NHL Buyout Calculator

Aliaksei Protas

#21
age24
posC
shotl
h6'6"
w225lbs
Birthdate
Jan 6, 2001
Player Profile

If Aliaksei Protas was bought out prior to the 2025-2026 season.

Total Cost

$7,875,000$7.88M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$2,625,000$2.63M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$328,125$328K
 $2,625,000$2.63M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
25/26
28/29
32/33
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2028-29
Buyout Length 8
Buyout End 2032-33

Buyout Summary

Abbreviated $Amounts
Aliaksei Protas
 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Original Cap Hit
 $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M - - - -
Base Salary
 ($1,750,000$1.75M) ($2,500,000$2.50M) ($2,125,000$2.13M) ($1,500,000$1.50M) (-) (-) (-) (-)
Total Salary ($3,750,000$3.75M) ($3,500,000$3.50M) ($3,125,000$3.13M) ($2,500,000$2.50M) (-) (-) (-) (-)
Signing Bonus $2,000,000$2.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M - - - -
Annual Buyout Cost $328,125$328K $328,125$328K $328,125$328K $328,125$328K $328,125$328K $328,125$328K $328,125$328K $328,125$328K
Capitals logo.
Actual Cap Hit
$1,953,125$1.95M
$1,203,125$1.20M
$1,578,125$1.58M
$2,203,125$2.20M
$328,125$328K
$328,125$328K
$328,125$328K
$328,125$328K
Capitals logo.
Savings
100.0%
$1,421,875$1.42M
$2,171,875$2.17M
$1,796,875$1.80M
$1,171,875$1.17M
$-328,125$-328K
$-328,125$-328K
$-328,125$-328K
$-328,125$-328K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2029 Standard Contract
5yrs
value$16,875,000$16.88M
cap hit$3,375,000$3.38M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028-29
2029
Cap Hit $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M UFAage 28
AAV $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M
Base $2,000,000$2.00M $1,750,000$1.75M $2,500,000$2.50M $2,125,000$2.13M $1,500,000$1.50M
Performance Bonuses - - - - -
Signing Bonuses $2,000,000$2.00M $2,000,000$2.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M
Total Salary $4,000,000$4.00M $3,750,000$3.75M $3,500,000$3.50M $3,125,000$3.13M $2,500,000$2.50M
Minors Salary
$4,000,000$4.00M
$3,750,000$3.75M
$3,500,000$3.50M
$3,125,000$3.13M
$2,500,000$2.50M
Clauses
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out
Advertisement
Advertisement
Advertisement