Contract Buyout Calculator - Aliaksei Protas, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 23 | $3,375,000 | $3,375,000 | - | $2,000,000 | $2,000,000 | $4,000,000 | $4,000,000 | ||
| 2025-26 | 24 | $3,375,000 | $3,375,000 | - | $2,000,000 | $1,750,000 | $3,750,000 | $3,750,000 | ||
| 2026-27 | 25 | $3,375,000 | $3,375,000 | - | $1,000,000 | $2,500,000 | $3,500,000 | $3,500,000 | ||
| 2027-28 | 26 | $3,375,000 | $3,375,000 | - | $1,000,000 | $2,125,000 | $3,125,000 | $3,125,000 | ||
| 2028-29 | 27 | $3,375,000 | $3,375,000 | - | $1,000,000 | $1,500,000 | $2,500,000 | $2,500,000 | ||
| Total | - | $7,000,000 | $9,875,000 | $16,875,000 | $16,875,000 |
Signed:
Team: Washington Capitals
GM: -
Exp. Status:
Cap %:
Buyout Impact on Washington Capitals (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $3,750,000 | $2,328,125 | $1,421,875 | $3,375,000 | $1,953,125 | $1,421,875 |
| 2026-27 | $3,500,000 | $1,328,125 | $2,171,875 | $3,375,000 | $1,203,125 | $2,171,875 |
| 2027-28 | $3,125,000 | $1,328,125 | $1,796,875 | $3,375,000 | $1,578,125 | $1,796,875 |
| 2028-29 | $2,500,000 | $1,328,125 | $1,171,875 | $3,375,000 | $2,203,125 | $1,171,875 |
| 2029-30 | $0 | $328,125 | $-328,125 | $0 | $328,125 | $-328,125 |
| 2030-31 | $0 | $328,125 | $-328,125 | $0 | $328,125 | $-328,125 |
| 2031-32 | $0 | $328,125 | $-328,125 | $0 | $328,125 | $-328,125 |
| 2032-33 | $0 | $328,125 | $-328,125 | $0 | $328,125 | $-328,125 |