Colton Sissons buyout calculator, cap hit impact
Colton Sissons Buyout Cap Implications
Birthdate November 5, 1993
If Colton Sissons was bought out prior to the 2025-2026 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $1,216,667
Remaining base salary
($1,825,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $608,333
(Total buyout cost/2 years)
Colton Sissons projected buyout 2025-2026 season
2025-2026
2026-2027
Remaining Base Salary
$1,825,000
$1,825,000
$0
Original Cap Hit
$2,857,143
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($1,825,000)
($0)
Annual Buyout Cost
$608,333
$608,333
ACTUAL CAP HIT 
$1,640,476
$608,333
Savings
$1,216,667
$-608,333
Birthdate November 5, 1993
If Colton Sissons was bought out prior to the 2025-2026 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $1,216,667
Remaining base salary
($1,825,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $608,333
(Total buyout cost/2 years)
Colton Sissons projected buyout 2025-2026 season
| 2025-2026 | 2026-2027 | |
|---|---|---|
| Remaining Base Salary $1,825,000 |
$1,825,000 | $0 |
| Original Cap Hit | $2,857,143 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($1,825,000) | ($0) |
| Annual Buyout Cost | $608,333 | $608,333 |
| ACTUAL CAP HIT
|
$1,640,476 | $608,333 |
| Savings | $1,216,667 | $-608,333 |
Active Contract
Standard Contract | 7 Years $20,000,001 3.46% of cap space
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|---|---|---|
| Cap Hit | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | UFA |
| AAV | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $3,450,000 | $2,500,000 | $3,650,000 | $2,775,000 | $3,500,000 | $2,300,000 | $1,825,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $3,450,000 | $2,500,000 | $3,650,000 | $2,775,000 | $3,500,000 | $2,300,000 | $1,825,000 | |
| Minors Salary | $3,450,000 | $2,500,000 | $3,650,000 | $2,775,000 | $3,500,000 | $2,300,000 | $1,825,000 | |
| Clauses | ||||||||
| UFA Year | ||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||||