All Players

Aliaksei Protas Buyout Results

A Aliaksei Protas buyout spans 10 years, has a cost of $3,291,667 and savings of $6,583,333. Protas is 23 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $9,875,000 in salary remaining, the cost is $3,291,667, and the savings are $6,583,333. Buyouts span twice the length of the remaining years and because there are 5 years remaining in the contract, the buyout length is 10 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Cost Calculations

Cap Hit Calculations

SEASON	INITIAL BASE SALARY	INITIAL CAP HIT	SIGNING BONUS	BUYOUT COST	POST-BUYOUT EARNINGS	SAVINGS	CAP HIT (WSH)
2024-25	$2,000,000	$3,375,000	$2,000,000	$329,167	$2,329,167	$1,670,833	$1,704,167
2025-26	$1,750,000	$3,375,000	$2,000,000	$329,167	$2,329,167	$1,420,833	$1,954,167
2026-27	$2,500,000	$3,375,000	$1,000,000	$329,167	$1,329,167	$2,170,833	$1,204,167
2027-28	$2,125,000	$3,375,000	$1,000,000	$329,167	$1,329,167	$1,795,833	$1,579,167
2028-29	$1,500,000	$3,375,000	$1,000,000	$329,167	$1,329,167	$1,170,833	$2,204,167
2029-30	$0	$0	$0	$329,167	$329,167	-$329,167	$329,167
2030-31	$0	$0	$0	$329,167	$329,167	-$329,167	$329,167
2031-32	$0	$0	$0	$329,167	$329,167	-$329,167	$329,167
2032-33	$0	$0	$0	$329,167	$329,167	-$329,167	$329,167
2033-34	$0	$0	$0	$329,167	$329,167	-$329,167	$329,167
TOTAL	$9,875,000	$16,875,000	$7,000,000	$3,291,667	$10,291,667	$6,583,333	$10,291,670