Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Colton Sissons was bought out prior to the 2023-2024 season.
Total Cost
$7,625,000$7.63M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$5,083,333$5.08M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$847,222$847K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
23/24
25/26
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
3
Contract End
2025-26
Buyout Length
6
Buyout End
2028-29
Buyout Summary
Abbreviated $Amounts
Colton Sissons |
2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | - | - | - |
|
Base Salary
|
($3,500,000$3.50M) | ($2,300,000$2.30M) | ($1,825,000$1.83M) | (-) | (-) | (-) |
| Total Salary | ($3,500,000$3.50M) | ($2,300,000$2.30M) | ($1,825,000$1.83M) | (-) | (-) | (-) |
| Signing Bonus | - | - | - | - | - | - |
| Annual Buyout Cost | $847,222$847K | $847,222$847K | $847,222$847K | $847,222$847K | $847,222$847K | $847,222$847K |
 Actual Cap Hit |
$204,365$204K |
$1,404,365$1.40M |
$1,879,365$1.88M |
$847,222$847K |
$847,222$847K |
$847,222$847K |
Savings 100.0% |
$2,652,778$2.65M |
$1,452,778$1.45M |
$977,778$978K |
$-847,222$-847K |
$-847,222$-847K |
$-847,222$-847K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2019-2026
Standard Contract
7yrs
value$20,000,001$20.00M
cap hit$2,857,143$2.86M
expiry
2026
UFA
age 32
Abbreviated $Amounts
|
2019-20
|
2020-21
|
2021-22
|
2022-23
|
2023-24
|
2024-25
|
2025-26
|
2026 |
|
|---|---|---|---|---|---|---|---|---|
| Cap Hit | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | UFAage 32 |
| AAV | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | $2,857,143$2.86M | |
| Base | $3,450,000$3.45M | $2,500,000$2.50M | $3,650,000$3.65M | $2,775,000$2.78M | $3,500,000$3.50M | $2,300,000$2.30M | $1,825,000$1.83M | |
| Performance Bonuses | - | - | - | - | - | - | - | |
| Signing Bonuses | - | - | - | - | - | - | - | |
| Total Salary | $3,450,000$3.45M | $2,500,000$2.50M | $3,650,000$3.65M | $2,775,000$2.78M | $3,500,000$3.50M | $2,300,000$2.30M | $1,825,000$1.83M | |
| Minors Salary | $3,450,000$3.45M | $2,500,000$2.50M | $3,650,000$3.65M | $2,775,000$2.78M | $3,500,000$3.50M | $2,300,000$2.30M | $1,825,000$1.83M | |
| Clauses |
- |
- |
- |
- |
- |
- |
- |
|
| UFA Year | ||||||||
| Buy Out | Buy Out | Buy Out |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
20% |
|
$10.50M |
15% |
|
$8.50M |
14% |
|
$5.00M |
12% |
|
$6.50M |
11% |
|
$4.82M |
11% |
|
$9.50M |
9% |
|
$9.00M |
8% |
The #NHLJets re-signed 23 y/o RFA RD Simon Lundmark to 1 year deal
NHL 775K
Minors 100K
17P in 67 AHL GP
Rep'd by @KOSportsInc
t.co/FrbSuqFW2U
RT @FriedgeHNIC: Good news on Patrik Laine: he is cleared to return from the NHL/NHLPA Player Assistance Program. Glad to see he is feeling…
Advertisement
Advertisement
Advertisement