According to the CapFriendly calculator
Ryan Kesler Buyout Details
Cost Calculations
BUYOUT DATE
BASE SALARY REMAINING
S.BONUS REMAINING
YEARS REMAINING
BUYOUT LENGTH
AGE
BUYOUT RATIO
TOTAL COST
TOTAL SAVINGS
ANNUAL COST
Jun 15, 2019
$20,025,000
$0
3
6
34
2/3
$13,350,000
$6,675,000
$2,225,000
Cap Hit Calculations
SEASON
BASE SALARY
INITIAL CAP HIT
ACTUAL COST
SAVINGS
FINAL CAP HIT
2019-20
$6,675,000
$6,875,000
$2,225,000
$4,450,000
$2,425,000
2020-21
$6,675,000
$6,875,000
$2,225,000
$4,450,000
$2,425,000
2021-22
$6,675,000
$6,875,000
$2,225,000
$4,450,000
$2,425,000
2022-23
$0
$0
$2,225,000
-$2,225,000
$2,225,000
2023-24
$0
$0
$2,225,000
-$2,225,000
$2,225,000
2024-25
$0
$0
$2,225,000
-$2,225,000
$2,225,000
TOTAL
$20,025,000
$20,625,000
$13,350,000
$6,675,000
$13,950,000