1 | Key |
|---|---|
2 | Early Termination Option |
3 | Partial Guarantee |
4 | Player Option |
5 | Qualifying Offer |
6 | Salary Cap Exception |
7 | Salary Cap Hold |
8 | Team Option |
9 | TK means Trade Kicker |
10 | |
11 | Total salary includes all contracts and free agent cap holds, but excludes qualifying offers |
12 | Committed salary includes all guaranteed amounts, ETOs and Player Options |
13 | |
14 | Source Logs |
15 | nbatranslog.tumblr.com |
16 | twitter.com/nbatranslog |
17 | |
18 | Contact Info |
19 | wyndouglas.com / wyn.douglas@gmail.com |
20 | |
21 | |
22 | I am not a primary source for salary information. Figures come from ShamSports, HoopsWorld and news reports. What you see here is the way I like to view the data, hopefully you find some use too. |
23 | Thanks to Albert Nahmad for his tireless and detailed corrections and suggestions. Albert is completely responsible for calculating the Cap Projections tab. Thank you! |
1 | CURRENT | 2012/13 | 2013/14 | 2014/15 | TOTAL | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Team | Salary Cap | SC +/- | Adj. SC +/- | Tax | Tax +/- | Tax Pymt | C | Total | Committed | C | Total | Committed | C | Total | Committed | TOTAL | Committed | ||
3 | ATL | $25,687,468 | -$32,356,532 | $66,389,406 | -$3,917,594 | $0 | 15 | $66,389,406 | $66,389,406 | 6 | $88,516,587 | $18,583,800 | 4 | $21,003,370 | $17,450,000 | $175,909,363 | $102,423,206 | |||
4 | BOS | $93,029,916 | $34,985,916 | $72,022,358 | $1,715,358 | $1,715,358 | 15 | $72,022,358 | $72,022,358 | 14 | $76,913,990 | $62,614,091 | 8 | $54,946,251 | $46,154,091 | $203,882,599 | $180,790,540 | |||
5 | BRK | $83,154,808 | $25,110,808 | $83,154,808 | $12,847,808 | $12,847,808 | 15 | $83,154,808 | $83,154,808 | 12 | $88,993,809 | $85,552,058 | 7 | $76,076,279 | $73,896,924 | $248,224,895 | $242,603,790 | |||
6 | CHA | $57,346,490 | -$697,510 | $57,346,490 | -$12,960,510 | $0 | 15 | $57,346,490 | $57,346,490 | 9 | $72,993,329 | $40,161,207 | 6 | $24,679,790 | $11,602,098 | $155,019,609 | $109,109,795 | |||
7 | CHI | $81,139,135 | $23,095,135 | $74,245,846 | $3,938,846 | $3,938,846 | 15 | $74,245,846 | $74,245,846 | 10 | $84,864,208 | $74,094,343 | 6 | $60,173,102 | $57,043,434 | $219,283,156 | $205,383,623 | |||
8 | CLE | -$4,489,142 | -$62,533,142 | $54,287,741 | -$16,019,259 | $0 | 15 | $54,287,741 | $54,287,741 | 10 | $66,146,737 | $31,998,284 | 6 | $30,679,465 | $4,852,273 | $151,113,943 | $91,138,298 | |||
9 | DAL | $2,902,195 | -$55,141,805 | $61,882,771 | -$8,424,229 | $0 | 15 | $61,882,771 | $61,882,771 | 8 | $77,320,322 | $42,205,221 | 2 | $2,175,603 | $0 | $141,378,696 | $104,087,992 | |||
10 | DEN | -$52,523,592 | -$110,567,592 | $64,062,416 | -$6,244,584 | $0 | 15 | $63,970,222 | $63,970,222 | 11 | $82,142,209 | $51,738,029 | 11 | $56,667,049 | $44,783,824 | $202,779,479 | $160,492,075 | |||
11 | DET | -$17,183,611 | -$75,227,611 | $69,050,344 | -$1,256,656 | $0 | 14 | $69,050,344 | $69,050,344 | 10 | $83,509,265 | $28,756,686 | 5 | $12,627,520 | $5,590,000 | $165,187,129 | $103,397,030 | |||
12 | GSW | $24,837,272 | -$33,206,728 | $70,093,610 | -$213,390 | $0 | 15 | $69,712,825 | $69,712,825 | 13 | $84,582,946 | $68,998,260 | 6 | $33,797,673 | $25,893,750 | $188,093,444 | $164,604,835 | |||
13 | HOU | -$3,361,075 | -$61,405,075 | $55,737,907 | -$14,569,093 | $0 | 15 | $55,645,713 | $55,645,713 | 15 | $54,951,158 | $39,238,522 | 11 | $43,793,998 | $32,424,282 | $154,390,869 | $127,308,517 | |||
14 | IND | $6,884,691 | -$51,159,309 | $67,126,653 | -$3,180,347 | $0 | 15 | $66,745,868 | $66,745,868 | 9 | $78,999,402 | $49,408,089 | 6 | $33,304,185 | $31,219,062 | $179,049,455 | $147,373,019 | |||
15 | LAC | $72,116,259 | $14,072,259 | $69,639,253 | -$667,747 | $0 | 15 | $69,639,253 | $69,639,253 | 9 | $88,490,684 | $44,133,088 | 4 | $34,732,363 | $29,333,873 | $192,862,300 | $143,106,214 | |||
16 | LAL | $115,096,277 | $57,052,277 | $99,911,165 | $29,604,165 | $29,604,165 | 15 | $99,911,165 | $99,911,165 | 8 | $108,311,364 | $75,480,535 | 1 | $8,900,000 | $8,900,000 | $217,122,529 | $184,291,700 | |||
17 | MEM | $77,980,546 | $19,936,546 | $63,232,825 | -$7,074,175 | $0 | 15 | $63,232,825 | $63,232,825 | 11 | $78,452,617 | $61,002,542 | 8 | $55,695,590 | $52,388,919 | $197,381,032 | $176,624,286 | |||
18 | MIA | $83,431,858 | $25,387,858 | $83,431,858 | $13,124,858 | $13,124,858 | 15 | $83,431,858 | $83,431,858 | 13 | $88,233,215 | $85,675,757 | 7 | $78,402,206 | $76,364,000 | $250,067,279 | $245,471,615 | |||
19 | MIL | -$84,960,361 | -$143,004,361 | $61,658,839 | -$8,648,161 | $0 | 15 | $61,658,839 | $61,658,839 | 9 | $80,043,477 | $45,958,023 | 5 | $21,949,731 | $18,969,976 | $163,652,047 | $126,586,838 | |||
20 | MIN | $61,673,542 | $3,629,542 | $61,673,542 | -$8,633,458 | $0 | 14 | $61,673,542 | $61,673,542 | 12 | $62,969,970 | $47,482,703 | 5 | $34,429,168 | $23,437,286 | $159,072,680 | $132,593,530 | |||
21 | NOH | $3,656,482 | -$54,387,518 | $64,371,423 | -$5,935,577 | $0 | 15 | $63,517,659 | $63,517,659 | 11 | $52,142,980 | $35,725,917 | 5 | $36,777,746 | $23,390,437 | $152,438,385 | $122,634,013 | |||
22 | NYK | $80,463,367 | $22,419,367 | $79,516,159 | $9,209,159 | $9,209,159 | 15 | $78,754,589 | $78,754,589 | 9 | $79,377,936 | $73,831,214 | 8 | $78,873,924 | $73,105,631 | $237,006,450 | $225,691,434 | |||
23 | OKC | -$63,878,030 | -$121,922,030 | $68,211,758 | -$2,095,242 | $0 | 15 | $68,211,758 | $68,211,758 | 12 | $85,965,156 | $65,293,678 | 10 | $66,727,684 | $58,961,031 | $220,904,598 | $192,466,467 | |||
24 | ORL | -$56,676,769 | -$114,720,769 | $66,596,181 | -$3,710,819 | $0 | 14 | $66,215,396 | $66,215,396 | 12 | $65,847,609 | $44,130,716 | 10 | $40,355,819 | $19,070,143 | $172,418,824 | $129,416,255 | |||
25 | PHI | $5,294,897 | -$52,749,103 | $65,156,074 | -$5,150,926 | $0 | 15 | $65,156,074 | $65,156,074 | 9 | $78,896,943 | $44,642,742 | 4 | $27,052,649 | $25,916,489 | $171,105,666 | $135,715,305 | |||
26 | PHO | -$6,626,274 | -$64,670,274 | $54,088,666 | -$16,218,334 | $0 | 15 | $53,234,902 | $53,234,902 | 12 | $55,546,695 | $44,420,504 | 8 | $37,692,799 | $18,990,000 | $146,474,396 | $116,645,406 | |||
27 | POR | -$1,482,028 | -$59,526,028 | $58,379,149 | -$11,927,851 | $0 | 14 | $58,379,149 | $58,379,149 | 9 | $64,787,784 | $58,379,149 | 9 | $47,173,225 | $39,150,652 | $170,340,158 | $155,908,949 | |||
28 | SAC | -$6,285,385 | -$64,329,385 | $53,575,792 | -$16,731,208 | $0 | 14 | $53,575,792 | $53,575,792 | 9 | $69,920,089 | $53,575,792 | 6 | $33,682,046 | $24,571,250 | $157,177,927 | $131,722,834 | |||
29 | SAS | $55,310,746 | -$2,733,254 | $69,568,331 | -$738,669 | $0 | 15 | $69,568,331 | $69,568,331 | 10 | $72,298,870 | $69,568,331 | 5 | $31,442,319 | $17,525,000 | $173,309,520 | $156,661,662 | |||
30 | TOR | $67,195,906 | $9,151,906 | $67,195,906 | -$3,111,095 | $0 | 15 | $67,195,906 | $67,195,906 | 12 | $76,757,595 | $67,195,906 | 8 | $60,954,889 | $51,567,326 | $204,908,390 | $185,959,137 | |||
31 | UTA | -$27,493,279 | -$85,537,279 | $67,213,862 | -$3,093,138 | $0 | 15 | $67,213,862 | $67,213,862 | 8 | $76,817,617 | $67,213,862 | 4 | $11,472,064 | $1,794,871 | $155,503,543 | $136,222,595 | |||
32 | WAS | $1,248,808 | -$56,795,192 | $58,546,817 | -$11,760,183 | $0 | 15 | $58,546,817 | $58,546,817 | 9 | $63,808,790 | $58,546,817 | 4 | $24,231,097 | $13,000,000 | $146,586,704 | $130,093,634 | |||
33 | TOTAL | $673,491,116 | -$1,067,828,884 | $0 | $2,007,367,949 | -$101,842,051 | $70,440,194 | 445 | $2,003,572,108 | $2,003,572,108 | 311 | $2,288,603,353 | $1,635,605,866 | 189 | $1,180,469,604 | $927,346,621 | $5,472,645,065 | $4,566,524,595 | ||
34 | ||||||||||||||||||||
1 | Team | Cap Figure | Cap Space | Team | Tax Figure | Tax Payment | Team | Total Salary | Total Committed | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | PHO | -$6,626,274 | $64,670,274 | LAL | $99,911,165 | $29,604,165 | CLE | $158,869,348 | $91,138,298 | ||
3 | SAC | -$6,285,385 | $64,329,385 | MIA | $83,431,858 | $13,124,858 | UTA | $155,503,543 | $94,336,649 | ||
4 | CLE | -$4,489,142 | $62,533,142 | BRK | $83,154,808 | $12,847,808 | DET | $168,459,220 | $103,397,030 | ||
5 | HOU | -$3,361,075 | $61,405,075 | NYK | $79,516,159 | $9,209,159 | DAL | $143,583,066 | $104,087,992 | ||
6 | CHA | $57,346,490 | $697,510 | CHI | $74,245,846 | $3,938,846 | CHA | $171,873,512 | $109,109,795 | ||
7 | POR | -$1,482,028 | $59,526,028 | BOS | $72,022,358 | $1,715,358 | ATL | $190,137,388 | $114,423,206 | ||
8 | WAS | $1,248,808 | $56,795,192 | GSW | $70,093,610 | $0 | NOH | $152,438,385 | $122,634,013 | ||
9 | MIN | $61,673,542 | $0 | LAC | $69,639,253 | $0 | SAS | $173,309,520 | $125,814,359 | ||
10 | MIL | -$84,960,361 | $143,004,361 | SAS | $69,568,331 | $0 | SAC | $170,434,177 | $127,689,658 | ||
11 | DAL | $2,902,195 | $55,141,805 | DET | $69,050,344 | $0 | PHO | $161,213,636 | $128,395,406 | ||
12 | NOH | $3,656,482 | $54,387,518 | OKC | $68,211,758 | $0 | MIL | $182,895,268 | $134,886,838 | ||
13 | PHI | $5,294,897 | $52,749,103 | UTA | $67,213,862 | $0 | ORL | $185,630,977 | $140,748,481 | ||
14 | IND | $6,884,691 | $51,159,309 | TOR | $67,195,906 | $0 | WAS | $165,281,378 | $141,612,336 | ||
15 | TOR | $67,195,906 | $0 | IND | $67,126,653 | $0 | MIN | $175,816,899 | $149,337,749 | ||
16 | OKC | -$63,878,030 | $121,922,030 | ORL | $66,596,181 | $0 | POR | $189,888,074 | $153,006,209 | ||
17 | DEN | -$52,523,592 | $110,567,592 | ATL | $66,389,406 | $0 | HOU | $216,813,001 | $159,771,798 | ||
18 | ATL | $25,687,468 | $32,356,532 | PHI | $65,156,074 | $0 | PHI | $204,959,062 | $167,519,069 | ||
19 | LAC | $72,116,259 | $0 | NOH | $64,371,423 | $0 | LAL | $217,122,529 | $184,291,700 | ||
20 | GSW | $24,837,272 | $33,206,728 | DEN | $64,062,416 | $0 | IND | $217,902,967 | $184,117,238 | ||
21 | DET | -$17,183,611 | $75,227,611 | MEM | $63,232,825 | $0 | MEM | $209,148,812 | $186,212,712 | ||
22 | UTA | -$27,493,279 | $85,537,279 | DAL | $61,882,771 | $0 | GSW | $232,958,021 | $191,472,015 | ||
23 | SAS | $55,310,746 | $2,733,254 | MIN | $61,673,542 | $0 | BOS | $223,521,627 | $195,910,540 | ||
24 | MEM | $77,980,546 | $0 | MIL | $61,658,839 | $0 | LAC | $254,581,050 | $200,649,964 | ||
25 | NYK | $80,463,367 | $0 | WAS | $58,546,817 | $0 | TOR | $232,122,789 | $203,936,991 | ||
26 | CHI | $81,139,135 | $0 | POR | $58,379,149 | $0 | DEN | $261,416,983 | $211,669,712 | ||
27 | BRK | $83,154,808 | $0 | CHA | $57,346,490 | $0 | NYK | $244,706,763 | $233,391,747 | ||
28 | MIA | $83,431,858 | $0 | HOU | $55,737,907 | $0 | OKC | $305,349,374 | $271,838,681 | ||
29 | ORL | -$56,676,769 | $114,720,769 | CLE | $54,287,741 | $0 | CHI | $296,405,360 | $280,482,566 | ||
30 | BOS | $93,029,916 | $0 | PHO | $54,088,666 | $0 | MIA | $315,947,279 | $311,351,615 | ||
31 | LAL | $115,096,277 | $0 | SAC | $53,575,792 | $0 | BRK | $343,343,764 | $337,722,659 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Josh Smith | $13,200,000 | $13,200,000 | $13,200,000 | $13,200,000 | $16,402,500 | $13,200,000 | 15% TK; Likely incentives | |||
3 | Al Horford | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | $48,000,000 | Unlikely incentives | |
4 | Devin Harris | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $12,750,000 | $8,500,000 | ||||
5 | Zaza Pachulia | $5,248,750 | $5,248,750 | $5,248,750 | $5,248,750 | $7,873,125 | $5,248,750 | Unikely incentives | |||
6 | Louis Williams | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,225,000 | $5,450,000 | $15,675,000 | |||
7 | Kyle Korver | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $9,500,000 | $5,000,000 | ||||
8 | Johan Petro | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $6,650,000 | $3,500,000 | ||||
9 | Dahntay Jones | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | $5,510,000 | $2,900,000 | ||||
10 | Jeff Teague | $2,433,077 | $2,433,077 | $2,433,077 | $2,433,077 | $6,082,693 | $2,433,077 | ||||
11 | Deshawn Stevenson | $2,240,450 | $2,240,450 | $2,240,450 | $2,240,450 | $2,240,450 | $2,240,450 | $2,240,450 | 13, 14: Unguaranteed | ||
12 | (Jordan Farmar) | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | |||||
13 | John Jenkins | $1,204,560 | $1,204,560 | $1,204,560 | $1,204,560 | $1,258,800 | $1,312,920 | $2,228,025 | $3,241,777 | $2,463,360 | |
14 | Ivan Johnson | $962,195 | $962,195 | $962,195 | $962,195 | $1,250,854 | $962,195 | ||||
15 | Anthony Tolliver | $854,389 | $854,389 | $915,852 | $854,389 | $884,293 | $854,389 | ||||
16 | (Jeremy Tyler) | $762,195 | $762,195 | $762,195 | $762,195 | $100,000 | $862,195 | ||||
17 | Mike Scott | $473,604 | $473,604 | $473,604 | $473,604 | $788,872 | $473,604 | ||||
18 | (Jordan Williams) | $420,000 | $420,000 | $420,000 | $420,000 | $420,000 | |||||
19 | (Jannero Pargo) | $100,516 | $100,516 | $144,618 | $100,516 | $100,516 | |||||
20 | Shelvin Mack | $89,670 | $89,670 | $89,670 | $89,670 | $89,670 | |||||
21 | Hilton Armstrong | $854,389 | |||||||||
22 | Erick Dampier | $854,389 | |||||||||
23 | Randolph Morris | $854,389 | |||||||||
24 | Etan Thomas | $854,389 | |||||||||
25 | Sofocles Schortsianitis | Draft rights held | |||||||||
26 | Alain Digbeu | Draft rights held | |||||||||
27 | Cenk Akyol | Draft rights held | |||||||||
28 | Sergiy Gladyr | Draft rights held | |||||||||
29 | TRADE EXC | $1,375,000 | Expires 7/X/13 (Willie Green) | ||||||||
30 | NON-TAX MLE | $0 | |||||||||
31 | BAE | -$45,494,494 | |||||||||
32 | TOTAL | $25,687,468 | $66,389,406 | $66,494,971 | $66,389,406 | $88,516,587 | $21,003,370 | $14,228,025 | $0 | $190,137,388 | |
33 | COMMITTED | $66,389,406 | $18,583,800 | $17,450,000 | $12,000,000 | $0 | $114,423,206 | ||||
34 | CONTRACTS | 15 | 6 | 4 | 2 | 0 | |||||
35 | CAP +/- | -$32,356,532 | $30,016,587 | -$39,146,630 | |||||||
36 | TAX +/- | -$3,917,594 | $16,916,587 | -$52,769,630 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Paul Pierce | $16,790,345 | $16,790,345 | $16,790,345 | $16,790,345 | $15,333,334 | $21,790,345 | 13: $5m guaranteed, fully guaranteed 7/1/13 | |||
3 | Kevin Garnett | $11,566,265 | $11,566,265 | $11,566,265 | $11,566,265 | $12,443,735 | $12,000,000 | $30,010,000 | 14: $6m guaranteed until 7/15/14 | ||
4 | Rajon Rondo | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,954,545 | $12,909,091 | $35,863,636 | |||
5 | Jeff Green | $8,385,000 | $8,385,000 | $8,385,000 | $8,385,000 | $8,965,000 | $9,445,000 | $9,445,000 | $36,240,000 | ||
6 | Brandon Bass | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,450,000 | $6,900,000 | $19,350,000 | |||
7 | Courtney Lee | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,225,000 | $5,450,000 | $5,675,000 | $21,350,000 | ||
8 | Jason Terry | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,225,000 | $5,450,000 | $15,675,000 | |||
9 | Avery Bradley | $1,630,800 | $1,630,800 | $1,630,800 | $1,630,800 | $2,511,432 | $3,581,302 | $4,142,232 | |||
10 | Jared Sullinger | $1,306,920 | $1,306,920 | $1,306,920 | $1,306,920 | $1,365,720 | $1,424,520 | $2,269,260 | $3,270,004 | $2,672,640 | |
11 | Fab Melo | $1,045,600 | $1,254,720 | $1,254,720 | $1,254,720 | $1,311,240 | $1,367,640 | $2,249,768 | $3,257,664 | $2,565,960 | |
12 | Jordan Crawford | $1,198,680 | $1,198,680 | $1,198,680 | $1,198,680 | $2,162,419 | $3,206,867 | $3,361,099 | |||
13 | Chris Wilcox | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | ||||
14 | (Keyon Dooling) | $400,000 | $400,000 | $400,000 | $400,000 | $400,000 | |||||
15 | Terrence Williams | $390,494 | $390,494 | $390,494 | $390,494 | $947,907 | $390,494 | ||||
16 | (Dionte Christmas) | $236,802 | $236,802 | $236,802 | $236,802 | $236,802 | |||||
17 | (Kris Joseph) | $197,799 | $197,799 | $197,799 | $197,799 | $197,799 | |||||
18 | (Darko Milicic) | $180,773 | $180,773 | $180,773 | $180,773 | $180,773 | |||||
19 | Shavlik Randolph | $157,661 | $157,661 | $116,786 | $157,661 | $1,106,941 | $157,661 | ||||
20 | DJ White | $150,846 | $150,846 | $107,748 | $150,846 | $1,027,424 | $150,846 | ||||
21 | (Shavlik Randolph) | $100,516 | $100,516 | $100,516 | $100,516 | $100,516 | |||||
22 | (DJ White) | $100,516 | $100,516 | $100,516 | $100,516 | $100,516 | |||||
23 | (Terrence Williams) | $50,258 | $50,258 | $50,258 | $50,258 | $50,258 | |||||
24 | (Jarvis Varnado) | $44,574 | $44,574 | $44,574 | $44,574 | $44,574 | |||||
25 | (Jamar Smith) | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | |||||
26 | Nenad Krstic | $8,314,674 | |||||||||
27 | Roshown McLeod | $3,772,503 | |||||||||
28 | Stephon Marbury | $1,440,000 | |||||||||
29 | Carlos Arroyo | $854,389 | |||||||||
30 | Dana Barros | $854,389 | |||||||||
31 | PJ Brown | $854,389 | |||||||||
32 | Mark Bryant | $854,389 | |||||||||
33 | Michael Finley | $854,389 | |||||||||
34 | Grant Long | $854,389 | |||||||||
35 | Michael Olowokandi | $854,389 | |||||||||
36 | Shaquille O'Neal | $854,389 | |||||||||
37 | Scot Pollard | $854,389 | |||||||||
38 | NON-TAX MLE | $0 | |||||||||
39 | BAE | ||||||||||
40 | TOTAL | $93,029,916 | $72,022,358 | $72,436,177 | $72,022,358 | $76,913,990 | $54,946,251 | $19,639,028 | $0 | $223,521,627 | |
41 | COMMITTED | $72,022,358 | $62,614,091 | $46,154,091 | $15,120,000 | $0 | $195,910,540 | ||||
42 | CONTRACTS | 15 | 14 | 8 | 4 | 0 | |||||
43 | CAP +/- | $34,985,916 | $13,978,358 | $18,413,990 | -$5,203,749 | ||||||
44 | TAX +/- | $1,715,358 | $1,715,358 | $5,313,990 | -$18,826,749 | ||||||
45 | APRON +/- | -$2,284,642 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Joe Johnson | $19,752,645 | $19,752,645 | $19,752,645 | $19,752,645 | $21,466,718 | $23,180,790 | $24,894,863 | $89,295,015 | ||
3 | Deron Williams | $17,177,795 | $17,177,795 | $17,177,795 | $17,177,795 | $18,466,130 | $19,754,464 | $21,042,799 | $22,331,134 | $98,772,321 | |
4 | Brook Lopez | $13,668,750 | $13,668,750 | $13,668,750 | $13,668,750 | $14,693,906 | $15,719,062 | $16,744,218 | $60,825,936 | ||
5 | Kris Humphries | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | $24,000,000 | ||||
6 | Gerald Wallace | $9,682,435 | $9,682,435 | $9,682,435 | $9,682,435 | $10,105,855 | $10,105,855 | $10,105,855 | $40,000,000 | ||
7 | Mirza Teletovic | $3,090,000 | $3,090,000 | $3,090,000 | $3,090,000 | $3,229,050 | $3,368,100 | $9,687,150 | |||
8 | Reggie Evans | $1,622,617 | $1,622,617 | $1,622,617 | $1,622,617 | $1,695,635 | $1,768,653 | $5,086,905 | |||
9 | Marshon Brooks | $1,160,040 | $1,160,040 | $1,160,040 | $1,160,040 | $1,210,080 | $2,179,354 | $3,201,471 | $4,549,474 | ||
10 | CJ Watson | $992,680 | $992,680 | $992,680 | $992,680 | $1,106,941 | $2,099,621 | ||||
11 | Jerry Stackhouse | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | ||||
12 | Keith Bogans | $854,389 | $854,389 | $1,229,255 | $854,389 | $884,293 | $854,389 | ||||
13 | Andray Blatche | $854,389 | $854,389 | $1,229,255 | $854,389 | $884,293 | $854,389 | ||||
14 | Tyshawn Taylor | $473,604 | $473,604 | $473,604 | $473,604 | $788,872 | $1,262,476 | ||||
15 | Tornike Shengelia | $473,604 | $473,604 | $473,604 | $473,604 | $788,872 | $1,262,476 | ||||
16 | (Josh Childress) | $402,639 | $402,639 | $402,639 | $402,639 | $402,639 | |||||
17 | (Damion James) | $50,258 | $50,258 | $50,258 | $50,258 | $50,258 | |||||
18 | Kris Joseph | $44,574 | $44,574 | $44,574 | $44,574 | $788,872 | $44,574 | ||||
19 | (Travis Outlaw) | $4,000,000 | |||||||||
20 | Bojan Bogdanovic | ||||||||||
21 | Ilkan Karaman | Draft rights held | |||||||||
22 | Christian Drejer | Draft rights held | |||||||||
23 | TAX MLE | $0 | |||||||||
24 | BAE | ||||||||||
25 | TOTAL | $83,154,808 | $83,154,808 | $88,402,332 | $83,154,808 | $88,993,809 | $76,076,279 | $72,787,735 | $22,331,134 | $343,343,764 | |
26 | COMMITTED | $83,154,808 | $85,552,058 | $73,896,924 | $72,787,735 | $22,331,134 | $337,722,659 | ||||
27 | CONTRACTS | 15 | 12 | 7 | 4 | 1 | |||||
28 | CAP +/- | $25,110,808 | $30,493,809 | $15,926,279 | |||||||
29 | TAX +/- | $12,847,808 | $17,393,809 | $2,303,279 | |||||||
30 | APRON +/- | $8,847,808 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Ben Gordon | $12,400,000 | $12,400,000 | $12,400,000 | $12,400,000 | $13,200,000 | $25,600,000 | Unlikely incentives | |||
3 | Tyrus Thomas | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,694,215 | $9,388,430 | $26,082,644 | |||
4 | DeSagana Diop | $7,372,200 | $7,372,200 | $7,372,200 | $7,372,200 | $11,058,300 | $7,372,200 | ||||
5 | Ramon Sessions | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $10,000,000 | ||||
6 | Michael Kidd-Gilchrist | $4,602,720 | $4,602,720 | $4,602,720 | $4,602,720 | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $9,412,560 | |
7 | Josh McRoberts | $3,135,000 | $3,135,000 | $3,135,000 | $3,135,000 | $4,075,500 | $3,135,000 | ||||
8 | Gerald Henderson | $3,101,327 | $3,101,327 | $3,101,327 | $3,101,327 | $7,753,318 | $3,101,327 | ||||
9 | Bismack Biyombo | $2,923,920 | $2,923,920 | $2,923,920 | $2,923,920 | $3,049,920 | $3,873,398 | $5,194,227 | $5,973,840 | ||
10 | Reggie Williams | $2,612,500 | $2,612,500 | $2,612,500 | $2,612,500 | $3,396,250 | $2,612,500 | ||||
11 | Kemba Walker | $2,462,400 | $2,462,400 | $2,462,400 | $2,462,400 | $2,568,360 | $3,272,091 | $4,433,683 | $5,030,760 | ||
12 | Byron Mullens | $2,253,062 | $2,253,062 | $2,253,062 | $2,253,062 | $5,632,655 | $2,253,062 | ||||
13 | Brendan Haywood | $1,886,312 | $1,886,312 | $1,886,312 | $1,886,312 | $2,050,000 | $2,213,668 | $10,522,500 | $6,149,980 | 15: Unguaranteed until 8/1/15 | |
14 | Jeff Adrien | $653,356 | $653,356 | $653,356 | $653,356 | $916,099 | $653,356 | ||||
15 | Jeff Taylor | $575,000 | $575,000 | $575,000 | $575,000 | $788,872 | $915,243 | $1,363,872 | 14: Unguaranteed until 7/1/12 | ||
16 | (Cory Higgins) | $192,791 | $192,791 | $192,791 | $192,791 | $192,791 | |||||
17 | Jannero Pargo | $175,903 | $175,903 | $175,903 | $175,903 | ||||||
18 | ROOM MLE | -$59,861,176 | |||||||||
19 | BAE | ||||||||||
20 | TOTAL | $57,346,490 | $57,346,490 | $57,346,490 | $57,346,490 | $72,993,329 | $24,679,790 | $16,853,904 | $0 | $171,873,512 | |
21 | COMMITTED | $57,346,490 | $40,161,207 | $11,602,098 | $0 | $0 | $109,109,795 | ||||
22 | CONTRACTS | 15 | 9 | 6 | 2 | 0 | |||||
23 | CAP +/- | -$697,510 | $14,493,329 | -$35,470,210 | |||||||
24 | TAX +/- | -$12,960,510 | $1,393,329 | -$49,093,210 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Derrick Rose | $16,402,552 | $16,402,552 | $16,402,552 | $16,402,552 | $17,632,743 | $18,862,934 | $20,093,126 | $21,323,317 | $94,314,672 | 15% TK |
3 | Carlos Boozer | $15,000,000 | $15,000,000 | $15,000,000 | $15,000,000 | $15,300,000 | $16,800,000 | $47,100,000 | |||
4 | Luol Deng | $13,305,000 | $13,305,000 | $13,305,000 | $13,305,000 | $14,275,000 | $27,580,000 | Unlikely incentives | |||
5 | Joakim Noah | $11,300,000 | $11,300,000 | $11,300,000 | $11,300,000 | $11,100,000 | $12,200,000 | $13,400,000 | $48,000,000 | ||
6 | Richard Hamilton | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $6,000,000 | 13: $1m guaranteed | |||
7 | Kirk Hinrich | $3,941,000 | $3,941,000 | $3,941,000 | $3,941,000 | $4,059,000 | $8,000,000 | ||||
8 | Taj Gibson | $2,155,811 | $2,155,811 | $2,155,811 | $2,155,811 | $8,540,000 | $9,180,500 | $9,821,000 | $10,461,500 | $40,158,811 | Includes $6m incentives |
9 | Marco Belinelli | $1,957,000 | $1,957,000 | $1,957,000 | $1,957,000 | $2,348,400 | $1,957,000 | ||||
10 | Jimmy Butler | $1,066,920 | $1,066,920 | $1,066,920 | $1,066,920 | $1,112,880 | $2,008,748 | $3,013,123 | $2,179,800 | ||
11 | Marquis Teague | $857,000 | $857,000 | $857,000 | $857,000 | $1,074,720 | $1,120,920 | $2,023,261 | $3,034,891 | $1,931,720 | |
12 | Vladimir Radmanovic | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | ||||
13 | Nazr Mohammed | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | ||||
14 | Nate Robinson | $854,389 | $854,389 | $1,146,337 | $854,389 | $884,293 | $854,389 | ||||
15 | Daequan Cook | $512,633 | $512,633 | $595,608 | $512,633 | $884,293 | $512,633 | ||||
16 | Malcolm Thomas | $134,505 | $134,505 | $62,912 | $134,505 | $884,293 | |||||
17 | (Lou Amundson) | $50,258 | $50,258 | $62,912 | $50,258 | ||||||
18 | Brian Scalabrine | $854,389 | |||||||||
19 | Nikola Mirotic | $1,038,900 | Draft rights held | ||||||||
20 | Vladimir Veremeenko | Draft rights held | |||||||||
21 | TRADE EXC | $5,000,000 | Expires 7/16/13 (Korver) | ||||||||
22 | NON-TAX MLE | $0 | |||||||||
23 | BAE | $0 | |||||||||
24 | TOTAL | $81,139,135 | $74,245,846 | $75,557,414 | $74,245,846 | $84,864,208 | $60,173,102 | $45,337,387 | $31,784,817 | $296,405,360 | |
25 | COMMITTED | $74,245,846 | $74,094,343 | $57,043,434 | $43,314,126 | $31,784,817 | $280,482,566 | ||||
26 | CONTRACTS | 15 | 10 | 6 | 4 | 2 | |||||
27 | CAP +/- | $23,095,135 | $26,364,208 | $23,102 | |||||||
28 | TAX +/- | $3,938,846 | $13,264,208 | -$13,599,898 | |||||||
29 | APRON +/- | -$61,154 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Anderson Varejao | $8,368,182 | $8,368,182 | $8,368,182 | $8,368,182 | $9,036,364 | $9,704,545 | $22,256,819 | 5% TK; 14: 50% guaranteed; Likely incentives ($2m over 6 yrs) | ||
3 | Luke Walton | $6,091,363 | $6,091,363 | $6,091,363 | $6,091,363 | $9,137,045 | $6,091,363 | Unlikely incentives | |||
4 | Kyrie Irving | $5,375,760 | $5,375,760 | $5,375,760 | $5,375,760 | $5,607,240 | $7,070,730 | $9,191,949 | $10,983,000 | ||
5 | Daniel Gibson | $4,792,332 | $4,792,332 | $4,792,332 | $4,792,332 | $9,105,431 | $4,792,332 | ||||
6 | Marreese Speights | $4,200,000 | $4,200,000 | $4,200,000 | $4,200,000 | $4,515,000 | $8,715,000 | ||||
7 | Tristan Thompson | $3,894,240 | $3,894,240 | $3,894,240 | $3,894,240 | $4,062,000 | $5,138,430 | $6,777,589 | $7,956,240 | ||
8 | Dion Waiters | $3,726,600 | $3,726,600 | $3,726,600 | $3,726,600 | $3,894,240 | $4,062,000 | $5,138,430 | $6,777,589 | $7,620,840 | |
9 | Alonzo Gee | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,250,000 | $3,000,000 | $6,750,000 | 14: Unguaranteed | ||
10 | Omri Casspi | $2,277,306 | $2,277,306 | $2,277,306 | $2,277,306 | $5,693,265 | $2,277,306 | ||||
11 | CJ Miles | $2,225,000 | $2,225,000 | $2,225,000 | $2,225,000 | $2,225,000 | $2,225,000 | 13: Unguaranteed | |||
12 | Wayne Ellington | $2,083,042 | $2,083,042 | $2,083,042 | $2,083,042 | $5,207,605 | $2,083,042 | ||||
13 | Tyler Zeller | $1,563,120 | $1,563,120 | $1,563,120 | $1,563,120 | $1,633,440 | $1,703,760 | $2,616,975 | $3,695,169 | $3,196,560 | |
14 | (Kelenna Azubuike) | $1,069,509 | $1,069,509 | $1,069,509 | $1,069,509 | $1,069,509 | |||||
15 | (Luke Harangody) | $1,054,389 | $1,054,389 | $1,054,389 | $1,054,389 | $1,054,389 | |||||
16 | (Jeremy Pargo) | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | |||||
17 | Shaun Livingston | $773,976 | $773,976 | $1,100,849 | $773,976 | $884,293 | $773,976 | ||||
18 | (Josh Selby) | $762,195 | $762,195 | $762,195 | $762,195 | $762,195 | |||||
19 | Kevin Jones | $390,027 | $390,027 | $390,027 | $390,027 | $788,872 | $390,027 | ||||
20 | (Samardo Samuels) | $356,833 | $356,833 | $356,833 | $356,833 | $356,833 | |||||
21 | (Michael Eric) | $300,000 | $300,000 | $300,000 | $300,000 | $300,000 | |||||
22 | (Donald Sloan) | $264,527 | $264,527 | $264,527 | $264,527 | $264,527 | |||||
23 | Chris Quinn | $169,340 | $169,340 | $169,340 | $169,340 | $1,106,942 | $169,340 | ||||
24 | (Kevin Jones) | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | |||||
25 | (Baron Davis) | $12,250,000 | |||||||||
26 | Semih Erden | $1,084,293 | $1,084,293 | ||||||||
27 | Milan Macvan | Draft rights held | |||||||||
28 | Ejike Ugboaja | Draft rights held | |||||||||
29 | Sasha Kaun | Draft rights held | |||||||||
30 | ROOM MLE | -$59,861,176 | |||||||||
31 | BAE | ||||||||||
32 | TOTAL | -$4,489,142 | $54,287,741 | $66,864,614 | $54,287,741 | $66,146,737 | $30,679,465 | $7,755,405 | $0 | $158,869,348 | |
33 | COMMITTED | $54,287,741 | $31,998,284 | $4,852,273 | $0 | $0 | $91,138,298 | ||||
34 | CONTRACTS | 15 | 10 | 6 | 2 | 0 | |||||
35 | CAP +/- | -$62,533,142 | $7,646,737 | -$29,470,535 | |||||||
36 | TAX +/- | -$16,019,259 | -$5,453,263 | -$43,093,535 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | COMMITTED | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Dirk Nowitzki | $20,907,128 | $20,907,128 | $20,907,128 | $20,907,128 | $22,721,381 | $43,628,509 | ||||
3 | Shawn Marion | $8,646,364 | $8,646,364 | $8,646,364 | $8,646,364 | $9,316,796 | $17,963,160 | 15% TK; Likely incentives | |||
4 | Chris Kaman | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $9,600,000 | $8,000,000 | ||||
5 | OJ Mayo | $4,020,000 | $4,020,000 | $4,020,000 | $4,020,000 | $4,200,900 | $8,220,900 | ||||
6 | Anthony Morrow | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $7,600,000 | $4,000,000 | ||||
7 | Vince Carter | $3,090,000 | $3,090,000 | $3,090,000 | $3,090,000 | $3,180,000 | $6,270,000 | 10% TK | |||
8 | Darren Collison | $2,319,344 | $2,319,344 | $2,319,344 | $2,319,344 | $5,798,360 | $2,319,344 | ||||
9 | Rodrigue Beaubois | $2,227,333 | $2,227,333 | $2,227,333 | $2,227,333 | $5,568,333 | $2,227,333 | ||||
10 | Elton Brand | $2,100,500 | $2,100,500 | $2,100,500 | $2,100,500 | $3,990,950 | $2,100,500 | ||||
11 | (Dominique Jones) | $1,276,560 | $1,276,560 | $1,276,560 | $1,276,560 | $1,276,560 | |||||
12 | Jared Cunningham | $1,156,320 | $1,156,320 | $1,156,320 | $1,156,320 | $1,208,400 | $1,260,360 | $2,204,370 | $3,222,788 | $2,364,720 | |
13 | Brandan Wright | $992,680 | $992,680 | $992,680 | $992,680 | $884,293 | $992,680 | ||||
14 | (Delonte West) | $854,389 | $854,389 | $1,223,166 | $854,389 | $854,389 | |||||
15 | Jae Crowder | $600,491 | $600,491 | $600,491 | $600,491 | $788,872 | $915,243 | $1,389,363 | |||
16 | Mike James | $502,581 | $502,581 | $159,080 | $502,581 | $884,293 | $502,581 | ||||
17 | Bernard James | $473,604 | $473,604 | $473,604 | $473,604 | $788,872 | $473,604 | ||||
18 | (Troy Murphy) | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | |||||
19 | (Derek Fisher) | $206,804 | $206,804 | $206,804 | $206,804 | $206,804 | |||||
20 | (Chris Douglas-Roberts) | $88,512 | $88,512 | $88,512 | $88,512 | $88,512 | |||||
21 | (Eddy Curry) | $55,678 | $55,678 | $55,678 | $55,678 | $55,678 | |||||
22 | (Justin Dentmon) | $44,835 | $44,835 | $44,835 | $44,835 | ||||||
23 | Josh Akognon | $41,789 | $41,789 | $41,789 | $41,789 | $788,872 | |||||
24 | (Chris Wright) | $27,859 | $27,859 | $27,859 | $27,859 | ||||||
25 | (Brendan Haywood) | $6,299,000 | |||||||||
26 | Petteri Koponen | $880,600 | Draft rights held | ||||||||
27 | Nick Calathes | Draft rights held | |||||||||
28 | Renaldas Seibutus | Draft rights held | |||||||||
29 | Steve Logan | Draft rights held | |||||||||
30 | Tadija Dragicevic | Draft rights held | |||||||||
31 | ROOM MLE | -$59,861,176 | |||||||||
32 | BAE | ||||||||||
33 | TOTAL | $2,902,195 | $61,882,771 | $68,207,047 | $61,882,771 | $77,320,322 | $2,175,603 | $2,204,370 | $0 | $143,583,066 | |
34 | COMMITTED | $61,882,771 | $42,205,221 | $0 | $0 | $0 | $104,087,992 | ||||
35 | CONTRACTS | 15 | 8 | 2 | 1 | 0 | |||||
36 | CAP +/- | -$55,141,805 | $18,820,322 | -$57,974,397 | |||||||
37 | TAX +/- | -$8,424,229 | $5,720,322 | -$71,597,397 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Andre Iguodala | $14,968,250 | $14,968,250 | $14,968,250 | $14,968,250 | $16,402,500 | $31,370,750 | Unlikely incentives | |||
3 | JaVale McGee | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,750,000 | $11,250,000 | $12,000,000 | $44,000,000 | ||
4 | Danilo Gallinari | $9,439,000 | $9,439,000 | $9,439,000 | $9,439,000 | $10,146,925 | $10,854,850 | $11,559,225 | $42,000,000 | ||
5 | Wilson Chandler | $5,930,414 | $5,930,414 | $5,930,414 | $5,930,414 | $6,344,164 | $6,757,913 | $7,171,662 | $21,032,491 | 15: $2m guaranteed | |
6 | Andre Miller | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $4,625,000 | $12,000,000 | 14: $2m guaranteed | ||
7 | Corey Brewer | $3,243,000 | $3,243,000 | $3,243,000 | $3,243,000 | $6,161,700 | $3,243,000 | ||||
8 | Timofey Mozgov | $3,140,429 | $3,140,429 | $3,140,429 | $3,140,429 | $5,966,815 | $3,140,429 | ||||
9 | Kosta Koufos | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $6,500,000 | 14: $500k guaranteed | ||
10 | Ty Lawson | $2,544,529 | $2,544,529 | $2,544,529 | $2,544,529 | $10,786,700 | $11,595,703 | $12,404,705 | $13,213,708 | $50,545,344 | |
11 | Anthony Randolph | $1,674,641 | $1,674,641 | $1,674,641 | $1,674,641 | $1,750,000 | $1,825,359 | $5,250,000 | |||
12 | Evan Fournier | $1,361,400 | $1,361,400 | $1,361,400 | $1,361,400 | $1,422,720 | $1,483,920 | $2,288,205 | $3,278,997 | $2,784,120 | |
13 | Kenneth Faried | $1,311,240 | $1,311,240 | $1,311,240 | $1,311,240 | $1,367,640 | $2,249,768 | $3,257,664 | $2,678,880 | ||
14 | Jordan Hamilton | $1,121,520 | $1,121,520 | $1,121,520 | $1,121,520 | $1,169,880 | $2,109,294 | $3,113,317 | $2,291,400 | ||
15 | Julyan Stone | $762,195 | $854,389 | $762,195 | $762,195 | $1,084,293 | $762,195 | ||||
16 | Quincy Miller | $473,604 | $473,604 | $473,604 | $473,604 | $788,872 | $915,243 | $2,177,719 | |||
17 | (Chris Anderson) | $4,526,000 | |||||||||
18 | Rudy Fernandez | $5,451,108 | |||||||||
19 | Wesley Person | $854,389 | |||||||||
20 | Izzet Turykilmaz | Draft rights held | |||||||||
21 | Sani Becirovic | Draft rights held | |||||||||
22 | Chu Chu Maduabum | Draft rights held | |||||||||
23 | Xue Yuyang | Draft rights held | |||||||||
24 | NON-TAX MLE | -$77,304,816 | |||||||||
25 | BAE | -$45,494,494 | |||||||||
26 | TOTAL | -$52,523,592 | $64,062,416 | $68,496,222 | $63,970,222 | $82,142,209 | $56,667,049 | $45,423,797 | $13,213,708 | $261,416,983 | |
27 | COMMITTED | $63,970,222 | $51,738,029 | $44,783,824 | $37,963,930 | $13,213,708 | $211,669,712 | ||||
28 | CONTRACTS | 15 | 11 | 11 | 5 | 1 | |||||
29 | CAP +/- | -$110,567,592 | $23,642,209 | -$3,482,951 | |||||||
30 | TAX +/- | -$6,244,584 | $10,542,209 | -$17,105,951 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Jose Calderon | $11,046,591 | $11,046,591 | $11,046,591 | $11,046,591 | $16,402,500 | $11,046,591 | 10% TK | |||
3 | Corey Maggette | $10,924,138 | $10,924,138 | $10,924,138 | $10,924,138 | $16,386,207 | $10,924,138 | ||||
4 | Rodney Stuckey | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $12,500,000 | 13: $4m guaranteed | |||
5 | Charlie Villanueva | $8,060,000 | $8,060,000 | $8,060,000 | $8,060,000 | $8,580,000 | $16,640,000 | Unlikely incentives | |||
6 | (Richard Hamilton) | $6,069,767 | $6,069,767 | $6,069,767 | $6,069,767 | $6,069,767 | |||||
7 | Jason Maxiell | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $9,500,000 | $5,000,000 | ||||
8 | Jonas Jerebko | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $13,500,000 | |||
9 | Will Bynum | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | $6,175,000 | $3,250,000 | ||||
10 | Greg Monroe | $3,217,680 | $3,217,680 | $3,217,680 | $3,217,680 | $4,086,454 | $5,479,934 | $7,304,134 | |||
11 | Brandon Knight | $2,678,640 | $2,678,640 | $2,678,640 | $2,678,640 | $2,793,960 | $3,553,917 | $4,790,680 | $5,472,600 | ||
12 | Andre Drummond | $2,356,320 | $2,356,320 | $2,356,320 | $2,356,320 | $2,462,400 | $2,568,360 | $3,272,091 | $4,433,683 | $4,818,720 | |
13 | Vyacheslav Kravtsov | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $2,000,000 | 13: $500k guaranteed | |||
14 | Kyle Singler | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,045,000 | $1,090,000 | $3,135,000 | |||
15 | Kim English | $473,604 | $473,604 | $473,604 | $473,604 | $788,872 | $473,604 | ||||
16 | Khris Middleton | $473,604 | $473,604 | $473,604 | $473,604 | $788,872 | $915,243 | $1,262,476 | |||
17 | Ben Wallace | $4,268,160 | |||||||||
18 | Vernon Macklin | $762,195 | |||||||||
19 | TRADE EXC | $1,337,931 | Expires 6/26/13 (Gordon) | ||||||||
20 | NON-TAX MLE | -$47,107,747 | |||||||||
21 | BAE | -$45,494,494 | |||||||||
22 | TOTAL | -$17,183,611 | $69,050,344 | $69,050,344 | $69,050,344 | $83,509,265 | $12,627,520 | $3,272,091 | $0 | $168,459,220 | |
23 | COMMITTED | $69,050,344 | $28,756,686 | $5,590,000 | $0 | $0 | $103,397,030 | ||||
24 | CONTRACTS | 14 | 10 | 5 | 1 | 0 | |||||
25 | CAP +/- | -$75,227,611 | $25,009,265 | -$47,522,480 | |||||||
26 | TAX +/- | -$1,256,656 | $11,909,265 | -$61,145,480 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Andrew Bogut | $13,000,000 | $13,000,000 | $13,000,000 | $13,000,000 | $14,000,000 | $27,000,000 | Unlikely incentives | |||
3 | David Lee | $12,744,000 | $12,744,000 | $12,744,000 | $12,744,000 | $13,878,000 | $15,012,000 | $15,493,680 | $57,127,680 | ||
4 | Richard Jefferson | $10,164,000 | $10,164,000 | $10,164,000 | $10,164,000 | $11,046,000 | $21,210,000 | ||||
5 | Andris Biedrins | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $18,000,000 | Unlikely incentives | |||
6 | Jarrett Jack | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $8,100,000 | $5,400,000 | ||||
7 | Brandon Rush | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $8,000,000 | ||||
8 | Carl Landry | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,800,000 | $8,800,000 | ||||
9 | Stephen Curry | $3,958,742 | $3,958,742 | $3,958,742 | $3,958,742 | $9,890,000 | $10,631,750 | $11,373,500 | $12,115,250 | $47,969,242 | |
10 | Harrison Barnes | $2,798,040 | $2,798,040 | $2,798,040 | $2,798,040 | $2,923,920 | $3,049,920 | $3,873,398 | $5,194,227 | $5,721,960 | |
11 | Klay Thompson | $2,222,160 | $2,222,160 | $2,222,160 | $2,222,160 | $2,317,920 | $3,075,880 | $4,210,880 | $2,222,160 | ||
12 | Festus Ezeli | $1,020,960 | $1,020,960 | $1,020,960 | $1,020,960 | $1,066,920 | $1,112,880 | $2,008,748 | $3,013,123 | $2,087,880 | |
13 | Draymond Green | $850,000 | $850,000 | $850,000 | $850,000 | $875,500 | $915,243 | $1,975,500 | 14: $250k guaranteed | ||
14 | Kent Bazemore | $473,604 | $854,389 | $473,604 | $473,604 | $788,872 | $25,000 | 13: Unguaranteed | |||
15 | (Malcolm Thomas) | $44,835 | $44,835 | $44,835 | $44,835 | ||||||
16 | Scott Machado | $30,645 | $30,645 | $30,645 | $30,645 | $788,872 | |||||
17 | Dwayne Jones | $5,839 | $5,839 | $5,839 | $5,839 | $1,106,942 | |||||
18 | Ognjen Kuzmic | Draft rights held | |||||||||
19 | Mladen Sekularac | Draft rights held | |||||||||
20 | TRADE EXC | $4,106,000 | Expires 7/11/13 (Wright) | ||||||||
21 | NON-TAX MLE | -$3,487,059 | |||||||||
22 | BAE | -$45,494,494 | |||||||||
23 | TOTAL | $24,837,272 | $70,093,610 | $69,712,825 | $69,712,825 | $84,582,946 | $33,797,673 | $32,749,327 | $12,115,250 | $232,958,021 | |
24 | COMMITTED | $69,712,825 | $68,998,260 | $25,893,750 | $26,867,180 | $12,115,250 | $191,472,015 | ||||
25 | CONTRACTS | 15 | 13 | 6 | 4 | 1 | |||||
26 | CAP +/- | -$33,206,728 | $26,082,946 | -$26,352,327 | |||||||
27 | TAX +/- | -$213,390 | $12,982,946 | -$39,975,327 | |||||||
28 | APRON +/- | -$4,213,390 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | 2017/18 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Jeremy Lin | $8,374,646 | $8,374,646 | $5,000,000 | $8,374,646 | $8,374,646 | $8,374,646 | $25,123,938 | ||||
3 | Omer Asik | $8,374,646 | $8,374,646 | $5,000,000 | $8,374,646 | $8,374,646 | $8,374,646 | $25,123,938 | ||||
4 | Francisco Garcia | $6,100,000 | $6,100,000 | $6,100,000 | $6,100,000 | $6,400,000 | $6,100,000 | |||||
5 | James Harden | $5,820,417 | $5,820,417 | $5,820,417 | $5,820,417 | $13,668,750 | $14,693,906 | $15,719,063 | $16,744,219 | $17,769,375 | $84,415,729 | |
6 | Thomas Robinson | $3,374,640 | $3,374,640 | $3,374,640 | $3,374,640 | $3,526,440 | $3,678,360 | $4,660,482 | $6,179,799 | $6,901,080 | ||
7 | (Daequan Cook) | $3,090,942 | $3,090,942 | $3,090,942 | $3,090,942 | $3,090,942 | ||||||
8 | Carlos Delfino | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | 13: Unguaranteed until 7/1/13 | ||||
9 | Aaron Brooks | $2,400,000 | $2,400,000 | $2,400,000 | $2,400,000 | $2,508,000 | $2,400,000 | 13: Unguaranteed until 7/1/13 | ||||
10 | Royce White | $1,645,440 | $1,645,440 | $1,645,440 | $1,645,440 | $1,719,480 | $1,793,520 | $2,751,260 | $3,865,520 | $3,364,920 | ||
11 | (Gary Forbes) | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | ||||||
12 | Terrence Jones | $1,485,000 | $1,485,000 | $1,485,000 | $1,485,000 | $1,551,840 | $1,618,680 | $2,489,530 | $3,532,643 | $3,036,840 | ||
13 | Donatas Montiejunas | $1,361,400 | $1,361,400 | $1,361,400 | $1,361,400 | $1,422,720 | $1,483,920 | $2,288,205 | $3,278,997 | $2,784,120 | ||
14 | (Lazar Hayward) | $1,174,080 | $1,174,080 | $1,174,080 | $1,174,080 | $1,174,080 | ||||||
15 | (JaJuan Johnson) | $1,089,240 | $1,089,240 | $1,089,240 | $1,089,240 | $1,089,240 | ||||||
16 | (Shaun Livingston) | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | ||||||
17 | (Jon Brockman) | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | ||||||
18 | Chandler Parsons | $888,250 | $888,250 | $888,250 | $888,250 | $926,500 | $964,750 | $1,488,250 | 13: $600k guaranteed | |||
19 | (Tyler Honeycutt) | $809,875 | $809,875 | $809,875 | $809,875 | $100,000 | $909,875 | |||||
20 | Greg Smith | $762,195 | $854,389 | $762,195 | $762,195 | $884,293 | $762,195 | 13: Unguaranteed | ||||
21 | James Anderson | $741,176 | $741,176 | $741,176 | $741,176 | $916,099 | $981,084 | $741,176 | 13: Unguaranteed until 11/1/13 | |||
22 | (Derek Fisher) | $644,005 | $644,005 | $644,005 | $644,005 | $644,005 | ||||||
23 | (E'Twaun Moore) | $330,000 | $330,000 | $330,000 | $330,000 | $330,000 | ||||||
24 | Patrick Beverley | $298,092 | $298,092 | $298,092 | $298,092 | $788,872 | $915,243 | $298,092 | 13: Unguaranteed | |||
25 | (Scott Machado) | $236,802 | $236,802 | $236,802 | $236,802 | $236,802 | ||||||
26 | Tim Ohlbrecht | $144,867 | $144,867 | $144,867 | $144,867 | $788,872 | $915,243 | $144,867 | 13: Unguaranteed | |||
27 | Earl Boykins | $854,389 | ||||||||||
28 | Furkan Aldemir | Draft rights held | ||||||||||
29 | Jon Diebler | Draft rights held | ||||||||||
30 | Axel Hervelle | Draft rights held | ||||||||||
31 | Brad Newley | Draft rights held | ||||||||||
32 | Kyle Hill | Draft rights held | ||||||||||
33 | Maarty Leunen | Draft rights held | ||||||||||
34 | Sergio Llull | Draft rights held | ||||||||||
35 | Venson Hamilton | Draft rights Held | ||||||||||
36 | ROOM MLE | -$59,861,176 | ||||||||||
37 | BAE | |||||||||||
38 | TOTAL | -$3,361,075 | $55,737,907 | $48,896,421 | $55,645,713 | $54,951,158 | $43,793,998 | $27,908,539 | $16,744,219 | $17,769,375 | $216,813,001 | |
39 | COMMITTED | $55,645,713 | $39,238,522 | $32,424,282 | $15,719,063 | $16,744,219 | $17,769,375 | $159,771,798 | ||||
40 | CONTRACTS | 15 | 15 | 11 | 5 | 1 | 1 | |||||
41 | CAP +/- | -$61,405,075 | -$3,548,842 | -$16,356,002 | ||||||||
42 | TAX +/- | -$14,569,093 | -$16,648,842 | -$29,979,002 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Roy Hibbert | $13,668,750 | $13,668,750 | $13,668,750 | $13,668,750 | $14,693,906 | $15,719,062 | $16,744,218 | $60,825,936 | ||
3 | Danny Granger | $13,058,606 | $13,058,606 | $13,058,606 | $13,058,606 | $14,021,788 | $27,080,394 | Unlikely incentives | |||
4 | David West | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $13,000,000 | $10,000,000 | ||||
5 | George Hill | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $40,000,000 | |
6 | Ian Mahinmi | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $16,000,000 | ||
7 | Gerald Green | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $10,500,000 | |||
8 | DJ Augustin | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $4,200,000 | $3,500,000 | ||||
9 | Tyler Hansbrough | $3,055,259 | $3,055,259 | $3,055,259 | $3,055,259 | $7,638,148 | $3,055,259 | ||||
10 | Paul George | $2,574,120 | $2,574,120 | $2,574,120 | $2,574,120 | $3,282,003 | $4,470,088 | $5,856,123 | |||
11 | Jeff Pendergraph | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,950,000 | $1,500,000 | ||||
12 | Miles Plumlee | $1,073,280 | $1,073,280 | $1,073,280 | $1,073,280 | $1,121,520 | $1,169,880 | $2,109,294 | $3,113,317 | $2,194,800 | |
13 | Lance Stephenson | $870,000 | $870,000 | $870,000 | $870,000 | $930,000 | $870,000 | 13: Unguaranteed; Unlikely incentives ($75k) | |||
14 | Sam Young | $771,733 | $771,733 | $771,733 | $771,733 | $884,293 | $771,733 | ||||
15 | Orlando Johnson | $550,000 | $550,000 | $550,000 | $550,000 | $788,872 | $915,243 | $1,338,872 | |||
16 | Ben Hansbrough | $473,604 | $854,389 | $473,604 | $473,604 | $988,872 | $473,604 | ||||
17 | (Dominic McGuire) | $100,516 | $100,516 | $100,516 | $100,516 | $100,516 | |||||
18 | (Blake Ahearn) | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | |||||
19 | (Sundiata Gaines) | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | |||||
20 | Andrew Betts | Draft rights held | |||||||||
21 | Stanko Barac | Draft rights held | |||||||||
22 | ROOM MLE | -$59,861,176 | |||||||||
23 | BAE | ||||||||||
24 | TOTAL | $6,884,691 | $67,126,653 | $66,745,868 | $66,745,868 | $78,999,402 | $33,304,185 | $30,853,512 | $8,000,000 | $217,902,967 | |
25 | COMMITTED | $66,745,868 | $49,408,089 | $31,219,062 | $28,744,218 | $8,000,000 | $184,117,238 | ||||
26 | CONTRACTS | 15 | 9 | 6 | 4 | 1 | |||||
27 | CAP +/- | -$51,159,309 | $20,499,402 | -$26,845,815 | |||||||
28 | TAX +/- | -$3,180,347 | $7,399,402 | -$40,468,815 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | 2017/18 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Chris Paul | $17,779,458 | $17,779,458 | $17,779,458 | $17,779,458 | $18,668,431 | $17,779,458 | 15% TK | ||||
3 | DeAndre Jordan | $10,532,977 | $10,532,977 | $10,532,977 | $10,532,977 | $10,986,550 | $11,440,123 | $32,959,651 | ||||
4 | Lamar Odom | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | $12,300,000 | $8,200,000 | |||||
5 | Caron Butler | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $16,000,000 | |||||
6 | Blake Griffin | $7,226,892 | $7,226,892 | $7,226,892 | $7,226,892 | $15,250,000 | $16,393,750 | $17,537,500 | $18,681,250 | $19,825,000 | $94,914,392 | |
7 | Jamal Crawford | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,225,000 | $5,450,000 | $5,675,000 | $13,225,000 | 14, 15: $1.5m guaranteed each | ||
8 | Chauncey Billups | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $7,600,000 | $4,000,000 | Includes incentives | ||||
9 | Grant Hill | $1,957,000 | $1,957,000 | $1,957,000 | $1,957,000 | $2,045,065 | $4,002,065 | |||||
10 | Eric Bledsoe | $1,707,720 | $1,707,720 | $1,707,720 | $1,707,720 | $2,626,473 | $3,726,966 | $1,707,720 | ||||
11 | Willie Green | $1,375,000 | $1,375,000 | $1,375,000 | $1,375,000 | $1,399,507 | $1,448,490 | $1,375,000 | ||||
12 | Matt Barnes | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | |||||
13 | Ronny Turiaf | $854,389 | $854,389 | $1,146,337 | $854,389 | $884,293 | $854,389 | |||||
14 | Ryan Hollins | $854,389 | $854,389 | $1,069,509 | $854,389 | $884,293 | $854,389 | |||||
15 | (Trey Thompkins) | $762,195 | $762,195 | $762,195 | $762,195 | $762,195 | ||||||
16 | (Travis Leslie) | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | ||||||
17 | DaJuan Summers | $173,408 | $173,408 | $52,066 | $173,408 | $947,907 | $173,408 | |||||
18 | Maalik Wayns | $111,436 | $111,436 | $111,436 | $111,436 | $788,872 | $111,436 | |||||
19 | (Ryan Gomes) | $4,000,000 | ||||||||||
20 | Bobby Simmons | $854,389 | ||||||||||
21 | TRADE EXC | $1,622,617 | Expires 7/11/13 (Evans) | |||||||||
22 | NON-TAX MLE | $0 | ||||||||||
23 | BAE | $0 | ||||||||||
24 | TOTAL | $72,116,259 | $69,639,253 | $74,522,771 | $69,639,253 | $88,490,684 | $34,732,363 | $23,212,500 | $18,681,250 | $19,825,000 | $254,581,050 | |
25 | COMMITTED | $69,639,253 | $44,133,088 | $29,333,873 | $19,037,500 | $18,681,250 | $19,825,000 | $200,649,964 | ||||
26 | CONTRACTS | 15 | 9 | 4 | 2 | 1 | 1 | |||||
27 | CAP +/- | $14,072,259 | $29,990,684 | -$25,417,637 | ||||||||
28 | TAX +/- | -$667,747 | $16,890,684 | -$39,040,637 | ||||||||
29 | APRON +/- | -$4,667,747 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Kobe Bryant | $27,849,149 | $27,849,149 | $27,849,149 | $27,849,149 | $30,453,805 | $58,302,954 | 10% TK | |||
3 | Dwight Howard | $19,536,360 | $19,536,360 | $19,536,360 | $19,536,360 | $20,513,178 | $19,536,360 | ||||
4 | Pau Gasol | $19,000,000 | $19,000,000 | $19,000,000 | $19,000,000 | $19,285,850 | $38,285,850 | 15% TK | |||
5 | Steve Nash | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 | $26,700,000 | |||
6 | Metta World Peace | $7,258,960 | $7,258,960 | $7,258,960 | $7,258,960 | $7,727,280 | $14,986,240 | 15% TK | |||
7 | Steve Blake | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $8,000,000 | ||||
8 | Jordan Hill | $3,563,600 | $3,563,600 | $3,563,600 | $3,563,600 | $3,563,600 | $7,127,200 | ||||
9 | Chris Duhon | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,750,000 | $5,000,000 | 13: $1.5m guaranteed | |||
10 | Jodie Meeks | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,550,000 | $1,500,000 | ||||
11 | Earl Clark | $1,240,000 | $1,240,000 | $1,240,000 | $1,240,000 | $2,356,000 | $1,240,000 | ||||
12 | Devin Ebanks | $1,054,389 | $1,054,389 | $1,054,389 | $1,054,389 | $2,003,339 | $1,054,389 | ||||
13 | Darius Morris | $962,195 | $962,195 | $962,195 | $962,195 | $1,250,854 | $962,195 | ||||
14 | Antawn Jamison | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | ||||
15 | Robert Sacre | $473,604 | $473,604 | $473,604 | $473,604 | $988,872 | $473,604 | ||||
16 | (Darius Johnson-Odom) | $200,585 | $200,585 | $200,585 | $200,585 | $200,585 | |||||
17 | Andrew Goudelock | $17,934 | $17,934 | $17,934 | $17,934 | $1,084,293 | |||||
18 | Ron Harper | $2,860,000 | |||||||||
19 | Shammond Williams | $2,100,000 | |||||||||
20 | Karl Malone | $1,800,000 | |||||||||
21 | Horace Grant | $854,389 | |||||||||
22 | Jim Jackson | $854,389 | |||||||||
23 | Ira Newble | $854,389 | |||||||||
24 | Theo Ratliff | $854,389 | |||||||||
25 | Mitch Richmond | $854,389 | |||||||||
26 | John Salley | $854,389 | |||||||||
27 | Brian Shaw | $854,389 | |||||||||
28 | Joe Smith | $854,389 | |||||||||
29 | Ater Majok | Draft rights held | |||||||||
30 | Chinemelu Elonu | Draft rights held | |||||||||
31 | Sergei Lishouk | Draft rights held | |||||||||
32 | TAX MLE | $1,590,000 | |||||||||
33 | BAE | ||||||||||
34 | TOTAL | $115,096,277 | $99,911,165 | $100,408,957 | $99,911,165 | $108,311,364 | $8,900,000 | $0 | $0 | $217,122,529 | |
35 | COMMITTED | $99,911,165 | $75,480,535 | $8,900,000 | $0 | $0 | $184,291,700 | ||||
36 | CONTRACTS | 15 | 8 | 1 | 0 | 0 | |||||
37 | CAP +/- | $57,052,277 | $49,811,364 | -$51,250,000 | |||||||
38 | TAX +/- | $29,604,165 | $36,711,364 | -$64,873,000 | |||||||
39 | APRON +/- | $25,604,165 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Zach Randolph | $16,500,000 | $16,500,000 | $16,500,000 | $16,500,000 | $17,800,000 | $16,500,000 | $50,800,000 | Starting 2011: $1.3m likely incentives/year | ||
3 | Marc Gasol | $13,891,359 | $13,891,359 | $13,891,359 | $13,891,359 | $14,860,523 | $15,829,688 | $44,581,569 | |||
4 | Mike Conley | $7,505,786 | $7,505,786 | $7,505,786 | $7,505,786 | $8,200,001 | $8,894,216 | $9,588,426 | $34,188,429 | Unlikely incentives; $5m in deferred compensation | |
5 | Tayshaun Prince | $6,764,045 | $6,764,045 | $6,764,045 | $6,764,045 | $7,235,955 | $7,707,865 | $21,707,866 | |||
6 | Tony Allen | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $6,270,000 | $3,300,000 | ||||
7 | Darrell Arthur | $3,006,217 | $3,006,217 | $3,006,217 | $3,006,217 | $3,231,683 | $3,457,150 | $9,695,050 | |||
8 | Jerryd Bayless | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,135,000 | $6,135,000 | ||||
9 | Austin Daye | $2,958,077 | $2,958,077 | $2,958,077 | $2,958,077 | $7,395,193 | $2,958,077 | ||||
10 | Ed Davis | $2,207,040 | $2,207,040 | $2,207,040 | $2,207,040 | $3,153,860 | $4,361,789 | $5,360,900 | |||
11 | Quincy Pondexter | $1,234,320 | $1,234,320 | $1,234,320 | $1,234,320 | $2,225,479 | $3,284,807 | $1,234,320 | |||
12 | Tony Wroten Jr. | $1,110,120 | $1,110,120 | $1,110,120 | $1,110,120 | $1,160,040 | $1,210,080 | $2,179,354 | $3,201,471 | $2,270,160 | |
13 | (Dexter Pittman) | $854,389 | $854,389 | $854,389 | $854,389 | $854,389 | |||||
14 | Jon Leuer | $762,195 | $762,195 | $762,195 | $762,195 | $1,084,293 | $762,195 | ||||
15 | Keyon Dooling | $75,387 | $75,387 | $75,387 | $75,387 | $884,293 | $75,387 | ||||
16 | (Chris Johnson) | $55,718 | $55,718 | $55,718 | $55,718 | $55,718 | |||||
17 | Donte Greene | $5,387 | $5,387 | $5,387 | $5,387 | $1,027,424 | $1,181,348 | $5,387 | |||
18 | Willie Reed | $2,786 | $2,786 | $2,786 | $2,786 | $788,872 | $915,243 | $2,786 | |||
19 | Steven Hunter | $7,022,400 | |||||||||
20 | Lester Hudson | $854,389 | |||||||||
21 | Gilbert Arenas | $854,389 | |||||||||
22 | Leon Powe | $854,389 | |||||||||
23 | Marcus Williams | $854,389 | |||||||||
24 | TRADE EXC | $6,400,000 | Expires 1/22/14 (Speights, Ellington) | ||||||||
25 | TAX MLE | -$2,092,235 | Used $3m on Bayless (7/11/12) | ||||||||
26 | BAE | Used $1m on Pargo (12/9/11) | |||||||||
27 | TOTAL | $77,980,546 | $63,232,825 | $63,232,825 | $63,232,825 | $78,452,617 | $55,695,590 | $11,767,780 | $0 | $209,148,812 | |
28 | COMMITTED | $63,232,825 | $61,002,542 | $52,388,919 | $9,588,426 | $0 | $186,212,712 | ||||
29 | CONTRACTS | 15 | 11 | 8 | 2 | 0 | |||||
30 | CAP +/- | $19,936,546 | $19,952,617 | -$4,454,410 | |||||||
31 | TAX +/- | -$7,074,175 | $6,852,617 | -$18,077,410 | |||||||
32 | APRON +/- | -$11,074,175 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | LeBron James | $17,545,000 | $17,545,000 | $17,545,000 | $17,545,000 | $19,067,500 | $20,590,000 | $22,112,500 | $79,315,000 | ||
3 | Chris Bosh | $17,545,000 | $17,545,000 | $17,545,000 | $17,545,000 | $19,067,500 | $20,590,000 | $22,112,500 | $79,315,000 | ||
4 | Dwyane Wade | $17,182,000 | $17,182,000 | $17,182,000 | $17,182,000 | $18,673,000 | $20,164,000 | $21,655,000 | $77,674,000 | ||
5 | Mike Miller | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 | $6,200,000 | $6,600,000 | $18,600,000 | |||
6 | Udonis Haslem | $4,060,000 | $4,060,000 | $4,060,000 | $4,060,000 | $4,340,000 | $4,620,000 | $13,020,000 | |||
7 | Mario Chalmers | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | ||||
8 | Joel Anthony | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | $3,800,000 | $3,800,000 | $11,350,000 | |||
9 | Shane Battier | $3,135,000 | $3,135,000 | $3,135,000 | $3,135,000 | $3,270,000 | $6,405,000 | ||||
10 | Ray Allen | $3,090,000 | $3,090,000 | $3,090,000 | $3,090,000 | $3,229,050 | $6,319,050 | ||||
11 | (James Jones) | $1,757,161 | $1,757,161 | $1,757,161 | $1,757,161 | $1,757,161 | |||||
12 | James Jones | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $3,000,000 | ||||
13 | Rashard Lewis | $1,352,181 | $1,352,181 | $1,352,181 | $1,352,181 | $1,399,507 | $2,751,688 | ||||
14 | Norris Cole | $1,082,520 | $1,082,520 | $1,082,520 | $1,082,520 | $1,129,200 | $2,038,206 | $3,036,927 | $2,211,720 | ||
15 | Chris Andersen | $442,272 | $442,272 | $540,872 | $442,272 | $884,293 | $442,272 | ||||
16 | (Josh Harrellson) | $367,647 | $367,647 | $367,647 | $367,647 | $367,647 | |||||
17 | (Terrel Harris) | $313,845 | $313,845 | $313,845 | $313,845 | $313,845 | |||||
18 | Jarvis Varnado | $273,019 | $273,019 | $273,019 | $273,019 | $788,872 | $273,019 | ||||
19 | Juwan Howard | $236,213 | $236,213 | $79,540 | $236,213 | $884,293 | $236,213 | ||||
20 | Ricky Sanchez | Draft rights held | |||||||||
21 | Justin Hamilton | Draft rights held | |||||||||
22 | Roberto Duenas | Draft rights held | |||||||||
23 | TAX MLE | $0 | |||||||||
24 | BAE | ||||||||||
25 | TOTAL | $83,431,858 | $83,431,858 | $83,373,785 | $83,431,858 | $88,233,215 | $78,402,206 | $65,880,000 | $0 | $315,947,279 | |
26 | COMMITTED | $83,431,858 | $85,675,757 | $76,364,000 | $65,880,000 | $0 | $311,351,615 | ||||
27 | CONTRACTS | 15 | 13 | 7 | 3 | 0 | |||||
28 | CAP +/- | $25,387,858 | $29,733,215 | $18,252,206 | |||||||
29 | TAX +/- | $13,124,858 | $16,633,215 | $4,629,206 | |||||||
30 | APRON +/- | $9,124,858 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Monta Ellis | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $16,402,500 | $27,402,500 | ||||
3 | Ersan Ilyasova | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 | $8,400,000 | $32,000,000 | 16: $400k guaranteed |
4 | Samuel Dalembert | $6,698,565 | $6,698,565 | $6,698,565 | $6,698,565 | $8,708,135 | $6,698,565 | ||||
5 | Drew Gooden | $6,687,400 | $6,687,400 | $6,687,400 | $6,687,400 | $6,687,400 | $6,687,400 | $20,062,200 | |||
6 | JJ Redick | $6,190,000 | $6,190,000 | $6,190,000 | $6,190,000 | $9,285,000 | $6,190,000 | ||||
7 | Luc Mbah a Mute | $4,794,192 | $4,794,192 | $4,794,192 | $4,794,192 | $4,588,384 | $4,382,576 | $13,765,152 | |||
8 | Mike Dunleavy | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | $4,875,000 | $3,750,000 | ||||
9 | Ekpe Udoh | $3,524,880 | $3,524,880 | $3,524,880 | $3,524,880 | $4,469,548 | $5,962,377 | $7,994,428 | |||
10 | Brandon Jennings | $3,179,493 | $3,179,493 | $3,179,493 | $3,179,493 | $7,948,733 | $3,179,493 | ||||
11 | Larry Sanders | $1,991,760 | $1,991,760 | $1,991,760 | $1,991,760 | $3,053,368 | $4,268,609 | $5,045,128 | |||
12 | John Henson | $1,823,280 | $1,823,280 | $1,823,280 | $1,823,280 | $1,905,360 | $1,987,320 | $2,943,221 | $4,094,020 | $3,728,640 | |
13 | Gustavo Ayon | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | 13: Unguaranteed | |||
14 | Ismael Smith | $910,491 | $910,491 | $910,491 | $910,491 | $951,463 | $992,435 | $1,861,954 | |||
15 | Joel Przybilla | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | ||||
16 | Marquis Daniels | $854,389 | $854,389 | $854,389 | $854,389 | $884,293 | $854,389 | ||||
17 | Albert Miralles | Draft rights held | |||||||||
18 | Keith Gallon | Draft rights held | |||||||||
19 | Andrei Fetisov | Draft rights held | |||||||||
20 | Eurelijus Zukauskas | Draft rights held | |||||||||
21 | Szymon Szewczyk | Draft rights held | |||||||||
22 | NON-TAX MLE | -$101,124,706 | |||||||||
23 | BAE | -$45,494,494 | |||||||||
24 | TOTAL | -$84,960,361 | $61,658,839 | $62,156,631 | $61,658,839 | $80,043,477 | $21,949,731 | $10,843,221 | $8,400,000 | $182,895,268 | |
25 | COMMITTED | $61,658,839 | $45,958,023 | $18,969,976 | $7,900,000 | $400,000 | $134,886,838 | ||||
26 | CONTRACTS | 15 | 9 | 5 | 2 | 1 | |||||
27 | CAP +/- | -$143,004,361 | $21,543,477 | -$38,200,269 | |||||||
28 | TAX +/- | -$8,648,161 | $8,443,477 | -$51,823,269 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Kevin Love | $13,668,750 | $13,668,750 | $13,668,750 | $13,668,750 | $14,693,906 | $15,719,063 | $16,744,219 | $60,825,938 | ||
3 | Andrei Kirilenko | $9,779,349 | $9,779,349 | $9,779,349 | $9,779,349 | $10,219,420 | $19,998,769 | ||||
4 | (Brandon Roy) | $5,100,000 | $5,100,000 | $5,100,000 | $5,100,000 | $5,100,000 | |||||
5 | Derrick Williams | $4,809,840 | $4,809,840 | $4,809,840 | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $9,826,800 | ||
6 | Nikola Pekovic | $4,640,000 | $4,640,000 | $4,640,000 | $4,640,000 | $8,816,000 | $4,640,000 | ||||
7 | JJ Barea | $4,493,500 | $4,493,500 | $4,493,500 | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
8 | Luke Ridnour | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,320,000 | $8,320,000 | ||||
9 | Ricky Rubio | $3,526,499 | $3,526,499 | $3,526,499 | $3,526,499 | $3,678,358 | $4,660,479 | $6,723,730 | $7,204,857 | ||
10 | Alexey Shved | $3,017,943 | $3,017,943 | $3,017,943 | $3,017,943 | $3,066,667 | $3,198,723 | $9,283,333 | |||
11 | Greg Stiemsma | $2,575,000 | $2,575,000 | $2,575,000 | $2,575,000 | $2,690,875 | $2,575,000 | 13: Unguaranteed | |||
12 | Dante Cunningham | $2,090,000 | $2,090,000 | $2,090,000 | $2,090,000 | $2,180,000 | $2,090,000 | ||||
13 | Chase Budinger | $885,120 | $885,120 | $885,120 | $885,120 | $884,293 | $885,120 | ||||
14 | (Lou Amundson) | $854,389 | $854,389 | $1,069,509 | $854,389 | $854,389 | |||||
15 | Malcolm Lee | $762,195 | $762,195 | $762,195 | $762,195 | $884,293 | $1,646,488 | ||||
16 | Mickael Gelabale | $447,297 | $447,297 | $447,297 | $447,297 | $916,099 | $447,297 | ||||
17 | Chris Johnson | $447,297 | $447,297 | $447,297 | $447,297 | $916,099 | $447,297 | ||||
18 | (Josh Howard) | $274,775 | $274,775 | $274,775 | $274,775 | $274,775 | |||||
19 | (Martell Webster) | $106,098 | $106,098 | $106,098 | $106,098 | $106,098 | |||||
20 | (Will Conroy) | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | |||||
21 | (Lazar Hayward) | $95,490 | $95,490 | $95,490 | $95,490 | $95,490 | |||||
22 | (Darko Milicic) | $5,228,000 | |||||||||
23 | Robbie Hummel | Draft rights held | |||||||||
24 | Lior Eliyahu | Draft rights held | |||||||||
25 | Tanguy Ngombo | Draft rights held | |||||||||
26 | Nemanja Bjelica | Draft rights held | |||||||||
27 | Paulao Prestes | Draft rights held | |||||||||
28 | Henk Norel | Draft rights held | |||||||||
29 | Loukas Mavrokefalidis | Draft rights held | |||||||||
30 | ROOM MLE | $0 | |||||||||
31 | BAE | ||||||||||
32 | TOTAL | $61,673,542 | $61,673,542 | $67,116,662 | $61,673,542 | $62,969,970 | $34,429,168 | $16,744,219 | $0 | $175,816,899 | |
33 | COMMITTED | $61,673,542 | $47,482,703 | $23,437,286 | $16,744,219 | $0 | $149,337,749 | ||||
34 | CONTRACTS | 14 | 12 | 5 | 1 | 0 | |||||
35 | CAP +/- | $3,629,542 | $4,469,970 | -$25,720,832 | |||||||
36 | TAX +/- | -$8,633,458 | -$8,630,030 | -$39,343,832 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Eric Gordon | $13,668,750 | $13,668,750 | $13,668,750 | $13,668,750 | $14,283,843 | $14,898,937 | $15,514,031 | $58,365,561 | ||
3 | (Rashard Lewis) | $13,470,007 | $13,470,007 | $13,470,007 | $13,470,007 | $13,470,007 | |||||
4 | Ryan Anderson | $8,700,000 | $8,700,000 | $8,700,000 | $8,700,000 | $8,308,500 | $8,491,500 | $8,500,000 | $34,000,000 | ||
5 | Anthony Davis | $5,144,280 | $5,144,280 | $5,144,280 | $5,144,280 | $5,375,760 | $5,607,240 | $7,070,730 | $9,191,949 | $10,520,040 | |
6 | Robin Lopez | $4,899,293 | $4,899,293 | $4,899,293 | $4,899,293 | $5,119,761 | $5,340,229 | $5,399,293 | 13: $500k guaranteed, 14: Unguaranteed until 7/5/13 | ||
7 | (Matt Carroll) | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | |||||
8 | Al-Farouq Aminu | $2,947,800 | $2,947,800 | $2,947,800 | $2,947,800 | $3,749,602 | $2,947,800 | ||||
9 | Jason Smith | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | $3,500,000 | 13: $1m guaranteed | |||
10 | Xavier Henry | $2,323,200 | $2,323,200 | $2,323,200 | $2,323,200 | $3,201,370 | $2,323,200 | ||||
11 | Austin Rivers | $2,238,360 | $2,238,360 | $2,238,360 | $2,238,360 | $2,339,040 | $2,439,840 | $3,110,796 | $4,236,904 | $4,577,400 | |
12 | Greivis Vasquesz | $1,191,240 | $1,191,240 | $1,191,240 | $1,191,240 | $2,150,188 | $3,203,780 | $3,341,428 | |||
13 | Roger Mason | $854,389 | $854,389 | $1,069,509 | $854,389 | $884,293 | $854,389 | ||||
14 | Lance Thomas | $762,195 | $854,389 | $762,195 | $762,195 | $884,293 | $762,195 | ||||
15 | Brian Roberts | $473,604 | $854,389 | $473,604 | $473,604 | $788,872 | $473,604 | ||||
16 | Darius Miller | $473,604 | $854,389 | $473,604 | $473,604 | $788,872 | $473,604 | ||||
17 | Lou Amundson | $185,955 | $185,955 | $232,775 | $185,955 | $884,293 | $185,955 | ||||
18 | Terrel Harris | $183,824 | $183,824 | $183,824 | $183,824 | $884,293 | $183,824 | ||||
19 | (Dominic McGuire) | $128,464 | $128,464 | $128,464 | $128,464 | $128,464 | |||||
20 | (Donald Sloan) | $44,835 | $44,835 | $44,835 | $44,835 | $44,835 | |||||
21 | (Henry Sims) | $27,859 | $27,859 | $27,859 | $27,859 | $27,859 | |||||
22 | Edin Bavcic | Draft rights held | |||||||||
23 | ROOM MLE | -$59,861,176 | |||||||||
24 | BAE | ||||||||||
25 | TOTAL | $3,656,482 | $64,371,423 | $63,779,599 | $63,517,659 | $52,142,980 | $36,777,746 | $34,195,557 | $0 | $152,438,385 | |
26 | COMMITTED | $63,517,659 | $35,725,917 | $23,390,437 | $24,014,031 | $0 | $122,634,013 | ||||
27 | CONTRACTS | 15 | 11 | 5 | 4 | 0 | |||||
28 | CAP +/- | -$54,387,518 | $5,473,659 | -$6,357,020 | -$23,372,254 | ||||||
29 | TAX +/- | -$5,935,577 | -$6,789,341 | -$19,457,020 | -$36,995,254 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Amare Stoudemire | $19,948,799 | $19,948,799 | $19,948,799 | $19,948,799 | $21,679,893 | $23,410,988 | $65,039,680 | |||
3 | Carmelo Anthony | $19,444,504 | $19,444,504 | $19,444,504 | $19,444,504 | $21,486,177 | $23,742,225 | $64,672,906 | 5% or $1m TK (whichever is smaller) | ||
4 | Tyson Chandler | $13,604,188 | $13,604,188 | $13,604,188 | $13,604,188 | $14,100,538 | $14,596,888 | $42,301,614 | 8% of $500k TK (whichever is smaller) | ||
5 | Marcus Camby | $4,590,338 | $4,590,338 | $4,590,338 | $4,590,338 | $4,383,773 | $4,177,208 | $10,000,001 | 14: $1,025,890 guaranteed | ||
6 | Steve Novak | $4,054,055 | $4,054,055 | $4,054,055 | $4,054,055 | $3,750,000 | $3,445,947 | $3,750,000 | $15,000,002 | ||
7 | Raymond Felton | $3,480,453 | $3,480,453 | $3,480,453 | $3,480,453 | $3,637,073 | $3,793,693 | $3,950,313 | $14,861,532 | ||
8 | Jason Kidd | $3,090,000 | $3,090,000 | $3,090,000 | $3,090,000 | $3,090,000 | $3,090,000 | $9,270,000 | |||
9 | J.R. Smith | $2,806,452 | $2,806,452 | $2,900,000 | $2,806,452 | $2,806,452 | |||||
10 | (Renaldo Balkman) | $1,675,000 | $1,675,000 | $1,675,000 | $1,675,000 | $1,675,000 | |||||
11 | Iman Shumpert | $1,633,440 | $1,633,440 | $1,633,440 | $1,633,440 | $1,703,760 | $2,616,975 | $3,695,169 | $1,633,440 | ||
12 | (Kurt Thomas) | $1,352,181 | $1,352,181 | $1,352,181 | $1,352,181 | $1,352,181 | |||||
13 | James White | $854,389 | $854,389 | $854,389 | $854,389 | $916,099 | $854,389 | ||||
14 | (Rasheed Wallace) | $849,363 | $849,363 | $1,352,181 | $849,363 | $849,363 | |||||
15 | Pablo Prigioni | $473,604 | $854,389 | $473,604 | $473,604 | $988,872 | $473,604 | ||||
16 | Chris Copeland | $473,604 | $854,389 | $473,604 | $473,604 | $988,872 | $0 | ||||
17 | Kenyon Martin | $271,394 | $271,394 | $429,516 | $271,394 | $884,293 | $271,394 | ||||
18 | (John Shurna) | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | |||||
19 | (Henry Sims) | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | |||||
20 | (Solomon Jones) | $37,747 | $37,747 | $37,747 | $37,747 | $37,747 | |||||
