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 2027-2028 season.

Total Cost

$25,600,000$25.60M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$17,066,667$17.07M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,706,667$1.71M
 $17,066,667$17.07M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
27/28
31/32
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2031-32
Buyout Length 10
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
Owen Tippett
 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
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 - - - - -
Base Salary
 ($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 ($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 $1,706,667$1.71M $1,706,667$1.71M $1,706,667$1.71M $1,706,667$1.71M $1,706,667$1.71M $1,706,667$1.71M $1,706,667$1.71M $1,706,667$1.71M $1,706,667$1.71M $1,706,667$1.71M
Flyers logo.
Actual Cap Hit
$4,406,667$4.41M
$2,906,667$2.91M
$406,667$407K
$2,806,667$2.81M
$3,406,667$3.41M
$1,706,667$1.71M
$1,706,667$1.71M
$1,706,667$1.71M
$1,706,667$1.71M
$1,706,667$1.71M
Flyers logo.
Savings
100.0%
$1,793,333$1.79M
$3,293,333$3.29M
$5,793,333$5.79M
$3,393,333$3.39M
$2,793,333$2.79M
$-1,706,667$-1.71M
$-1,706,667$-1.71M
$-1,706,667$-1.71M
$-1,706,667$-1.71M
$-1,706,667$-1.71M
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