NHL Buyout Calculator

Philip Broberg

#6
age23
posD
shotl
h6'3"
w198lbs
Birthdate
Jun 25, 2001
Player Profile

If Philip Broberg was bought out prior to the 2025-2026 season.

Total Cost

$4,580,917$4.58M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$1,526,972$1.53M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$763,486$763K
 $1,526,972$1.53M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2025-26
Buyout Length 2
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
Philip Broberg
 2025-26 2026-27
Original Cap Hit
 $4,580,917$4.58M
-
Base Salary
 ($4,580,917$4.58M) (
-
)
Total Salary ($4,580,917$4.58M) (
-
)
Signing Bonus
-
-
Annual Buyout Cost $763,486$763K $763,486$763K
Blues logo.
Actual Cap Hit
$763,486$763K
$763,486$763K
Blues logo.
Savings
100.0%
$3,817,431$3.82M
$-763,486$-763K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2026 Standard Contract
2yrs
value$9,161,834$9.16M
cap hit$4,580,917$4.58M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026
Cap Hit $4,580,917$4.58M $4,580,917$4.58M RFAage 25
AAV $4,580,917$4.58M $4,580,917$4.58M
Base $4,580,917$4.58M $4,580,917$4.58M
Performance Bonuses - -
Signing Bonuses - -
Total Salary $4,580,917$4.58M $4,580,917$4.58M
Minors Salary
$4,580,917$4.58M
$4,580,917$4.58M
Clauses
UFA Year
Buy Out Buy Out
Notes
Offer Sheet from Stl. Blues
Advertisement
Advertisement
Advertisement