Jordan Binnington buyout calculator, cap hit impact
Jordan Binnington Buyout Cap Implications
Birthdate July 11, 1993
If Jordan Binnington was bought out prior to the 2025-2026 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 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $7,333,333
Remaining base salary
($11,000,000 * 67% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $1,833,333
(Total buyout cost/4 years)
Jordan Binnington projected buyout 2025-2026 season
2025-2026
2026-2027
2027-2028
2028-2029
Remaining Base Salary
$11,000,000
$6,500,000
$4,500,000
$0
$0
Original Cap Hit
$6,000,000
$6,000,000
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
Contract Total Salary
($6,500,000)
($4,500,000)
($0)
($0)
Annual Buyout Cost
$1,833,333
$1,833,333
$1,833,333
$1,833,333
ACTUAL CAP HIT 
$1,333,333
$3,333,333
$1,833,333
$1,833,333
Savings
$4,666,667
$2,666,667
$-1,833,333
$-1,833,333
Birthdate July 11, 1993
If Jordan Binnington was bought out prior to the 2025-2026 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 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $7,333,333
Remaining base salary
($11,000,000 * 67% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $1,833,333
(Total buyout cost/4 years)
Jordan Binnington projected buyout 2025-2026 season
| 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | |
|---|---|---|---|---|
| Remaining Base Salary $11,000,000 |
$6,500,000 | $4,500,000 | $0 | $0 |
| Original Cap Hit | $6,000,000 | $6,000,000 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($6,500,000) | ($4,500,000) | ($0) | ($0) |
| Annual Buyout Cost | $1,833,333 | $1,833,333 | $1,833,333 | $1,833,333 |
| ACTUAL CAP HIT
|
$1,333,333 | $3,333,333 | $1,833,333 | $1,833,333 |
| Savings | $4,666,667 | $2,666,667 | $-1,833,333 | $-1,833,333 |
Active Contract
Standard Contract | 6 Years $36,000,000 7.19% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | ||
|---|---|---|---|---|---|---|---|
| Cap Hit | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
| AAV | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $4,000,000 | $6,000,000 | $7,500,000 | $7,500,000 | $6,500,000 | $4,500,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $4,000,000 | $6,000,000 | $7,500,000 | $7,500,000 | $6,500,000 | $4,500,000 | |
| Minors Salary | $4,000,000 | $6,000,000 | $7,500,000 | $7,500,000 | $6,500,000 | $4,500,000 | |
| Clauses | NTC | NTC | NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||||
| Full No-Trade first 3 years, Year 4 – 18 team no trade list, Year 5 – 14 team no trade list, Year 6 – 10 team no trade list | |||||||