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 2025-2026 season.

Total Cost

$775,000
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$258,333
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167
$258K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2025-2026
Buyout Length 2
Buyout End 2026-2027

Buyout Summary

2025-26 2026-27
Original Cap Hit
$837K -
Base Salary
( $775K) (-)
Total Salary ( $775K) (-)
Signing Bonus - -
Annual Buyout Cost $129K $129K
ACTUAL CAP HIT
$191K
$129K
Savings
100.0%
$646K
$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Entry Level Contract
3yrs
value$2.5M
cap hit$837K
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $868K $837K $837K $837K
RFA
22yrs
AAV $925K $894K $894K $894K
Base - $775K $775K $775K
Performance Bonuses - $58K $58K $58K
Signing Bonuses $93K $93K $93K -
Total Salary $93K $868K $868K $775K
Minors Salary - $80K $80K $80K
Clauses
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement