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 2026-2027 season.

Total Cost

$6,125,000$6.13M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$2,041,667$2.04M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$340,278$340K
 $2,041,667$2.04M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
26/27
28/29
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2028-29
Buyout Length 6
Buyout End 2031-32

Buyout Summary

Abbreviated $Amounts
Aliaksei Protas
 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32
Original Cap Hit
 $3,375,000$3.38M $3,375,000$3.38M $3,375,000$3.38M - - -
Base Salary
 ($2,500,000$2.50M) ($2,125,000$2.13M) ($1,500,000$1.50M) (-) (-) (-)
Total Salary ($3,500,000$3.50M) ($3,125,000$3.13M) ($2,500,000$2.50M) (-) (-) (-)
Signing Bonus $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M - - -
Annual Buyout Cost $340,278$340K $340,278$340K $340,278$340K $340,278$340K $340,278$340K $340,278$340K
Capitals logo.
Actual Cap Hit
$1,215,278$1.22M
$1,590,278$1.59M
$2,215,278$2.22M
$340,278$340K
$340,278$340K
$340,278$340K
Capitals logo.
Savings
100.0%
$2,159,722$2.16M
$1,784,722$1.78M
$1,159,722$1.16M
$-340,278$-340K
$-340,278$-340K
$-340,278$-340K
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