s/pelicans  
Posted by 
u/Ben_da_next_GM
 
  

THE ALL-GM FINANCES HUB PART THREE


Denver Nuggets: Cap Space: +$11,924,988 Luxury Tax Room: +$48,934,988 Total Team Payroll: $158,889,012


-2027 FRP (DEN) -2028 FRP (DEN) -2028 SRP (DEN) -2029 FRP (DEN) -2029 SRP (DEN) -2030 FRP (DEN) -2031 FRP (DEN) -2031 SRP (DEN) -2032 FRP (DEN) -2032 SRP (DEN) -2033 FRP (DEN)


Tyler Herro — 2026–27: $30,000,000, 2027–28: $32,000,000, 2028–29: $34,000,000. Total remaining: 3 years, $96,000,000. (exp. 2028–2029 season).

Ja Morant — 2026–27: $39,446,090, 2027–28: $42,501,000, 2028–29: $45,555,910. Total remaining: 3 years, $127,503,000. (exp. 2028–2029 season).

Dyson Daniels — 2026–27: $7,993,896, 2027–28: $9,840,479, 2028–29: $11,687,062. Total remaining: 3 years, $29,521,437. (exp. 2029–2030 season).

Tobias Harris — 2026–27: $15,044,000, 2027-2028: $15,796,200. Total remaining: 2 years, $30,840,000. (exp. 2027–2028 season).

Gui Santos — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2026–2027 season).

Mitchell Robinson — 2026–27: $15,044,000, 2027-2028: $15,796,200, 2028-2029: $16,548,500. (Player Option) Total remaining: 3 years, $47,300,000. (exp. 2028–2029 season).

Fred VanVleet — 2026–27: $25,000,000. Total remaining: $25,000,000. (exp. 2026-2027 season).

Jaylin Williams (Center) — 2026–27: $7,774,648, 2027-2028: $7.774,648. Total remaining: 2 years, $15,570,000. (exp. 2026–2027 season).

Justin Champagnie — 2026–27: $3,000,000. Total remaining: 1 year, $3,000,000. (exp. 2026–2027 season).

Tristan da Silva — 2026–27: $4,759,146, 2027–28: $6,843,700 (Team Option). Total remaining: 2 years, $11,602,846. (exp. 2027–2028 season)

Kris Murray — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2026–2027 season).

Ochai Agbaji — 2026–27: $6,383,878. (exp. 2026–2027 season)


Indiana Pacers: Cap Space: -$25,149,789 luxury Tax Room: +$11,860,211 Total Team Payroll: $195,963,789


-2027 FRP (IND) -2027 SRP (IND) -2028 FRP (IND) -2028 SRP (IND) -2029 FRP (IND) -2029 SRP (IND) -2030 FRP (IND) -2030 SRP (IND) -2031 FRP (IND) -2031 SRP (IND) -2032 FRP (IND) -2032 SRP (IND) -2032 SRP (PHI) -2033 FRP (IND) -2033 SRP (IND)


Jaylen Brown — 2026–27: $57,078,720, 2027–28: $61,357,200, 2028–29: $65,635,680. Total remaining: 3 years, $184,071,600. (exp. 2029–2030 season).

Jamal Murray — 2026–27: $46,387,000, 2027–28: $49,622,000, 2028–29: $52,857,000. Total remaining: 3 years, $148,866,000. (exp. 2028–2029 season).

Demar Derozan — 2026–27: $18,000,000, 2027–28: $18,000,000, Total remaining: 2 years, 36,000,000. (exp. 2027–2028 season).

Ivica Zubac — 2026–27: $19,000,000, 2027–28: $19,000,000, 2028–29: $19,000,000. Total remaining: 3 years, $57,000,000. (exp. 2029–2030 season).

Saddiq Bey — 2026–27: $6,440,678. (exp. 2026–2027 season)

Jarred Vanderbilt — 2026–27: $11.57 million, 2027–28: $12.39 million. Total remaining: 2 years, $23.96 million. (exp. 2027–2028 season)

Day'Ron Sharpe — 2026–27: $5,000,000, 2027–28: $5,000,000. Total remaining: 2 years, $10,000,000. (exp. 2027–2028 season)

Jarace Walker — 2026–27: $8.48 million. (exp. 2026–2027 season)

Coby White — 2026–27: $24,000,000, 2027–28: $25,000,000, 2028–29: $26,000,000. Total remaining: 3 years, $75,000,000. (exp. 2029–2030 season).

Brandon Williams — 2026–27: $5,000,000, 2027–28: $5,000,000, Total remaining: 2 years, 105,000,000. (exp. 2027–2028 season).

