s/pelicans  
Posted by 
u/Ben_da_next_GM
 
  

THE ALL-GM FINANCES HUB PART THREE


Denver Nuggets: Cap Space: +$1,186,946 Luxury Tax Room: +$38,196,946 Total Team Payroll: $169,627,054


-2027 FRP (DEN) -2028 FRP (DEN) -2030 FRP (DEN) -2031 FRP (DEN) -2031 SRP Swap (Least Favorable with MIA) -2032 FRP (DEN) -2033 FRP (DEN)


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).

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).

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).

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).

Derik Queen — 2026–27: $4,989,240, 2027–28: $5,238,960 (Team Option), 2028–29: $5,488,680 (Team Option). Total remaining: 3 years, $15,716,880. (exp. 2028–2029 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).

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

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

Caleb Love — 2026–27: $5.99 million. (exp. 2026–2027 season).

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

Bol Bol — 2026–27: $2,296,271. (exp. 2026–2027 season)

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


Indiana Pacers: Cap Space: -$33,321,399 luxury Tax Room: $3,688,601 Total Team Payroll: $204,135,399


-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) -2031 SRP (TOR) -2032 FRP (IND) -2032 SRP (PHI) -2033 FRP (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)

Jrue Holiday — 2026–27: $34,657,500, 2027–28: $36,659,000. Total remaining: 2 years, $71,316,500. (exp. 2028–2029 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)

Max Strus — 2026–27: $16,660,836. (exp. 2026–2027 season)

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

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

Craig Porter Jr. — 2026–27: $2,221,677. Total remaining: 1 year, $2,221,677. (exp. 2026–2027 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. 2028–2029 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: -$8,104,484 Luxury Tax Room: +$28,905,516 Total Team Payroll: $178,918,484


-2027 FRP (NOP) -2027 SRP (NOP) -2027 SRP (PHO) -2028 FRP (NOP) -2028 SRP (NOP) -2029 FRP (NOP) -2029 FRP (PHO) -2029 SRP (NOP) -2030 FRP (NOP) -2030 SRP (NOP) -2031 FRP (NOP) -2031 FRP (PHO) -2031 SRP (NOP) -2032 FRP (NOP) -2032 SRP (NOP) -2032 SRP (CHA) -2032 SRP (TOR) -2033 FRP (TOR) -2033 SRP (NOP) -2033 SRP (IND)


De'Aaron Fox — 2026–27: $49,800,000, 2027–28: $53,784,000, 2028–29: $57,768,000, 2029–30: $61,752,000. Total remaining: 4 years, $223,104,000. (exp. 2029–2030 season)

Duncan Robinson — 2026–27: $15,992,957, 2027–28: $15,151,222. Total remaining: 2 years, $31,144,179. (exp. 2027–2028 season).

Myles Turner — 2026–27: $36,016,200, 2027–28: $38,177,172, 2028–29: $40,338,144. Total remaining: 3 years, $114,531,516. (exp. 2029 offseason; unrestricted free agent).

Kevin Porter Jr. — 2026–27: $5,390,700 (Player Option). (exp. 2026–2027 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).

Kevin Huerter — 2026–27: $5,300,000, 2027–28: $5,300,000. Total remaining: 2 years, $10,600,000. (exp. 2028–2029 season).

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

Taurean Prince — 2026–27: $3,000,000. (exp. 2026–2027 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).

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).

Dalen Terry — 2026–27: $5,440,000 (Team Option, exp. 2026–2027 season).

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

Tony Bradley — 2026–27: $2,296,274 (Team Option, exp. 2026–2027 season).

Rayan Rupert — 2026–27: $3,250,000. Total remaining: 1 year, $3,250,000. (exp. 2026–2027 season).

Rasheer Fleming — 2026–27: $2,150,917, 2027–28: $2,525,901, 2028–29: $2,735,698 (Club Option). Total remaining: 3 years, $7,412,516. (exp. 2028–2029 season).


Detroit Pisstons: Cap Space: +$948,997 Luxury Tax Room: +$37,958,997 Total Team Payroll: $169,865,003


-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: $13,398,000, 2027-2028: $14,104,000 Total remaining: 2 years, $27,502,000. (exp. 2027–2028 season).

Deni Avdija — 2026–27: $13,125,000, 2027–28: $11,875,000. Total remaining: 2 years, $25,000,000. (exp. 2027–2028 season).

R.J. Barrett — 2026–27: $29,616,071. Total remaining: 1 year, $29,616,071. (exp. 2026–2027 season).

Zach Edey — 2026–27: $6,332,760, 2027–28: $8,067,937. Total remaining: 2 years, $14,400,697. (exp. 2027–2028 season).

Nicolas Claxton — 2026–27: $23,320,738, 2027–28: $21,099,720. Total remaining: 2 years, $44,420,458. (exp. 2027–2028 season).

Santi Aldama — 2026–27: $17,007,043, 2027–28: $17,007,043. Total remaining: 2 years, $34,014,086. (exp. 2027–2028 season).

De’Andre Hunter — 2026–27: $24,900,000. Total remaining: 1 year, $24,900,000. (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: $18,000,000, 2028–29: $18,000,000. Total remaining: 3 years, $57,000,000 (Player Option). (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).

Josh Okogie — 2026–27: $3,800,000, 2027–28: $3,800,000. Total remaining: 2 years, $7,600,000. (exp. 2027–2028 season)

Thomas Bryant — 2026–27: $2,296,274, 2027–28: $2,296,274. Total remaining: 2 years, $4,592,548 (exp. 2027–2028 season)


Toronto Raptors: Cap Space: -$33,651,918 Luxury Tax Room: $3,358,082 Total Team Payroll: $204,465,918


-2027 FRP (LAC) -2028 FRP Swap (Least Favorable with MIA) -2030 FRP Swap (Least Favorable with PHO) -2032 FRP (TOR)


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

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)

Jalen Green — 2026–27: $36,000,000, 2027–28: $36,000,000 (Player Option). Total remaining: 2 years, $72,000,000. (exp. 2027–2028 season)

Ausar Thompson — 2026–27: $11,175,000 (exp. 2026–2027 season)

Wendell Carter Jr. — 2026–27: $10,850,000, 2027–28: $10,850,000, 2028–29: $10,850,000. Total remaining: 3 years, $32,550,000. (exp. 2028–2029 season).

Daniss Jenkins — 2026–27: $5,000,000, 2027–28: $5,000,000. Total remaining: 2 years, $10,000,000. (exp. 2027–2028 season).

Derrick Jones Jr. — 2026–27: $10,476,190. (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).

Mo Bamba — 2026–27: $2,296,274, 2027–28: $2,296,274. Total remaining: 2 years, $4,592,548. (exp. 2027–2028 season).

Walter Clayton Jr. — 2026–27: $12,000,000. Total remaining: 1 year, $12,000,000. (exp. 2026–2027 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).

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).

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


Houston Rockets: Cap Space: −$124,553 Luxury Tax Room: +$36,885,447 Total Team Payroll: $170,938,553


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


Karl-Anthony Towns — 2026–27: $57,121,200, 2027–28: $60,910,800, 2028–29: $64,700,400. Total remaining: 3 years, $182,732,400. (exp. 2028–2029 season).

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).

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

Ayo Dosunmu — 2026–27: $7,500,000, 2027–28: $8,000,000, 2028–29: $8,500,000 (Player Option). Total remaining: 3 years, $24,000,000. (exp. 2028–2029 season).

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

Tyus Jones — 2026–27: $7,000,000. (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).

Kenyon Martin Jr. — 2026–27: $8,000,000. (exp. 2026–2027 season).

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).


San Antonio Spurs: Cap Space: +$4,911,276 Luxury Tax Room: +$41,921,276 Total Team Payroll: $165,901,724


-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: −$14,983,919 Luxury Tax Room: +$22,026,081 Total Team Payroll: $185,797,919


-2027 FRP (PHO) -2029 FRP (TOR) -2029 SRP (PHO) -2030 FRP Swap (More Favorable with TOR) -2030 SRP (PHO) -2031 SRP (PHO) -2032 FRP (PHO) -2033 FRP (PHO) -2033 SRP (PHO) -2033 SRP (TOR)


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).

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).

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).

Naz Reid — 2026–27: $23,275,862, 2027–28: $25,000,000, 2028–29: $26,724,138, 2029–30: $28,448,276. Total remaining: 4 years, $103,448,276. (exp. 2029–2030 season).

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

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).

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).

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).

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).

Kobe Sanders — 2026–27: $2,622,139, 2027–28: $2,753,246, 2028–29: $2,884,353, 2029–30: $3,019,474. Total remaining: 4 years, $11,279,212. (exp. 2029–2030 season)

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