NHL Buyout Calculator

Luke Prokop

#6
age21
posD
shotr
h6'6"
w220lbs
Birthdate
May 6, 2002
Player Profile

If Luke Prokop was bought out prior to the 2024-2025 season.

Total Cost

$775,000$775K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 22 years old at the buyout, giving him a 33% buyout multiplier.
$258,333$258K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$258,333$258K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
$793,333$793K -
Base Salary
($775,000$775K) (-)
Total Salary ($775,000$775K) (-)
Signing Bonus - -
Annual Buyout Cost $129,167$129K $129,167$129K
Actual Cap Hit
$147,500$147K
$129,167$129K
Savings
100.0%
$645,833$646K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2020-2025 Entry Level Contract
3yrs
value$2,379,999$2.38M
cap hit$793,333$793K
Abbreviated $Amounts
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $813,333$813K $811,667$812K $793,333$793K $793,333$793K $793,333$793K
RFA
23yrs
AAV $820,000$820K $818,333$818K $793,333$793K $793,333$793K $793,333$793K
Base - - $750,000$750K $775,000$775K $775,000$775K
Performance Bonuses - - - - -
Signing Bonuses $80,000$80K $80,000$80K $80,000$80K - -
Total Salary $80,000$80K $80,000$80K $830,000$830K $775,000$775K $775,000$775K
Minors Salary - - $70,000$70K $70,000$70K $70,000$70K
Clauses
-
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement