
$190,834$191K
$129,167$129K
$129,167$129K
$129,167$129K
Savings
100.0%
$645,833$646K
$645,833$646K
$645,833$646K
$-129,167$-129K
$-129,167$-129K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Entry Level Contract
3yrs
value$2,510,001$2.51M
cap hit$836,667$837K
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $867,500$868K $836,667$837K $836,667$837K $836,667$837K
RFA
22yrs
AAV $925,000$925K $894,167$894K $894,167$894K $894,167$894K
Base - $775,000$775K $775,000$775K $775,000$775K
Performance Bonuses - $57,500$58K $57,500$58K $57,500$58K
Signing Bonuses $92,500$93K $92,500$93K $92,500$93K -
Total Salary $92,500$93K $867,500$868K $867,500$868K $775,000$775K
Minors Salary - $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement