NHL Buyout Calculator

Felix Unger Sörum

#36
age19
posRW
shotr
h5'11"
w172lbs
Birthdate
Sep 14, 2005
Player Profile

If Felix Unger Sörum was bought out prior to the 2025-2026 season.

Buyout Summary

Abbreviated $Amounts
Felix Unger Sörum
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Base Salary
($775,000$775K) ($775,000$775K) ($775,000$775K)
-
-
-
Total Salary ($860,000$860K) ($775,000$775K) ($775,000$775K)
-
-
-
Signing Bonus $85,000$85K
-
-
-
-
-
Annual Buyout Cost $129,167$129K $129,167$129K $129,167$129K $129,167$129K $129,167$129K $129,167$129K
Original Cap Hit
$803,334$803K $803,334$803K $803,334$803K
-
-
-
Hurricanes logo.
Actual Cap Hit
$157,501$158K
$157,501$158K
$157,501$158K
$129,167$129K
$129,167$129K
$129,167$129K
Hurricanes logo.
Savings
100.0%
$645,833$646K
$645,833$646K
$645,833$646K
$-129,167$-129K
$-129,167$-129K
$-129,167$-129K

Total Cost

$2,325,000$2.33M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 19 years old at the buyout, giving him a 33% buyout multiplier.
$775,000$775K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$775,000$775K / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
25/26
27/28
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2027-28
Buyout Length 6
Buyout End 2030-31
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

3yrs
value$2,410,002$2.41M
cap hit$803,334$803K
Share Player CardEmbed
Abbreviated $Amounts
2023-24
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $860,000$860K $831,667$832K $803,334$803K $803,334$803K $803,334$803K RFAage 22
AAV $860,000$860K $866,667$867K $838,334$838K $838,334$838K $838,334$838K
Base
-
-
$775,000$775K $775,000$775K $775,000$775K
Performance Bonuses - - $65,000$65K $20,000$20K $20,000$20K
Signing Bonuses $85,000$85K $85,000$85K $85,000$85K - -
Total Salary $85,000$85K $85,000$85K $860,000$860K $775,000$775K $775,000$775K
Minors Salary
-
-
$82,500$83K
$82,500$83K
$82,500$83K
Clauses
UFA Year
Slide Year
Buy Out Buy Out Buy Out Buy Out

The Latest From PuckPedia

Advertisement
Advertisement