Contract Buyout Calculator - Owen Tippett, 2027

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
2027-28 $6,500,000 $4,706,667 $1,793,333 $6,200,000 $4,406,667 $1,793,333
2028-29 $8,000,000 $4,706,667 $3,293,333 $6,200,000 $2,906,667 $3,293,333
2029-30 $7,500,000 $1,706,667 $5,793,333 $6,200,000 $406,667 $5,793,333
2030-31 $5,100,000 $1,706,667 $3,393,333 $6,200,000 $2,806,667 $3,393,333
2031-32 $4,500,000 $1,706,667 $2,793,333 $6,200,000 $3,406,667 $2,793,333
2032-33 $0 $1,706,667 $-1,706,667 $0 $1,706,667 $-1,706,667
2033-34 $0 $1,706,667 $-1,706,667 $0 $1,706,667 $-1,706,667
2034-35 $0 $1,706,667 $-1,706,667 $0 $1,706,667 $-1,706,667
2035-36 $0 $1,706,667 $-1,706,667 $0 $1,706,667 $-1,706,667
2036-37 $0 $1,706,667 $-1,706,667 $0 $1,706,667 $-1,706,667