NHL Buyout Calculator

Owen Tippett

#74
age26
posRW
shotr
h6'1"
w209lbs
Birthdate
Feb 16, 1999
Player Profile

If Owen Tippett was bought out prior to the 2026-2027 season.

Total Cost

$30,100,000$30.10M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$20,066,667$20.07M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,672,222$1.67M
 $20,066,667$20.07M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
26/27
31/32
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2031-32
Buyout Length 12
Buyout End 2037-38

Buyout Summary

Abbreviated $Amounts
Owen Tippett
 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38
Original Cap Hit
 $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M
-
-
-
-
-
-
Base Salary
 ($4,500,000$4.50M) ($3,500,000$3.50M) ($5,000,000$5.00M) ($7,500,000$7.50M) ($5,100,000$5.10M) ($4,500,000$4.50M) (
-
)		 (
-
)		 (
-
)		 (
-
)		 (
-
)		 (
-
)
Total Salary ($4,500,000$4.50M) ($6,500,000$6.50M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($5,100,000$5.10M) ($4,500,000$4.50M) (
-
)		 (
-
)		 (
-
)		 (
-
)		 (
-
)		 (
-
)
Signing Bonus
-
 $3,000,000$3.00M $3,000,000$3.00M
-
-
-
-
-
-
-
-
-
Annual Buyout Cost $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M $1,672,222$1.67M
Flyers logo.
Actual Cap Hit
$3,372,222$3.37M
$4,372,222$4.37M
$2,872,222$2.87M
$372,222$372K
$2,772,222$2.77M
$3,372,222$3.37M
$1,672,222$1.67M
$1,672,222$1.67M
$1,672,222$1.67M
$1,672,222$1.67M
$1,672,222$1.67M
$1,672,222$1.67M
Flyers logo.
Savings
100.0%
$2,827,778$2.83M
$1,827,778$1.83M
$3,327,778$3.33M
$5,827,778$5.83M
$3,427,778$3.43M
$2,827,778$2.83M
$-1,672,222$-1.67M
$-1,672,222$-1.67M
$-1,672,222$-1.67M
$-1,672,222$-1.67M
$-1,672,222$-1.67M
$-1,672,222$-1.67M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2032 Standard Contract
8yrs
value$49,600,000$49.60M
cap hit$6,200,000$6.20M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031-32
2032
Cap Hit $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M UFAage 33
AAV $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M $6,200,000$6.20M
Base $1,000,000$1.00M $2,500,000$2.50M $4,500,000$4.50M $3,500,000$3.50M $5,000,000$5.00M $7,500,000$7.50M $5,100,000$5.10M $4,500,000$4.50M
Performance Bonuses - - - - - - - -
Signing Bonuses $5,000,000$5.00M $5,000,000$5.00M - $3,000,000$3.00M $3,000,000$3.00M - - -
Total Salary $6,000,000$6.00M $7,500,000$7.50M $4,500,000$4.50M $6,500,000$6.50M $8,000,000$8.00M $7,500,000$7.50M $5,100,000$5.10M $4,500,000$4.50M
Minors Salary
$6,000,000$6.00M
$7,500,000$7.50M
$4,500,000$4.50M
$6,500,000$6.50M
$8,000,000$8.00M
$7,500,000$7.50M
$5,100,000$5.10M
$4,500,000$4.50M
Clauses
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
Yrs 3-6: 10 Team No Trade List
Advertisement
Advertisement
Advertisement