G.G. Jackson — 2026–27: $2,628,597, 2027–28: $4,443,298. Total remaining: 2 years, $7,071,895. (exp. 2028–2029 season).

Julian Reese — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2026–2027 season).

Gradey Dick — 2026–27: $7,244,400, 2027–28: $8,446,200. Total remaining: 2 years, $15,690,600. (exp. 2028–2029 season).

Craig Porter Jr. — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2026–2027 season).

Jaylen Clark — 2026–27: $2,651,040, 2027–28: $4,878,000. Total remaining: 2 years, $7,529,040. (exp. 2028–2029 season).


New Orleans Pelicans: Cap Space: +$36,985,995 Luxury Tax Room: +$73,995,995 Total Team Payroll: $133,828,005


-2027 FRP (NOP) -2027 SRP (NOP) -2028 FRP (NOP) -2028 SRP (NOP) -2029 FRP (NOP) -2029 SRP (NOP) -2030 FRP (NOP) -2030 SRP (NOP) -2031 FRP (NOP) -2031 SRP (NOP) -2032 FRP (NOP) -2032 SRP (NOP) -2033 FRP (NOP) -2033 SRP (NOP)


Alperen Sengün — 2026–27: $35,642,202, 2027–28: $37,339,450, 2028–29: $39,036,697, 2029–30: $39,036,697 (Player Option). Total remaining: 4 years, $151,055,046. (exp. 2029–2030 season).

Chet Holmgren — 2026–27: $41,240,250, 2027–28: $44,539,470, 2028–29: $47,838,690, 2029-2030: $51,137,910, 2030-2031: $54,437,130. Total remaining: 5 years, $239,193,450. (exp. 2030–2031 season).

Bryce Sensabaugh — 2026–27: $4,862,237. Total remaining: 1 year, $$4,862,237. (exp. into RFA 2028–2029 season).

Moses Moody — 2026–27: $12,500,000, 2027–28: $13,500,000. Total remaining: 2 years, $26,000,000. (exp. 2028–2029 season).

Landry Shamet — 2026–27: $5,100,000, 2027–28: $5,100,000. Total remaining: 2 years, $10,200,000. (exp. 2028–2029 season).

Jordan Goodwin — 2026–27: $3,333,333, 2027–28: $3,333,333, 2028–29: $3,333,334. Total remaining: 3 years, $10,000,000. (exp. 2028–2029 season).

Nah'Shon Hyland — 2026–27: $3,200,000, 2027–28: $3,200,000. Total remaining: 2 years, $6,400,000. (exp. 2028–2029 season).

Ja’Kobe Walter — 2026–27: $3,811,800, 2027–28: $5,870,172 (Team Option). Total remaining: 2 years, $9,681,972. (exp. 2027–2028 season).

Kasparas Jakucionis — 2026–27: $3,841,680, 2027–28: $4,024,440 (Team Option), 2028-2029: $6,205,687. Total remaining: 3 years, $14,071,807. (exp. 2028–2029 season).

Khaman Maluach — 2026–27: $6,316,680, 2027–28: $6,617,160 (Team Option), 2028–29: $8,436,880 (Team Option). Total remaining: 3 years, $21,370,720. (exp. 2028–2029 season).

Noa Essengue — 2026–27: $5,701,200, 2027–28: $5,972,760, 2028–29: $8,230,464 (Team Option). Total remaining: 3 years, $19,904,424. (exp. 2028–2029 season).

Yang Hansen — 2026–27: $4,643,520, 2027–28: $4,864,920 (Team Option), 2028–29: $7,462,788 (Team Option). Total remaining: 3 years, $16,971,228. (exp. 2028–2029 season).

Bismack Biyombo — 2026–27: $3,800,000. (exp. 2026–2027 season).


Detroit Pisstons: Cap Space: -$28,992,847 Luxury Tax Room: Luxury Tax Room: +$8,017,153 Total Team Payroll: $199,806,847


-2027 FRP (DET) -2027 SRP (DET) -2028 FRP (DET) -2028 SRP (DET) -2029 FRP (DET) -2029 SRP (DET) -2030 FRP (DET) -2030 SRP (DET) -2031 FRP (DET) -2031 SRP (DET) -2032 FRP (DET) -2032 SRP (DET) -2033 FRP (DET) -2033 SRP (DET)


Damian Lillard — 2026–27: $54,126,000. Total remaining: 1 year, $54,126,000. (exp. 2026–2027 season).

Deni Avdija — 2026–27: $15,625,000, 2027–28: $15,625,000, 2028–29: $15,625,000, 2029–30: $15,625,000. Total remaining: 4 years, $62,500,000. (exp. 2030–2031 season).