21 | Quentin Richardson | $10,052 | $10,052 | $10,052 | $10,052 | $884,293 | $10,052 | ||||
22 | Earl Barron | $5,026 | $5,026 | $5,026 | $5,026 | $884,293 | $5,026 | ||||
23 | Baron Davis | $854,389 | |||||||||
24 | Mike Bibby | $854,389 | |||||||||
25 | Ahmad Nivins | Draft rights held | |||||||||
26 | TAX MLE | $0 | |||||||||
27 | BAE | ||||||||||
28 | TOTAL | $80,463,367 | $79,516,159 | $79,509,077 | $78,754,589 | $79,377,936 | $78,873,924 | $7,700,313 | $0 | $244,706,763 | |
29 | COMMITTED | $78,754,589 | $73,831,214 | $73,105,631 | $7,700,313 | $0 | $233,391,747 | ||||
30 | CONTRACTS | 15 | 9 | 8 | 2 | 0 | |||||
31 | CAP +/- | $22,419,367 | $20,877,936 | $18,723,924 | |||||||
32 | TAX +/- | $9,209,159 | $7,777,936 | $5,100,924 | |||||||
33 | APRON +/- | $5,209,159 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Kevin Durant | $16,669,629 | $16,669,629 | $16,669,629 | $16,669,629 | $17,832,627 | $18,995,624 | $20,158,622 | $73,656,502 | ||
3 | Russell Westbrook | $13,668,750 | $13,668,750 | $13,668,750 | $13,668,750 | $14,693,906 | $15,719,062 | $16,744,218 | $17,769,374 | $78,595,310 | |
4 | Kevin Martin | $12,439,675 | $12,439,675 | $12,439,675 | $12,439,675 | $16,402,500 | $12,439,675 | ||||
5 | Kendrick Perkins | $8,300,531 | $8,300,531 | $8,300,531 | $8,300,531 | $8,977,437 | $9,654,342 | $26,932,310 | Incentives ($750k/yr) | ||
6 | Thabo Sefolosha | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | $3,900,000 | $7,500,000 | Likely incentives | |||
7 | Nick Collison | $2,929,332 | $2,929,332 | $2,929,332 | $2,929,332 | $2,585,668 | $2,242,003 | $7,757,003 | |||
8 | Serge Ibaka | $2,253,062 | $2,253,062 | $2,253,062 | $2,253,062 | $12,350,000 | $12,350,000 | $12,350,000 | $12,350,000 | $51,653,062 | |
9 | Jeremy Lamb | $2,020,200 | $2,020,200 | $2,020,200 | $2,020,200 | $2,111,160 | $2,202,000 | $3,034,356 | $4,175,274 | $4,131,360 | |
10 | Reggie Jackson | $1,208,400 | $1,208,400 | $1,208,400 | $1,208,400 | $1,260,360 | $2,204,369 | $3,222,787 | $2,468,760 | ||
11 | Hasheem Thabeet | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,250,000 | $1,700,000 | 13: $500k guaranteed; 14: Unguaranteed | ||
12 | Perry Jones | $1,035,960 | $1,035,960 | $1,035,960 | $1,035,960 | $1,082,520 | $1,129,200 | $2,038,206 | $3,036,927 | $2,118,480 | |
13 | Ronnie Brewer | $854,389 | $854,389 | $1,069,509 | $854,389 | $884,293 | $854,389 | ||||
14 | Daniel Orton | $854,389 | $854,389 | $854,389 | $854,389 | $916,099 | $981,084 | $854,389 | |||
15 | DeAndre Liggins | $762,195 | $762,195 | $762,195 | $762,195 | $884,293 | $762,195 | ||||
16 | Derek Fisher | $261,343 | $261,343 | $413,608 | $261,343 | $884,293 | $261,343 | ||||
17 | (Hollis Thompson) | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | |||||
18 | (Daniel Orton) | $53,903 | $53,903 | $53,903 | $53,903 | $53,903 | |||||
19 | (Andy Rautins) | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | |||||
20 | Giorgos Printezis | Draft rights held | |||||||||
21 | Tibor Pleiss | Draft rights held | |||||||||
22 | Latavious Williams | Draft rights held | |||||||||
23 | DeVon Hardin | Draft rights held | |||||||||
24 | Paccelis Morlende | Draft rights held | |||||||||
25 | Yotam Halperin | Draft rights held | |||||||||
26 | NON-MLE | -$86,595,294 | |||||||||
27 | BAE | -$45,494,494 | |||||||||
28 | TOTAL | -$63,878,030 | $68,211,758 | $68,579,143 | $68,211,758 | $85,965,156 | $66,727,684 | $54,325,402 | $30,119,374 | $305,349,374 | |
29 | COMMITTED | $68,211,758 | $65,293,678 | $58,961,031 | $49,252,840 | $30,119,374 | $271,838,681 | ||||
30 | CONTRACTS | 15 | 12 | 10 | 5 | 2 | |||||
31 | CAP +/- | -$121,922,030 | $27,465,156 | $6,577,684 | |||||||
32 | TAX +/- | -$2,095,242 | $14,365,156 | -$7,045,316 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Hedo Turkoglu | $11,815,850 | $11,815,850 | $11,815,850 | $11,815,850 | $12,000,000 | $17,815,850 | 13: $6m guaranteed | |||
3 | Jameer Nelson | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,000,000 | $21,200,000 | 14: $4m guaranteed | ||
4 | Aaron Afflalo | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,937,500 | $31,187,500 | ||
5 | Beno Udrih | $7,372,200 | $7,372,200 | $7,372,200 | $7,372,200 | $11,058,300 | $7,372,200 | ||||
6 | Al Harrington | $6,687,400 | $6,687,400 | $6,687,400 | $6,687,400 | $7,148,600 | $7,609,800 | $14,066,600 | 13 & 14: 50% guaranteed | ||
7 | Glen Davis | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,600,000 | $19,400,000 | |||
8 | (Hakim Warrick) | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | |||||
9 | (Quentin Richardson) | $2,627,400 | $2,627,400 | $2,627,400 | $2,627,400 | $2,808,600 | $5,436,000 | ||||
10 | Maurice Harkless | $1,731,960 | $1,731,960 | $1,731,960 | $1,731,960 | $1,809,840 | $1,887,840 | $2,894,059 | $4,045,894 | $3,541,800 | |
11 | Nikola Vucevic | $1,719,480 | $1,719,480 | $1,719,480 | $1,719,480 | $1,793,520 | $2,751,260 | $3,865,520 | $3,513,000 | ||
12 | Tobias Harris | $1,482,000 | $1,482,000 | $1,482,000 | $1,482,000 | $1,545,840 | $2,380,594 | $3,394,726 | $3,027,840 | ||
13 | Andrew Nicholson | $1,418,160 | $1,418,160 | $1,418,160 | $1,418,160 | $1,482,000 | $1,545,840 | $2,380,594 | $3,394,726 | $2,900,160 | |
14 | (Christian Eyenga) | $1,174,080 | $1,174,080 | $1,174,080 | $1,174,080 | $1,174,080 | |||||
15 | Kyle O'Quinn | $788,872 | $788,872 | $788,872 | $788,872 | $788,872 | $915,243 | $1,577,744 | |||
16 | E'Twaun Moore | $762,195 | $762,195 | $762,195 | $762,195 | $884,293 | $762,195 | ||||
17 | (Justin Harper) | $762,195 | $762,195 | $762,195 | $762,195 | $762,195 | |||||
18 | Doron Lamb | $650,000 | $650,000 | $650,000 | $650,000 | $788,872 | $915,243 | $1,438,872 | |||
19 | DeQuan Jones | $473,604 | $854,389 | $473,604 | $473,604 | $988,872 | $473,604 | ||||
20 | (Gilbert Arenas) | $20,807,922 | |||||||||
21 | Jeremy Richardson | $854,389 | |||||||||
22 | Fran Vazquez | $1,827,400 | Draft rights held | ||||||||
23 | Milovan Rakovic | Draft rights held | |||||||||
24 | Ramon Van De Hare | Draft rights held | |||||||||
25 | Rashard Griffith | Draft rights held | |||||||||
26 | TRADE EXC | $17,816,880 | Expires 8/10/13 (Howard) | ||||||||
27 | NON-TAX MLE | -$97,896,340 | |||||||||
28 | BAE | -$45,494,494 | |||||||||
29 | TOTAL | -$56,676,769 | $66,596,181 | $87,023,318 | $66,215,396 | $65,847,609 | $40,355,819 | $13,212,152 | $0 | $185,630,977 | |
30 | COMMITTED | $66,215,396 | $44,130,716 | $19,070,143 | $11,332,226 | $0 | $140,748,481 | ||||
31 | CONTRACTS | 14 | 12 | 10 | 3 | 0 | |||||
32 | CAP +/- | -$114,720,769 | $8,171,396 | $7,347,609 | -$19,794,181 | ||||||
33 | TAX +/- | -$3,710,819 | -$4,091,604 | -$5,752,391 | -$33,417,181 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Andrew Bynum | $16,889,000 | $16,889,000 | $16,889,000 | $16,889,000 | $17,733,450 | $16,889,000 | Unlikely incentives | |||
3 | Thaddeus Young | $8,289,130 | $8,289,130 | $8,289,130 | $8,289,130 | $8,850,000 | $9,410,869 | $9,921,739 | $36,471,738 | ||
4 | Spencer Hawes | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,600,000 | $13,100,000 | ||||
5 | Jason Richardson | $5,799,625 | $5,799,625 | $5,799,625 | $5,799,625 | $6,204,250 | $6,601,125 | $18,605,000 | |||
6 | Nick Young | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 | $6,720,000 | $5,600,000 | ||||
7 | Evan Turner | $5,293,080 | $5,293,080 | $5,293,080 | $5,293,080 | $6,679,867 | $8,717,226 | $11,972,947 | |||
8 | Dorrell Wright | $4,106,000 | $4,106,000 | $4,106,000 | $4,106,000 | $6,159,000 | $4,106,000 | ||||
9 | Lavoy Allen | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,060,000 | $6,060,000 | ||||
10 | Kwame Brown | $2,819,044 | $2,819,044 | $2,819,044 | $2,819,044 | $2,945,901 | $5,764,945 | ||||
11 | Jrue Holiday | $2,674,852 | $2,674,852 | $2,674,852 | $2,674,852 | $9,213,484 | $9,904,495 | $10,595,507 | $11,286,518 | $43,674,856 | Includes $5m in incentives |
12 | Arnett Moultrie | $1,042,320 | $1,042,320 | $1,042,320 | $1,042,320 | $1,089,240 | $1,136,160 | $2,049,633 | $3,039,605 | $2,131,560 | |
13 | Royal Ivey | $854,389 | $854,389 | $1,223,166 | $854,389 | $884,293 | $854,389 | ||||
14 | Damien Wilkins | $854,389 | $854,389 | $1,223,166 | $854,389 | $884,293 | $854,389 | ||||
15 | Charles Jenkins | $762,195 | $762,195 | $762,195 | $762,195 | $1,084,293 | $762,195 | ||||
16 | (Jeremy Pargo) | $309,362 | $309,362 | $309,362 | $309,362 | $309,362 | |||||
17 | (Maalik Wayns) | $225,658 | $225,658 | $225,658 | $225,658 | $225,658 | |||||
18 | (Shelvin Mack) | $89,670 | $89,670 | $89,670 | $89,670 | $89,670 | |||||
19 | Justin Holiday | $47,360 | $47,360 | $47,360 | $47,360 | $788,872 | $47,360 | ||||
20 | (Elton Brand) | $16,059,854 | |||||||||
21 | ROOM MLE | -$59,861,176 | |||||||||
22 | BAE | ||||||||||
23 | TOTAL | $5,294,897 | $65,156,074 | $81,953,482 | $65,156,074 | $78,896,943 | $27,052,649 | $22,566,879 | $11,286,518 | $204,959,062 | |
24 | COMMITTED | $65,156,074 | $44,642,742 | $25,916,489 | $20,517,246 | $11,286,518 | $167,519,069 | ||||
25 | CONTRACTS | 15 | 9 | 4 | 3 | 1 | |||||
26 | CAP +/- | -$52,749,103 | $20,396,943 | -$33,097,351 | |||||||
27 | TAX +/- | -$5,150,926 | $7,296,943 | -$46,720,351 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Goran Dragic | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $30,000,000 | $4m incentives aditionally | |
3 | Marcin Gortat | $7,258,960 | $7,258,960 | $7,258,960 | $7,258,960 | $7,727,280 | $14,986,240 | ||||
4 | Channing Frye | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,400,000 | $6,800,000 | $19,200,000 | |||
5 | Michael Beasley | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $6,000,000 | $6,250,000 | $11,750,000 | 14: Unguaranteed | ||
6 | Wesley Johnson | $4,285,560 | $4,285,560 | $4,285,560 | $4,285,560 | $5,421,233 | $4,285,560 | ||||
7 | Jared Dudley | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | $17,000,000 | Unlikely incentives | |
8 | Luis Scola | $4,148,510 | $4,148,510 | $4,148,510 | $4,148,510 | $4,508,504 | $4,868,499 | $9,097,014 | 14: $440k guaranteed | ||
9 | Shannon Brown | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $5,250,000 | 13: 50% guaranteed | |||
10 | Markieff Morris | $2,005,560 | $2,005,560 | $2,005,560 | $2,005,560 | $2,091,840 | $2,989,239 | $4,134,118 | $4,097,400 | ||
11 | Kendall Marshall | $1,919,160 | $1,919,160 | $1,919,160 | $1,919,160 | $2,005,560 | $2,091,840 | $2,989,239 | $2,893,015 | $3,924,720 | |
12 | Marcus Morris | $1,905,360 | $1,905,360 | $1,905,360 | $1,905,360 | $1,987,320 | $2,943,221 | $4,094,020 | $3,892,680 | ||
13 | Hamed Haddadi | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 | $1,397,500 | $1,300,000 | 13: $200k guaranteed | |||
14 | Jermaine O'Neal | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | ||||
15 | (Brad Miller) | $848,000 | $848,000 | $848,000 | $848,000 | $848,000 | |||||
16 | PJ Tucker | $762,195 | $854,389 | $762,195 | $762,195 | $884,293 | $762,195 | 13: Unguaranteed | |||
17 | Diante Garrett | $473,604 | $854,389 | $473,604 | $473,604 | $988,872 | $473,604 | ||||
18 | (Luke Zeller) | $473,604 | $854,389 | $473,604 | $473,604 | $473,604 | |||||
19 | Josh Childress | $6,500,000 | |||||||||
20 | Dwayne Collins | Draft rights held | |||||||||
21 | Milos Vujanic | Draft rights held | |||||||||
22 | ROOM MLE | -$59,861,176 | |||||||||
23 | BAE | ||||||||||
24 | TOTAL | -$6,626,274 | $54,088,666 | $60,232,694 | $53,234,902 | $55,546,695 | $37,692,799 | $14,739,239 | $0 | $161,213,636 | |
25 | COMMITTED | $53,234,902 | $44,420,504 | $18,990,000 | $11,750,000 | $0 | $128,395,406 | ||||
26 | CONTRACTS | 15 | 12 | 8 | 3 | 0 | |||||
27 | CAP +/- | -$64,670,274 | -$2,953,305 | -$22,457,201 | |||||||
28 | TAX +/- | -$16,218,334 | -$16,053,305 | -$36,080,201 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | LaMarcus Aldridge | $13,500,000 | $13,500,000 | $13,500,000 | $13,500,000 | $14,628,000 | $15,756,000 | $43,884,000 | Incentives ($500k annually) | ||
3 | Nicolas Batum | $10,825,000 | $10,825,000 | $10,825,000 | $10,825,000 | $11,295,250 | $11,765,500 | $12,235,750 | $46,121,500 | 15% TK | |
4 | Wesley Matthews | $6,505,320 | $6,505,320 | $6,505,320 | $6,505,320 | $6,875,480 | $7,245,640 | $20,626,440 | |||
5 | JJ Hickson | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $7,600,000 | $4,000,000 | ||||
6 | Damian Lillard | $3,065,040 | $3,065,040 | $3,065,040 | $3,065,040 | $3,202,920 | $3,340,920 | $4,236,287 | $5,651,206 | $6,267,960 | |
7 | Joel Freeland | $3,013,512 | $3,013,512 | $3,013,512 | $3,013,512 | $2,897,976 | $3,013,512 | $8,925,000 | |||
8 | (Shawne Williams) | $2,600,000 | $2,600,000 | $2,600,000 | $2,600,000 | $2,600,000 | |||||
9 | Eric Maynor | $2,338,721 | $2,338,721 | $2,338,721 | $2,338,721 | $5,846,803 | $2,338,721 | ||||
10 | Meyers Lenard | $2,126,520 | $2,126,520 | $2,126,520 | $2,126,520 | $2,222,160 | $2,317,920 | $3,075,880 | $4,210,880 | $4,348,680 | |
11 | Luke Babbitt | $1,892,280 | $1,892,280 | $1,892,280 | $1,892,280 | $2,902,758 | $1,892,280 | ||||
12 | (Jared Jeffries) | $1,475,106 | $1,475,106 | $1,475,106 | $1,475,106 | $1,475,106 | 13, 14: Unguaranteed | ||||
13 | Elliot Williams | $1,442,880 | $1,442,880 | $1,442,880 | $1,442,880 | $2,373,538 | $1,442,880 | ||||
