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 17 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
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
Remaining Base Salary
$2,496,000
$0
$832,000
$832,000
$832,000
$0
$0
$0
$0
Original Cap Hit
$925,000
$894,167
$894,167
$894,167
$0
$0
$0
$0
Contract Signing Bonus
$92,500
$92,500
$92,500
$0
$0
$0
$0
$0
Contract Total Salary
($92,500)
($924,500)
($924,500)
($832,000)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$104,000
$104,000
$104,000
$104,000
$104,000
$104,000
$104,000
$104,000
ACTUAL CAP HIT 
$1,029,000
$166,167
$166,167
$166,167
$104,000
$104,000
$104,000
$104,000
Savings
$-104,000
$728,000
$728,000
$728,000
$-104,000
$-104,000
$-104,000
$-104,000
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 17 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
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | |
|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $2,496,000 |
$0 | $832,000 | $832,000 | $832,000 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $925,000 | $894,167 | $894,167 | $894,167 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $92,500 | $92,500 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($92,500) | ($924,500) | ($924,500) | ($832,000) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 |
| ACTUAL CAP HIT
|
$1,029,000 | $166,167 | $166,167 | $166,167 | $104,000 | $104,000 | $104,000 | $104,000 |
| Savings | $-104,000 | $728,000 | $728,000 | $728,000 | $-104,000 | $-104,000 | $-104,000 | $-104,000 |
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 | Buy It Out | ||