R.J. Barrett — 2026–27: $27,727,272, 2027–28: $29,727,272, 2028–29: $31,727,272. Total remaining: 3 years, $89,181,816. (exp. 2029–2030 season).

Zach Edey — 2026–27: $4,802,640, 2027–28: $5,038,560, 2028–29: $7,199,529. Total remaining: 3 years, $17,040,729. (exp. 2029–2030 season).

Nicolas Claxton — 2026–27: $27,556,818, 2027–28: $29,500,000, 2028–29: $31,443,182. Total remaining: 3 years, $88,500,000. (exp. 2029–2030 season).

Santi Aldama — 2026–27: $9,000,000, 2027–28: $10,000,000, 2028–29: $11,000,000. Total remaining: 3 years, $30,000,000. (exp. 2029–2030 season).

De’Andre Hunter — 2026–27: $24,900,000, 2027–28: $26,650,000, 2028–29: $28,400,000. Total remaining: 3 years, $79,950,000. (exp. 2029–2030 season).

Josh Minott — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2026–2027 season).

Max Christie — 2026–27: $7,500,000, 2027–28: $8,000,000, 2028–29: $8,500,000. Total remaining: 3 years, $24,000,000. (exp. 2029–2030 season).

Patrick Williams — 2026–27: $18,000,000, 2027–28: $19,000,000, 2028–29: $20,000,000. Total remaining: 3 years, $57,000,000. (exp. 2029–2030 season).

Nikola Topić — 2026–27: $3,554,280, 2027–28: $3,731,400, 2028–29: $5,611,695. Total remaining: 3 years, $12,897,375. (exp. 2029–2030 season).

Jordan Hawkins — 2026–27: $4,793,160, 2027–28: $6,018,360. Total remaining: 2 years, $10,811,520. (exp. 2028–2029 season).


Toronto Raptors: Cap Space: -$31,369,602 Luxury Tax Room: +$5,640,398 Total Team Payroll: $202,183,602


-2027 FRP (TOR) -2027 SRP (TOR) -2028 FRP (TOR) -2028 SRP (TOR) -2029 FRP (TOR) -2029 SRP (TOR) -2030 FRP (TOR) -2030 SRP (TOR) -2031 FRP (TOR) -2031 SRP (TOR) -2032 FRP (TOR) -2032 SRP (TOR) -2033 FRP (TOR) -2033 SRP (TOR)


Kawhi Leonard — 2026–27: $50,000,000. Total remaining: 1 year, $50,000,000. (exp. 2026–2027 season).

Trae Young — 2026–27: $49,050,000, 2027–28: $51,220,000, 2028–29: $53,390,000, 2029-2030: 58,396,194. Total remaining: 4 years, $212,056,194. (exp. 2029–2030 season).

Aaron Gordon — 2026–27: $31,978,037, 2027–28: $34,536,280, 2028-2029: $37,094,523. (Player Option) Total remaining: 3 years, $103,608,840. (exp. 2028–2029 season).

Cason Wallace — 2026–27: $5,229,480, 2027–28: $7,680,519, 2028–29: $10,131,558. Total remaining: 3 years, $23,041,557. (exp. 2029–2030 season).

Christian Braun — 2026–27: $21,551,726, 2027–28: $23,275,863, 2028–29: $25,000,000, 2029-2030: $26,724,137, 2030-2031: $28,448,274. Total remaining: 5 years, $125,000,000. (exp. 2030–2031 season).

Ryan Kalkbrenner — 2026–27: $2,427,840, 2027–28: $2,549,160, 2028–29: $4,928,921. Total remaining: 3 years, $9,905,921. (exp. 2029–2030 season).

Jalen Smith — 2026–27: $$9,428,571. Total remaining: $9,428,571. (exp. 2026-2027 season).

Davion Mitchell — 2026–27: $15,000,000, 2027–28: $16,000,000. Total remaining: 2 years, $31,000,000. (exp. 2028–2029 season).

Jamir Watkins — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2026–2027 season).

Corey Kispert — 2026–27: $13,000,000, 2027–28: $14,000,000. Total remaining: 2 years, $27,000,000. (exp. 2028–2029 season).

Tyler Kolek — 2026–27: $2,296,271, 2027–28: $2,414,474, 2028–29: $2,532,876. Total remaining: 3 years, $7,243,621. (exp. 2029–2030 season).


Houston Rockets: Cap Space: +$1,004,505 Luxury Tax Room: +$38,014,505 Total Team Payroll: $169,809,495


-2027 FRP (HOU) -2028 FRP (HOU) -2028 SRP (HOU) -2029 FRP (HOU) -2030 FRP (HOU) -2030 SRP (HOU) -2031 FRP (HOU) -2031 SRP (HOU) -2032 FRP (HOU) -2032 SRP (HOU) -2033 FRP (HOU)


Kevin Durant — 2026–27: $43,902,439, 2027–28: $46,097,561. Total remaining: 2 years, $90,000,000. (exp. 2027-2028 offseason; 2027–28 player option).

Brandon Miller — 2026–27: $15,104,626. Total remaining: 1 year, $15,104,626. (exp. 2027 offseason; rookie-scale contract expires).

Derrick White — 2026–27: $30,348,000, 2027–28: $32,596,000, 2028–29: $34,844,000. Total remaining: 3 years, $97,788,000. (exp. 2029 offseason; 2028–29 player option).

Mark Williams — 2026–27: $11,728,395, 2027-2028: $12,666,667, 2028-2029: $13,604,938. Total remaining: 3 years, $38,000,000. (exp. 2028-2029 offseason).

Rui Hachimura — 2026–27: $14,000,000, 2027–28: $14,000,000. Total remaining: 2 years, $28,000,000. (exp. 2027-2028 offseason).

Donte DiVincenzo — 2026–27: $12,500,000. Total remaining: 1 year, $12,500,000. (exp. 2026-2027 offseason; unrestricted free agent).

Luguentz Dort — 2026–27: $17,722,222 (Team Option). (exp. 2026–2027 season)

Kyle Filipowski — 2026–27: $3,000,000, 2027-2028: $3,000,000. (Team Option) Total remaining: 2 years, $6,000,000. (exp. 2027-2028 offseason; rookie-scale contract expires).

Nique Clifford — 2026–27: $3,263,400, 2027–28: $3,418,800, (Team Option) 2028–29: $5,979,481. (Team Option) Total remaining: 3 years, $12,660,881. (exp. 2028-2029 offseason; rookie-scale contract).

Guerschon Yabusele — 2026–27: $5,700,000, 2027–28: $5,700,000. Total remaining: 2 years, $11,400,000. (exp. 2028 offseason; unrestricted free agent).

Vit Krejci — 2026–27: $2,300,000. Total remaining: 1 year, $2,300,000. (exp. 2027 offseason; unrestricted free agent).

Josh Okogie — 2026–27: $2,096,429. Total remaining: 1 year, $2,096,429. (exp. 2027 offseason; unrestricted free agent).

Jeremy Sochan — 2026–27: $5,922,307. Total remaining: 1 year, $5,922,307. (exp. 2027 offseason; rookie-scale contract expires).

Keshad Johnson — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2027 offseason; unrestricted free agent).


San Antonio Spurs: Cap Space: +$4,911,276 Luxury Tax Room: +$41,921,276 Total Team Payroll: $165,902,724


-2027 FRP (SAS) -2027 SRP (SAS) -2028 FRP (SAS) -2028 SRP (SAS) -2029 FRP (SAS) -2029 SRP (SAS) -2030 FRP (SAS) -2030 SRP (SAS) -2031 FRP (SAS) -2031 SRP (SAS) -2032 FRP (SAS) -2032 SRP (SAS) -2033 FRP (SAS) -2033 SRP (SAS)


Giannis Antetokounmpo — 2026–27: $58,456,566, 2027–28: $62,786,682. (Player Option) Total remaining: 2 years, $121,243,248. (exp. 2027-2028 offseason).

Brandon Ingram — 2026–27: $40,000,000, 2027–28: $41,904,762. (Player Option) Total remaining: 2 years, $81,904,762. (exp. 2029 offseason; unrestricted free agent).

Donovan Clingan — 2026–27: $8,334,720, 2027–28: $9,008,520. Total remaining: 2 years, $17,343,240. (exp. 2028 offseason; rookie-scale contract expires).

Scoot Henderson — 2026–27: $13,585,523. Total remaining: 1 year, $13,585,523. (exp. 2026-2027 offseason; rookie-scale contract expires).

Gary Payton II — 2026–27: $2,800,000, 2027-2028: $2,800,000. Total remaining: 2 years, $5,600,000. (exp. 2027-2028 offseason; rookie-scale contract expires).

Egor Demin — 2026–27: $7,233,720, 2027–28: $7,578,240, (Team Option) 2028–29: $9,639,522. Total remaining: 3 years, $24,451,482. (exp. 2028-2029 offseason; rookie-scale contract).

Luka Garza — 2026–27: $2,296,274. Total remaining: 1 year, $2,296,274. (exp. 2027 offseason; unrestricted free agent).

