Contract Buyout Calculator - Owen Tippett, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 25 | $6,200,000 | $6,200,000 | - | $5,000,000 | $1,000,000 | $6,000,000 | $6,000,000 | ||
| 2025-26 | 26 | $6,200,000 | $6,200,000 | - | $5,000,000 | $2,500,000 | $7,500,000 | $7,500,000 | ||
| 2026-27 | 27 | M-NTC | $6,200,000 | $6,200,000 | - | - | $4,500,000 | $4,500,000 | $4,500,000 | |
| 2027-28 | 28 | M-NTC | $6,200,000 | $6,200,000 | - | $3,000,000 | $3,500,000 | $6,500,000 | $6,500,000 | |
| 2028-29 | 29 | M-NTC | $6,200,000 | $6,200,000 | - | $3,000,000 | $5,000,000 | $8,000,000 | $8,000,000 | |
| 2029-30 | 30 | M-NTC | $6,200,000 | $6,200,000 | - | - | $7,500,000 | $7,500,000 | $7,500,000 | |
| 2030-31 | 31 | $6,200,000 | $6,200,000 | - | - | $5,100,000 | $5,100,000 | $5,100,000 | ||
| 2031-32 | 32 | $6,200,000 | $6,200,000 | - | - | $4,500,000 | $4,500,000 | $4,500,000 | ||
| Total | - | $16,000,000 | $33,600,000 | $49,600,000 | $49,600,000 |
Signed:
Team: Philadelphia Flyers
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 10 team no trade list for 2026-27 to 2029-30.
Buyout Impact on Philadelphia Flyers (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $7,500,000 | $6,552,381 | $947,619 | $6,200,000 | $5,252,381 | $947,619 |
| 2026-27 | $4,500,000 | $1,552,381 | $2,947,619 | $6,200,000 | $3,252,381 | $2,947,619 |
| 2027-28 | $6,500,000 | $4,552,381 | $1,947,619 | $6,200,000 | $4,252,381 | $1,947,619 |
| 2028-29 | $8,000,000 | $4,552,381 | $3,447,619 | $6,200,000 | $2,752,381 | $3,447,619 |
| 2029-30 | $7,500,000 | $1,552,381 | $5,947,619 | $6,200,000 | $252,381 | $5,947,619 |
| 2030-31 | $5,100,000 | $1,552,381 | $3,547,619 | $6,200,000 | $2,652,381 | $3,547,619 |
| 2031-32 | $4,500,000 | $1,552,381 | $2,947,619 | $6,200,000 | $3,252,381 | $2,947,619 |
| 2032-33 | $0 | $1,552,381 | $-1,552,381 | $0 | $1,552,381 | $-1,552,381 |
| 2033-34 | $0 | $1,552,381 | $-1,552,381 | $0 | $1,552,381 | $-1,552,381 |
| 2034-35 | $0 | $1,552,381 | $-1,552,381 | $0 | $1,552,381 | $-1,552,381 |
| 2035-36 | $0 | $1,552,381 | $-1,552,381 | $0 | $1,552,381 | $-1,552,381 |
| 2036-37 | $0 | $1,552,381 | $-1,552,381 | $0 | $1,552,381 | $-1,552,381 |
| 2037-38 | $0 | $1,552,381 | $-1,552,381 | $0 | $1,552,381 | $-1,552,381 |
| 2038-39 | $0 | $1,552,381 | $-1,552,381 | $0 | $1,552,381 | $-1,552,381 |