NHL Buyout Calculator

Francesco Pinelli

#73
age21
posC
shotl
h6'1"
w185lbs
Birthdate
Apr 11, 2003
Player Profile

If Francesco Pinelli was bought out prior to the 2025-2026 season.

Total Cost

$800,000$800K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 22 years old at the buyout, giving him a 33% buyout multiplier.
$266,667$267K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$133,333$133K
$266,667$267K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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
2025-26 2026-27
Original Cap Hit
$845,000$845K -
Base Salary
($800,000$800K) (-)
Total Salary ($800,000$800K) (-)
Signing Bonus - -
Annual Buyout Cost $133,333$133K $133,333$133K
Actual Cap Hit
$178,333$178K
$133,333$133K
Savings
100.0%
$666,667$667K
$-133,333$-133K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Entry Level Contract
3yrs
value$2,535,000$2.54M
cap hit$845,000$845K
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $867,500$868K $845,000$845K $845,000$845K $845,000$845K
RFA
23yrs
AAV $925,000$925K $894,167$894K $894,167$894K $894,167$894K
Base - $775,000$775K $775,000$775K $800,000$800K
Performance Bonuses - $57,500$58K $57,500$58K $32,500$33K
Signing Bonuses $92,500$93K $92,500$93K $92,500$93K -
Total Salary $92,500$93K $867,500$868K $867,500$868K $800,000$800K
Minors Salary - $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement