NHL Buyout Calculator

Felix Unger Sörum

#16
age18
posRW
shotr
h5'11"
w172lbs
Birthdate
Sep 14, 2005
Player Profile

If Felix Unger Sörum was bought out prior to the 2026-2027 season.

Total Cost

$775,000$775K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$258,333$258K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$258,333$258K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
26/27
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2026-27
Buyout Length 2
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
2026-27 2027-28
Original Cap Hit
$831,667$832K -
Base Salary
($775,000$775K) (-)
Total Salary ($775,000$775K) (-)
Signing Bonus - -
Annual Buyout Cost $129,167$129K $129,167$129K
Actual Cap Hit
$185,834$186K
$129,167$129K
Savings
100.0%
$645,833$646K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2027 Entry Level Contract
3yrs
value$2,495,001$2.50M
cap hit$831,667$832K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $860,000$860K $831,667$832K $831,667$832K $831,667$832K
RFA
21yrs
AAV $860,000$860K $831,667$832K $831,667$832K $831,667$832K
Base - $775,000$775K $775,000$775K $775,000$775K
Performance Bonuses - - - -
Signing Bonuses $85,000$85K $85,000$85K $85,000$85K -
Total Salary $85,000$85K $860,000$860K $860,000$860K $775,000$775K
Minors Salary - $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement