Philip Broberg buyout calculator, cap hit impact
Philip Broberg Buyout Cap Implications
Birthdate June 25, 2001
If Philip Broberg was bought out prior to the 2019-2020 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 18 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $832,000
Remaining base salary
($2,496,000 * 33% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $104,000
(Total buyout cost/8 years)
Philip Broberg projected buyout 2019-2020 season

Birthdate June 25, 2001
If Philip Broberg was bought out prior to the 2019-2020 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 18 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $832,000
Remaining base salary
($2,496,000 * 33% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $104,000
(Total buyout cost/8 years)
Philip Broberg projected buyout 2019-2020 season
Active Contract
Entry Level Contract | 3 Years $2,682,501 1.13% of cap space
2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | ||
---|---|---|---|---|---|
Cap Hit | $925,000 | $894,167 | $894,167 | $894,167 | RFA |
AAV | $1,775,000 | $1,744,167 | $1,744,167 | $1,744,167 | |
Performance Bonuses | $0 | $850,000 | $850,000 | $850,000 | |
Base Salary | $0 | $832,000 | $832,000 | $832,000 | |
Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | |
Total Salary | $92,500 | $924,500 | $924,500 | $832,000 | |
Minors Salary | $0 | $924,000 | $924,000 | $924,000 | |
Clauses | ENTRY-LEVEL SLIDE |
||||
UFA Year | |||||
Buy It Out | Buy It Out | Buy It Out | |||