Carlton Carrington — 2026–27: $2,728,320, 2027–28: $4,552,920, 2028–29: $6,377,520, 2029–30: $8,202,120. Total remaining: 4 years, $21,860,880. (exp. 2030 offseason; rookie-scale contract).

Luke Kennard — 2026–27: $11,000,000. Total remaining: 1 year, $11,000,000. (exp. 2027 offseason; unrestricted free agent).

Justin Edwards — 2026–27: $2,663,040, 2027–28: $2,802,060, 2028–29: $4,027,668. Total remaining: 3 years, $9,492,768. (exp. 2029 offseason; rookie-scale contract).

Leonard Miller — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2027 offseason; unrestricted free agent).

Jett Howard — 2026–27: $5,548,440. Total remaining: 1 year, $5,548,440. (exp. 2027 offseason; rookie-scale contract expires).

Nikola Jovic — 2026–27: $4,441,896. Total remaining: 1 year, $4,441,896. (exp. 2027 offseason; rookie-scale contract expires).

Pete Nance — 2026–27: $2,296,274. Total remaining: 1 year, $2,296,274. (exp. 2027 offseason; unrestricted free agent).

L.J. Cryer — 2026–27: $2,296,274. Total remaining: 1 year, $2,296,274. (exp. 2027 offseason; unrestricted free agent).


Phoenix Suns: Cap Space: -$14,211,730 Luxury Tax Room: +$22,798,270 Total Team Payroll: $185,025,730


-2027 FRP (PHO) -2027 SRP (PHO) -2028 FRP (PHO) -2028 SRP (PHO) -2029 FRP (PHO) -2029 SRP (PHO) -2030 FRP (PHO) -2030 SRP (PHO) -2031 FRP (PHO) -2031 SRP (PHO) -2032 FRP (PHO) -2032 SRP (PHO) -2033 FRP (PHO) -2033 SRP (PHO)


Donovan Mitchell — 2026–27: $60,911,900, 2027–28: $65,784,852, 2028–29: $70,657,804, 2029–30: $75,530,756. (Player Option) Total remaining: 4 years, $272,885,312. (exp. 2029-2030 offseason)

O.G. Anunoby — 2026–2027: $42,768,000, 2027–2028: $45,936,000, 2028–2029: $49,104,000. (Player Option) Total remaining: 3 years, $137,808,000. (exp. 2028-2029 offseason).

Ajay Mitchell — 2026–27: $2,800,000, 2027-2028: $2,800,000. (Team Option) Total remaining: 2 years, $5,600,000. (exp. 2027-2028).

Will Riley — 2026–27: $3,000,000, 2027–28: $3,150,000, 2028–29: $3,300,000, 2029–30: $5,455,000. Total remaining: 4 years, $14,905,000. (exp. 2030 offseason; rookie-scale contract).

Bobby Portis Jr. — 2026–27: $14,521,414, 2027-2028: $15,597,074. (Player Option) Total remaining: 2 years, $30,000,000. (exp. 2027-2028 offseason).

Jaime Jaquez Jr. — 2026–27: $3,870,360. Total remaining: 1 year, $3,870,360. (exp. 2027 offseason; rookie-scale contract expires).

Ziaire Williams — 2026–27: $7,500,000. Total remaining: 1 year, $7,500,000. (exp. 2027 offseason; unrestricted free agent).

Nolan Traore — 2026–27: $3,468,960, 2027–28: $3,642,120, 2028–29: $3,815,280, 2029–30: $6,558,120. Total remaining: 4 years, $17,484,480. (exp. 2030 offseason; rookie-scale contract).

Dennis Schröder — 2026–27: $14,000,000. Total remaining: 1 year, $14,000,000. (exp. 2027 offseason; unrestricted free agent).

Dylan Cardwell — 2026–27: $2,296,274. Total remaining: 1 year, $2,296,274. (exp. 2027 offseason; unrestricted free agent).

Quinten Post — 2026–27: $2,296,274. Total remaining: 1 year, $2,296,274. (exp. 2027 offseason; unrestricted free agent).

Will Richard — 2026–27: $2,296,274. Total remaining: 1 year, $2,296,274. (exp. 2027 offseason; unrestricted free agent).

Bruce Brown — 2026–27: $23,000,000. Total remaining: 1 year, $23,000,000. (exp. 2027 offseason; unrestricted free agent).

Jahmai Mashack — 2026–27: $2,296,274. Total remaining: 1 year, $2,296,274. (exp. 2027 offseason; unrestricted free agent).

2
Likes
2
Flames
0
Quotes