14 | Nolan Smith | $1,365,720 | $1,365,720 | $1,365,720 | $1,365,720 | $1,424,520 | $1,365,720 | ||||
15 | Viktor Claver | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 | $1,330,000 | $1,370,000 | $4,000,000 | |||
16 | Sasha Pavlovic | $1,232,713 | $1,232,713 | $1,232,713 | $1,232,713 | $1,399,507 | $1,448,490 | $1,232,713 | 13, 14: Unguaranteed | ||
17 | (Ronnie Price) | $1,146,337 | $1,146,337 | $1,146,337 | $1,146,337 | $1,146,337 | |||||
18 | Will Barton | $550,000 | $550,000 | $550,000 | $550,000 | $788,872 | $915,243 | $1,338,872 | |||
19 | (Brandon Roy) | $16,460,548 | |||||||||
20 | Kostas Papanikolaou | Draft rights held | |||||||||
21 | Doron Sheffer | Draft rights held | |||||||||
22 | Federico Kammerichs | Draft rights held | |||||||||
23 | Marcelo Nicola | Draft rights held | |||||||||
24 | Nedzad Sinanovic | Draft rights held | |||||||||
25 | ROOM MLE | -$59,861,176 | |||||||||
26 | BAE | ||||||||||
27 | TOTAL | -$1,482,028 | $58,379,149 | $74,839,697 | $58,379,149 | $64,787,784 | $47,173,225 | $19,547,916 | $0 | $189,888,074 | |
28 | COMMITTED | $58,379,149 | $43,240,658 | $39,150,652 | $12,235,750 | $0 | $153,006,209 | ||||
29 | CONTRACTS | 14 | 9 | 9 | 2 | 0 | |||||
30 | CAP +/- | -$59,526,028 | $6,287,784 | -$12,976,775 | |||||||
31 | TAX +/- | -$11,927,851 | -$6,812,216 | -$26,599,775 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | John Salmons | $8,083,000 | $8,083,000 | $8,083,000 | $8,083,000 | $7,583,000 | $7,000,000 | $16,666,000 | 14: $1m guaranteed; $5m in additional incentives | ||
3 | Marcus Thornton | $7,525,000 | $7,525,000 | $7,525,000 | $7,525,000 | $8,050,000 | $8,575,000 | $24,150,000 | |||
4 | Chuck Hayes | $5,486,000 | $5,486,000 | $5,486,000 | $5,486,000 | $5,722,500 | $5,958,750 | $17,167,250 | |||
5 | Tyreke Evans | $5,251,825 | $5,251,825 | $5,251,825 | $5,251,825 | $13,129,563 | $5,251,825 | ||||
6 | Jason Thompson | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,643,750 | $6,037,500 | $6,431,250 | $6,825,000 | $26,012,500 | 16: $2.65m guaranteed |
7 | DeMarcus Cousins | $3,880,800 | $3,880,800 | $3,880,800 | $3,880,800 | $4,916,974 | $6,519,907 | $8,797,774 | |||
8 | Travis Outlaw | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $9,000,000 | |||
9 | James Johnson | $2,812,006 | $2,812,006 | $2,812,006 | $2,812,006 | $7,030,015 | $2,812,006 | ||||
10 | (Aaron Brooks) | $2,575,806 | $2,575,806 | $2,575,806 | $2,575,806 | $2,575,806 | |||||
11 | Cole Aldrich | $2,445,480 | $2,445,480 | $2,445,480 | $2,445,480 | $3,245,152 | $2,445,480 | ||||
12 | Jimmer Fredette | $2,339,040 | $2,339,040 | $2,339,040 | $2,339,040 | $2,439,840 | $3,110,796 | $4,236,904 | $4,778,880 | ||
13 | Patrick Patterson | $2,096,760 | $2,096,760 | $2,096,760 | $2,096,760 | $3,105,302 | $4,319,474 | $5,202,062 | |||
14 | Toney Douglas | $2,067,880 | $2,067,880 | $2,067,880 | $2,067,880 | $5,169,700 | $2,067,880 | ||||
15 | Isaiah Thomas | $762,195 | $762,195 | $762,195 | $762,195 | $884,293 | $762,195 | 13: Unguaranteed | |||
16 | Dejan Bodiroga | Draft rights held | |||||||||
17 | ROOM MLE | -$59,861,176 | |||||||||
18 | BAE | ||||||||||
19 | TOTAL | -$6,285,385 | $53,575,792 | $53,575,792 | $53,575,792 | $69,920,089 | $33,682,046 | $6,431,250 | $6,825,000 | $170,434,177 | |
20 | COMMITTED | $53,575,792 | $40,461,366 | $24,571,250 | $6,431,250 | $2,650,000 | $127,689,658 | ||||
21 | CONTRACTS | 14 | 9 | 6 | 1 | 1 | |||||
22 | CAP +/- | -$64,329,385 | $11,420,089 | -$26,467,954 | |||||||
23 | TAX +/- | -$16,731,208 | -$1,679,911 | -$40,090,954 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Manu Ginobili | $14,107,492 | $14,107,492 | $14,107,492 | $14,107,492 | $19,136,250 | $14,107,492 | 5% TK | |||
3 | Tony Parker | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | $28,500,000 | 14: $3.5m guaranteed | ||
4 | (Stephen Jackson) | $10,059,750 | $10,059,750 | $10,059,750 | $10,059,750 | $10,059,750 | |||||
5 | Tim Duncan | $9,638,554 | $9,638,554 | $9,638,554 | $9,638,554 | $10,361,446 | $10,000,000 | $30,000,000 | |||
6 | Boris Diaw | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,702,500 | $9,202,500 | ||||
7 | Tiago Splitter | $3,944,000 | $3,944,000 | $3,944,000 | $3,944,000 | $7,493,600 | $3,944,000 | ||||
8 | Matt Bonner | $3,630,000 | $3,630,000 | $3,630,000 | $3,630,000 | $3,945,000 | $4,630,000 | 13: $1m guaranteed | |||
9 | Danny Green | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,762,500 | $4,025,000 | $11,287,500 | |||
10 | Kawhi Leonard | $1,809,840 | $1,809,840 | $1,809,840 | $1,809,840 | $1,887,840 | $2,894,059 | $4,045,894 | $3,697,680 | ||
11 | Nando De Colo | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,463,000 | $2,863,000 | ||||
12 | Patrick Mills | $1,085,120 | $1,085,120 | $1,085,120 | $1,085,120 | $1,133,950 | $2,219,070 | ||||
13 | Cory Joseph | $1,074,720 | $1,074,720 | $1,074,720 | $1,074,720 | $1,120,920 | $2,023,261 | $3,014,658 | $2,195,640 | ||
14 | DeJuan Blair | $1,054,000 | $1,054,000 | $1,054,000 | $1,054,000 | $2,002,600 | $1,054,000 | ||||
15 | Gary Neal | $854,389 | $854,389 | $854,389 | $854,389 | $1,116,099 | $854,389 | ||||
16 | Aron Baynes | $239,588 | $239,588 | $239,588 | $239,588 | $788,872 | $1,028,460 | ||||
17 | (James Anderson) | $160,826 | $160,826 | $160,826 | $160,826 | ||||||
18 | Tracy McGrady | $10,052 | $10,052 | $10,052 | $10,052 | $884,293 | |||||
19 | Robert Horry | $6,897,000 | |||||||||
20 | Glenn Robinson | $854,389 | |||||||||
21 | Damon Stoudamire | $854,389 | |||||||||
22 | Nick Van Exel | $854,389 | |||||||||
23 | Jacque Vaughn | $854,389 | |||||||||
24 | Marcus Denmon | Draft rights held | |||||||||
25 | Adam Hanga | Draft rights held | |||||||||
26 | Davis Bertans | Draft rights held | |||||||||
27 | Erazem Lorbek | Draft rights held | |||||||||
28 | Ryan Richards | Draft rights held | |||||||||
29 | James Gist | Draft rights held | |||||||||
30 | Robertas Javtokas | Draft rights held | |||||||||
31 | Sergei Karaulov | Draft rights held | |||||||||
32 | Viktor Sanikidze | Draft rights held | |||||||||
33 | NON-TAX MLE | -$11,623,529 | |||||||||
34 | BAE | -$12,948,612 | |||||||||
35 | TOTAL | $55,310,746 | $69,568,331 | $69,568,331 | $69,568,331 | $72,298,870 | $31,442,319 | $0 | $0 | $173,309,520 | |
36 | COMMITTED | $69,568,331 | $38,721,028 | $17,525,000 | $0 | $0 | $125,814,359 | ||||
37 | CONTRACTS | 15 | 10 | 5 | 0 | 0 | |||||
38 | CAP +/- | -$2,733,254 | $13,798,870 | -$28,707,681 | |||||||
39 | TAX +/- | -$738,669 | $698,870 | -$42,330,681 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Rudy Gay | $16,460,538 | $16,460,538 | $16,460,538 | $16,460,538 | $17,888,932 | $19,317,326 | $53,666,796 | |||
3 | Andrea Bargnani | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,750,000 | $11,500,000 | $32,250,000 | 5% TK, Incentives | ||
4 | Landry Fields | $6,250,000 | $6,250,000 | $5,000,000 | $6,250,000 | $6,250,000 | $6,250,000 | $18,750,000 | |||
5 | Amir Johnson | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,500,000 | $7,000,000 | $17,500,000 | 5% TK; 14: $5m guaranteed | ||
6 | Kyle Lowry | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $6,210,000 | $6,750,000 | 13: $1m guaranteed, full on 7/16/13 | |||
7 | Linas Kleiza | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $9,200,000 | ||||
8 | Jonas Valanciunas | $3,374,640 | $3,374,640 | $3,374,640 | $3,374,640 | $3,526,440 | $3,678,360 | $4,660,482 | $4,877,505 | $6,901,080 | |
9 | Demar DeRozan | $3,344,250 | $3,344,250 | $3,344,250 | $3,344,250 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $41,344,250 | $2m unlikely incentives |
10 | Aaron Gray | $2,575,000 | $2,575,000 | $2,575,000 | $2,575,000 | $2,690,875 | $5,265,875 | ||||
11 | Terrence Ross | $2,563,320 | $2,563,320 | $2,563,320 | $2,563,320 | $2,678,640 | $2,793,960 | $3,553,917 | $4,790,680 | $5,241,960 | |
12 | Sebastian Telfair | $1,567,500 | $1,567,500 | $1,567,500 | $1,567,500 | $2,037,750 | $1,567,500 | ||||
13 | John Lucas III | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,567,500 | $1,500,000 | ||||
14 | (Dominic McGuire) | $992,680 | $992,680 | $992,680 | $992,680 | $992,680 | |||||
15 | Alan Anderson | $854,389 | $854,389 | $885,120 | $854,389 | $884,293 | $854,389 | ||||
16 | Mickael Pietrus | $698,589 | $698,589 | $698,589 | $698,589 | $884,293 | $698,589 | ||||
17 | Quincy Acy | $665,000 | $665,000 | $665,000 | $665,000 | $788,872 | $915,243 | $1,453,872 | |||
18 | Tomislav Zubcic | Draft rights held | |||||||||
19 | DeAndre Hulett | Draft rights held | |||||||||
20 | ROOM MLE | $0 | |||||||||
21 | BAE | Used $1.5m on Gary Forbes 12/13/11 | |||||||||
22 | TOTAL | $67,195,906 | $67,195,906 | $65,976,637 | $67,195,906 | $76,757,595 | $60,954,889 | $17,714,399 | $9,500,000 | $232,122,789 | |
23 | COMMITTED | $67,195,906 | $66,173,759 | $51,567,326 | $9,500,000 | $9,500,000 | $203,936,991 | ||||
24 | CONTRACTS | 15 | 12 | 8 | 3 | 1 | |||||
25 | CAP +/- | $9,151,906 | $18,257,595 | $804,889 | |||||||
26 | TAX +/- | -$3,111,095 | $5,157,595 | -$12,818,111 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Al Jefferson | $15,000,000 | $15,000,000 | $15,000,000 | $15,000,000 | $16,402,500 | $15,000,000 | Incentives ($1m/yr) | |||
3 | Paul Millsap | $8,603,633 | $8,603,633 | $8,603,633 | $8,603,633 | $12,905,450 | $8,603,633 | ||||
4 | Mo Williams | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $12,750,000 | $8,500,000 | ||||
5 | Marvin Williams | $8,287,500 | $8,287,500 | $8,287,500 | $8,287,500 | $7,500,000 | $15,787,500 | ||||
6 | Derrick Favors | $4,753,320 | $4,753,320 | $4,753,320 | $4,753,320 | $6,008,196 | $7,882,754 | $10,761,516 | |||
7 | Enes Kanter | $4,319,280 | $4,319,280 | $4,319,280 | $4,319,280 | $4,505,280 | $5,694,674 | $7,471,412 | $8,824,560 | ||
8 | (Raja Bell) | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | |||||
9 | Gordon Hayward | $2,709,720 | $2,709,720 | $2,709,720 | $2,709,720 | $3,452,183 | $4,677,708 | $6,161,903 | |||
10 | Randy Foye | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | $3,000,000 | $2,500,000 | ||||
11 | Earl Watson | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | $2,990,000 | $2,300,000 | ||||
12 | Alec Burks | $2,111,160 | $2,111,160 | $2,111,160 | $2,111,160 | $2,202,000 | $3,034,356 | $4,175,274 | $4,313,160 | ||
13 | Jeremy Evans | $1,794,872 | $1,794,872 | $1,794,872 | $1,794,872 | $1,660,257 | $1,794,871 | $5,250,000 | |||
14 | Jamaal Tinsley | $1,352,181 | $1,352,181 | $1,352,181 | $1,352,181 | $884,293 | $1,352,181 | ||||
15 | DeMarre Carroll | $885,120 | $885,120 | $885,120 | $885,120 | $884,293 | $885,120 | ||||
16 | Kevin Murphy | $473,604 | $473,604 | $473,604 | $473,604 | $788,872 | $473,604 | ||||
17 | Jerel McNeal | $53,802 | $53,802 | $53,802 | $53,802 | $884,293 | $948,163 | $53,802 | |||
18 | (Travis Leslie) | $44,835 | $44,835 | $44,835 | $44,835 | ||||||
19 | (Jerel McNeal) | $44,835 | $44,835 | $44,835 | $44,835 | ||||||
20 | Greg Ostertag | $6,305,000 | |||||||||
21 | Brevin Knight | $2,600,000 | |||||||||
22 | Ante Tomic | Draft rights held | |||||||||
23 | Shan Foster | Draft rights held | |||||||||
24 | Mario Austin | Draft rights held | |||||||||
25 | Peter Fehse | Draft rights held | |||||||||
26 | NON-TAX MLE | -$58,117,647 | |||||||||
27 | BAE | -$45,494,494 | |||||||||
28 | TOTAL | -$27,493,279 | $67,213,862 | $67,213,862 | $67,213,862 | $76,817,617 | $11,472,064 | $0 | $0 | $155,503,543 | |
29 | COMMITTED | $67,213,862 | $25,327,916 | $1,794,871 | $0 | $0 | $94,336,649 | ||||
30 | CONTRACTS | 15 | 8 | 4 | 0 | 0 | |||||
31 | CAP +/- | -$85,537,279 | $18,317,617 | -$48,677,936 | |||||||
32 | TAX +/- | -$3,093,138 | $5,217,617 | -$62,300,936 |
1 | PLAYER | CAP | TAX | Player Sal | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Emeka Okafor | $13,490,000 | $13,490,000 | $13,490,000 | $13,490,000 | $14,487,500 | $27,977,500 | Unlikely incentives | |||
3 | Nene Hilario | $13,000,000 | $13,000,000 | $13,000,000 | $13,000,000 | $13,000,000 | $13,000,000 | $13,000,000 | $52,000,000 | ||
4 | Trevor Ariza | $7,258,960 | $7,258,960 | $7,258,960 | $7,258,960 | $7,727,280 | $14,986,240 | ||||
5 | John Wall | $5,915,880 | $5,915,880 | $5,915,880 | $5,915,880 | $7,459,925 | $9,697,902 | $13,375,805 | |||
6 | Bradley Beal | $4,133,280 | $4,133,280 | $4,133,280 | $4,133,280 | $4,319,280 | $4,505,280 | $5,694,674 | $7,471,412 | $8,452,560 | |
7 | Jan Vesely | $3,202,920 | $3,202,920 | $3,202,920 | $3,202,920 | $3,340,920 | $4,236,287 | $5,651,206 | $6,543,840 | ||
8 | Kevin Seraphin | $1,797,600 | $1,797,600 | $1,797,600 | $1,797,600 | $2,761,114 | $3,898,692 | $4,558,714 | |||
9 | Martell Webster | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | $2,100,000 | $1,750,000 | ||||
10 | Chris Singleton | $1,551,840 | $1,551,840 | $1,551,840 | $1,551,840 | $1,618,680 | $2,489,530 | $3,532,643 | $3,170,520 | ||
11 | Trevor Booker | $1,385,280 | $1,385,280 | $1,385,280 | $1,385,280 | $2,350,820 | $3,420,443 | $3,736,100 | |||
12 | Leandro Barbosa | $854,389 | $854,389 | $1,229,255 | $854,389 | $884,293 | $854,389 | ||||
13 | Cartier Martin | $854,389 | $854,389 | $915,852 | $854,389 | $884,293 | $854,389 | ||||
14 | AJ Price | $854,389 | $854,389 | $885,120 | $854,389 | $884,293 | $854,389 | ||||
15 | Jason Collins | $854,389 | $854,389 | $1,352,181 | $854,389 | $884,293 | $854,389 | ||||
16 | Garrett Temple | $572,943 | $572,943 | $572,943 | $572,943 | $1,106,099 | $572,943 | ||||
17 | (Earl Barron) | $384,360 | $384,360 | $384,360 | $384,360 | $384,360 | |||||
18 | (Shelvin Mack) | $371,736 | $371,736 | $371,736 | $371,736 | $371,736 | |||||
19 | (Jannero Pargo) | $300,000 | $300,000 | $300,000 | $300,000 | $300,000 | |||||
20 | (Brian Cook) | $14,462 | $14,462 | $14,462 | $14,462 | $14,462 | |||||
21 | (Andray Blatche) | $7,118,502 | |||||||||
22 | Morris Almond | $854,389 | |||||||||
23 | Maurice Evans | $854,389 | |||||||||
24 | James Singleton | $854,389 | |||||||||
25 | Tomas Satoransky | Draft rights held | |||||||||
26 | Emir Preldzic | Draft rights held | |||||||||
27 | ROOM MLE | -$59,861,176 | |||||||||
28 | BAE | ||||||||||
29 | TOTAL | $1,248,808 | $58,546,817 | $66,630,171 | $58,546,817 | $63,808,790 | $24,231,097 | $18,694,674 | $0 | $165,281,378 | |
30 | COMMITTED | $58,546,817 | $57,065,519 | $13,000,000 | $13,000,000 | $0 | $141,612,336 | ||||
31 | CONTRACTS | 15 | 9 | 4 | 2 | 0 | |||||
32 | CAP +/- | -$56,795,192 | $5,308,790 | -$35,918,903 | -$41,455,326 | ||||||
33 | TAX +/- | -$11,760,183 | -$7,791,210 | -$49,541,903 | -$55,078,326 |
1 | CURRENT | 2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | 2013/14 | 2014/15 | 2015/16 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 07/01/05 | 07/01/06 | 07/01/07 | 07/01/08 | 07/01/09 | 07/01/10 | 07/01/11 | 07/01/12 | 07/01/13 | 07/01/14 | 7/1/2015 | ||||
3 | Salary Cap | $60,150,000 | $49,500,000 | $53,135,000 | $55,630,000 | $58,680,000 | $57,700,000 | $58,044,000 | $58,044,000 | $58,044,000 | $58,500,000 | $60,150,000 | |||
4 | % of Projected BRI | 49.50% | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% | 51.15% | 44.74% | 44.74% | 44.74% | ||||
5 | % Change | 12.83% | 7.34% | 4.70% | 5.48% | -1.67% | 0.60% | 0.00% | 0.00% | 0.79% | 2.82% | ||||
6 | Salary Cap Error Checker | 49,396,000.00 | 53,135,000.00 | 55,630,000.00 | 58,680,000.00 | 57,700,000.00 | |||||||||
7 | Tax Level | $73,773,000 | $61,700,000 | $65,420,000 | $67,865,000 | $71,150,000 | $69,920,000 | $70,307,000 | $70,307,000 | $70,307,000 | $71,600,000 | $73,773,000 | |||
8 | % of Projected BRI | 61.00% | 61.00% | 61.00% | 61.00% | 61.00% | 61.00% | 61.00% | 53.51% | 53.51% | 53.51% | ||||
9 | % Change | - | 6.03% | 3.74% | 4.84% | -1.73% | 0.55% | 0.00% | 0.00% | 1.84% | 3.03% | ||||
10 | Tax Level Error Checker | 61,769,000.00 | 65,429,000.00 | 67,828,000.00 | 71,150,000.00 | 69,923,000.00 | |||||||||
11 | Tax Apron | $74,307,000 | $75,600,000 | $77,773,000 | |||||||||||
12 | Mid-Level Exception | $77,773,000 | $5,000,000 | $5,215,000 | $5,356,000 | $5,585,000 | $5,854,000 | $5,765,000 | $5,000,000 | $5,464,000 | $4,461,000 | $2,529,000 | |||
13 | % Change | 1.98% | 4.30% | 2.70% | 4.28% | 4.82% | -1.52% | -13.27% | 9.28% | -18.36% | -43.31% | ||||
14 | Mid-Level Exception Error Checker | 5,000,000.00 | 5,333,000.00 | 5,376,000.00 | 5,603,000.00 | 5,853,000.00 | |||||||||
15 | Bi-Annual Exception | $1,670,000 | $1,750,000 | $1,830,000 | $1,910,000 | $1,990,000 | $2,080,000 | $2,180,000 | |||||||
16 | % Change | 4.38% | 4.79% | 4.57% | 4.37% | 4.19% | 4.52% | 4.81% | - | - | - | ||||
17 | |||||||||||||||
18 | Max Contracts | ||||||||||||||
19 | Salary Cap | $47,825,000 | $49,820,000 | $52,165,000 | $55,032,000 | $54,082,000 | $54,405,000 | $10,102,000 | $54,675,000 | $53,884,000 | $56,284,000 | ||||
20 | % of Projected BRI | 48.04% | 48.04% | 48.04% | 48.04% | 48.04% | 48.04% | 48.04% | 42.14% | 42.14% | 42.14% | ||||
21 | 48.04% Salary Cap Error Checker | 47,825,000.00 | 49,820,000.00 | 52,165,000.00 | 55,032,000.00 | 54,082,000.00 | |||||||||
22 | Tenure <= 6 Years | 25% | 14,071,000.00 | 12,000,000.00 | 12,455,000.00 | 13,041,250.00 | 13,758,000.00 | 13,520,500.00 | 13,603,750.00 | 12,922,194.00 | 13,668,750.00 | 13,471,000.00 | 14,071,000.00 | ||
23 | 7 - 9 Year Tenure | 30% | 16,885,200.00 | 14,400,000.00 | 14,946,000.00 | 15,649,500.00 | 16,509,600.00 | 16,224,600.00 | 16,324,500.00 | 15,506,632.00 | 16,402,500.00 | 16,165,200.00 | 16,885,200.00 | ||
24 | 10+ Year Tenure | 35% | 19,699,400.00 | 16,800,000.00 | 17,437,000.00 | 18,257,750.00 | 19,261,200.00 | 18,928,700.00 | 19,045,250.00 | 18,091,071.00 | 19,136,250.00 | 18,859,400.00 | 19,699,400.00 | ||
25 | |||||||||||||||
26 | Inputs | ||||||||||||||
27 | Projected BRI | $3,120,159,000 | $3,359,798,000 | $3,511,824,000 | $3,697,298,000 | $3,755,691,000 | $3,853,312,000 | $3,853,312,000 | $4,308,000,000 | $4,481,000,000 | $4,660,000,000 | ||||
28 | % Change | - | 7.68% | 4.52% | 5.28% | 1.58% | 2.60% | 0.00% | 1.00% | 5.00% | -0.15% | ||||
29 | |||||||||||||||
30 | Projected Benefits | 112,000,000.00 | 119,447,000.00 | 122,130,000.00 | 125,222,000.00 | 139,115,000.00 | 139,600,000.00 | 145,900,000.00 | 175,155,000.00 | 183,000,000.00 | 191,200,000.00 | ||||
31 | Projected Benefits | 112,000,000.00 | 161,447,000.00 | 128,577,000.00 | 132,352,000.00 | 133,587,000.00 | 139,600,000.00 | 145,900,000.00 | 175,155,000.00 | 183,000,000.00 | 191,200,000.00 | ||||
32 | Actual vs. Projected Adjustment | 0.00 | (42,000,000.00) | (6,447,000.00) | (7,130,000.00) | 5,528,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
33 | |||||||||||||||
34 | Salary Cap Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | (45,287,490.00) | (84,269,340.00) | (1,516,227,620.00) | 0.00 | (94,263,600.80) | (89,172,636.20) | ||||
35 | BRI vs. Projected BRI | 0.00 | 0.00 | 0.00 | 0.00 | (45,287,490.00) | (84,269,340.00) | (51,654,840.00) | 0.00 | (94,263,600.80) | (89,172,636.20) | ||||
36 | Total Salary and Benefits vs. BRI | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (1,464,572,780.00) | 0.00 | 0.00 | 0.00 | ||||
37 | |||||||||||||||
38 | Tax Level Adjustments | 0.00 | 32,843,010.00 | 14,763,220.00 | 4,377,360.00 | (54,167,390.00) | (100,792,740.00) | (61,783,240.00) | 41,209,770.00 | (112,741,289.20) | (106,652,386.30) | ||||
39 | BRI vs. Projected BRI | 0.00 | 32,843,010.00 | 14,763,220.00 | 4,377,360.00 | (54,167,390.00) | (100,792,740.00) | (61,783,240.00) | 41,209,770.00 | (112,741,289.20) | (106,652,386.30) | ||||
40 | |||||||||||||||
41 | 48.04% Salary Cap Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | (42,659,039.60) | (79,378,413.60) | (1,402,169,584.80) | 0.00 | (88,785,608.80) | (83,990,498.20) | ||||
42 | BRI vs. Projected BRI | 0.00 | 0.00 | 0.00 | 0.00 | (42,659,039.60) | (79,378,413.60) | (48,656,833.60) | 0.00 | (88,785,608.80) | (83,990,498.20) | ||||
43 | Total Salary and Benefits vs. BRI | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (1,353,512,751.20) | 0.00 | 0.00 | 0.00 | ||||
44 | |||||||||||||||
45 | Non-Expansion Teams | 29.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | ||||
46 | Expansion Teams | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
47 | Total NBA Teams | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | ||||
48 | |||||||||||||||
49 | Escrow | ||||||||||||||
50 | BRI | $3,174,000,000 | $3,384,000,000 | $3,519,000,000 | $3,608,499,000 | $3,590,457,000 | $3,752,028,000 | $3,920,869,000 | $4,097,308,000 | $4,281,687,000 | $4,474,363,000 | ||||
51 | % Change | 4.51% | 6.62% | 3.99% | 2.54% | -0.50% | 4.50% | 4.50% | 4.50% | 4.50% | 4.50% | ||||
52 | |||||||||||||||
53 | Designated Percentage | 57.0% | 57.0% | 57.0% | 57.0% | 57.0% | 57.0% | 51.2% | 51.2% | 51.2% | 51.2% | ||||
54 | Designated Percentage of BRI | 1,809,180,000.00 | 1,928,880,000.00 | 2,005,830,000.00 | 2,056,844,430.00 | 2,046,560,490.00 | 2,138,655,960.00 | 2,005,524,493.50 | 2,095,773,042.00 | 2,190,082,900.50 | 2,288,636,674.50 | ||||
55 | |||||||||||||||
56 | Total Salaries | 1,890,352,400.00 | 1,971,300,550.00 | 2,054,270,780.00 | 2,145,939,000.00 | 2,119,272,820.00 | 309,361,500.00 | 3,940,754,810.31 | 3,252,627,931.26 | 1,837,243,242.64 | 0.00 | ||||
57 | Total Benefits | 70,000,000.00 | 113,000,000.00 | 115,000,000.00 | 130,750,000.00 | 139,115,000.00 | 139,600,000.00 | 145,900,000.00 | 175,155,000.00 | 183,000,000.00 | 191,200,000.00 | ||||
58 | Total Salaries and Benefits | 1,960,352,400.00 | 2,084,300,550.00 | 2,169,270,780.00 | 2,276,689,000.00 | 2,258,387,820.00 | 448,961,500.00 | 4,086,654,810.31 | 3,427,782,931.26 | 2,020,243,242.64 | 191,200,000.00 | ||||
59 | |||||||||||||||
60 | Total Salaries and Article IV, Section 5(k) Amts. | 1,890,352,400.00 | 1,971,300,550.00 | 2,054,900,000.00 | 2,155,949,000.00 | 0.00 | 309,361,500.00 | 3,940,754,810.31 | 3,252,627,931.26 | 1,837,243,242.64 | 0.00 | ||||
61 | Article VII, Section 12 Percentage | 10.0% | 9.0% | 9.0% | 9.0% | 9.0% | 8.0% | 8.0% | 8.0% | 8.0% | 8.0% | ||||
62 | Escrow Amount | 189,035,240.00 | 177,417,049.50 | 184,941,000.00 | 194,035,410.00 | 0.00 | 24,748,920.00 | 315,260,384.82 | 260,210,234.50 | 146,979,459.41 | 0.00 | ||||
63 | |||||||||||||||
64 | Overage | 151,172,400.00 | 155,420,550.00 | 163,440,780.00 | 219,844,570.00 | 211,827,330.00 | 0.00 | 2,081,130,316.81 | 1,332,009,889.26 | 0.00 | 0.00 | ||||
65 | Agg. Salaries and Benefits Adj. Amount | 151,172,400.00 | 155,420,550.00 | 163,440,780.00 | 204,902,010.00 | 203,254,903.80 | 0.00 | 326,932,384.82 | 274,222,634.50 | 0.00 | 0.00 | ||||
66 | Agg. Compensation Adjustment Amount | 151,172,400.00 | 155,420,550.00 | 163,440,780.00 | 194,035,410.00 | 0.00 | 0.00 | 315,260,384.82 | 260,210,234.50 | 0.00 | 0.00 | ||||
67 | Agg. Comp. Adjustment Amount Shortfall | 0.00 | 0.00 | 0.00 | 10,866,600.00 | 203,254,903.80 | 0.00 | 11,672,000.00 | 14,012,400.00 | 0.00 | 0.00 | ||||
68 | |||||||||||||||
69 | Funds Returned to Players | 37,862,840.00 | 21,996,499.50 | 21,500,220.00 | 0.00 | 0.00 | 24,748,920.00 | 0.00 | 0.00 | 146,979,459.41 | 0.00 | ||||
70 | |||||||||||||||
71 | Funds Retained by NBA | 151,172,400.00 | 155,420,550.00 | 163,440,780.00 | 194,035,410.00 | 10,866,600.00 | 203,254,903.80 | 315,260,384.82 | 271,882,234.50 | 14,012,400.00 | 0.00 | ||||
72 | Undistributed Funds | 0.00 | 20,700,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
73 | Funds Returned to Teams | 151,172,400.00 | 134,720,550.00 | 163,440,780.00 | 194,035,410.00 | 10,866,600.00 | 203,254,903.80 | 315,260,384.82 | 271,882,234.50 | 14,012,400.00 | 0.00 | ||||
74 | Per Team Check | 5,039,080.00 | 4,490,685.00 | 5,448,026.00 | 6,467,847.00 | 362,220.00 | 6,775,163.46 | 10,508,679.49 | 9,062,741.15 | 467,080.00 | 0.00 | ||||
75 | |||||||||||||||
76 | Tax Level | ||||||||||||||
77 | Tax Level | $61,700,000 | $65,420,000 | $67,865,000 | $71,150,000 | $69,920,000 | $70,307,000 | $70,307,000 | $70,307,000 | $71,600,000 | $73,773,000 | ||||
78 | Total Tax Collected | 71,642,951.00 | 55,564,006.00 | 92,454,198.00 | 87,352,665.00 | 140,880,388.20 | 0.00 | 0.00 | 0.00 | 8,621,380,767.91 | 0.00 | ||||
79 | Per Team Check | 2,388,098.37 | 1,852,133.53 | 3,081,806.60 | 2,911,755.50 | 4,696,012.94 | 0.00 | 0.00 | 0.00 | 287,379,358.93 | 0.00 | ||||
80 | |||||||||||||||
81 | Number of Teams Collecting | 24.00 | 25.00 | 22.00 | 23.00 | 0.00 | 30.00 | 30.00 | 30.00 | 0.00 | 30.00 | ||||
82 | Remaining Funds | 14,328,590.20 | 9,260,667.67 | 24,654,452.80 | 20,382,288.50 | 140,880,388.20 | 0.00 | 0.00 | 0.00 | 8,621,380,767.91 | 0.00 | ||||
83 | |||||||||||||||
84 | Undistributed Funds | 14,328,590.20 | 9,260,667.67 | 24,654,452.80 | 20,382,288.50 | 140,880,388.20 | 0.00 | 0.00 | 0.00 | 8,621,380,767.91 | 0.00 | ||||
85 | Funds Returned to Teams | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
86 | Per Team Check | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
87 | |||||||||||||||
88 | NBA Payment to Players | ||||||||||||||
89 | Minimum League-Wide Roster | $0 | $0 | $0 | $0 | $298,899,882 | $309,361,500 | $0 | $0 | $0 | $0 | ||||
90 | Salary and Benefits Guarantee | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,689,694,460.00 | 0.00 | 0.00 | 420,318,347.37 | 2,359,186,910.00 | ||||
91 | |||||||||||||||
92 | Distributions | ||||||||||||||
93 | Total Gross Proceeds to Teams | $1,350,491,410 | $1,425,159,332 | $1,488,515,547 | $1,505,463,122 | $1,202,055,392 | $3,506,321,404 | $149,474,575 | $941,407,303 | ($6,345,924,611) | $4,283,163,000 | ||||
94 | % of BRI | 42.55% | 42.11% | 42.30% | 41.72% | 33.48% | 93.45% | 3.81% | 22.98% | -148.21% | 95.73% | ||||
95 | |||||||||||||||
96 | Total Net Player Salaries and Benefits | 1,809,180,000.00 | 1,928,880,000.00 | 2,005,830,000.00 | 2,082,653,590.00 | 2,247,521,220.00 | 245,706,596.20 | 3,771,394,425.49 | 3,155,900,696.76 | 2,006,230,842.64 | 191,200,000.00 | ||||
97 | % of BRI | 57.00% | 57.00% | 57.00% | 57.72% | 62.60% | 6.55% | 96.19% | 77.02% | 46.86% | 4.27% | ||||
98 | |||||||||||||||
99 | Total League-Purpose Funds | 14,328,590.20 | 29,960,667.67 | 24,654,452.80 | 20,382,288.50 | 140,880,388.20 | 0.00 | 0.00 | 0.00 | 8,621,380,767.91 | 0.00 | ||||
100 | % of BRI | 0.45% | 0.89% | 0.70% | 0.56% | 3.92% | 0.00% | 0.00% | 0.00% | 201.35% | 0.00% |
1 | Season | Start | Trigger Date | Today | End | Total Days | Days Since Trigger | Adjustment |
|---|---|---|---|---|---|---|---|---|
2 | 2012-13 | 10/30/2012 | 1/10/2013 | 4/24/2024 | 4/17/2013 | 170 | 4122 | -2324.71% |