1 | Team Option | Player Option | Nonguaranteed | FA Hold | Cap hold | QO | ETO | |
|---|---|---|---|---|---|---|---|---|
2 | ||||||||
3 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
4 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
5 | Martell Webster | $5,712,000 | $600,000 | 12: $600k guaranteed | ||||
6 | Darko Milicic | $5,228,000 | $5,670,000 | $7,228,000 | 13: $2m guaranteed | |||
7 | Brad Miller | $5,104,000 | $848,000 | 12: $848k guaranteed, full on 7/1/12 | ||||
8 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
9 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
10 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
11 | Wesley Johnson | $4,285,560 | $5,421,233 | $7,150,607 | $4,285,560 | |||
12 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
13 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
14 | Wayne Ellington | $2,083,042 | $3,103,733 | $2,083,042 | ||||
15 | Chase Budinger | $885,120 | $885,120 | |||||
16 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
17 | Michael Beasley | $12,524,694 | ||||||
18 | Anthony Randolph | $7,278,078 | ||||||
19 | Anthony Tolliver | $2,665,000 | ||||||
20 | CAP FIGURE | $82,078,099 | $44,595,512 | $31,640,653 | $16,744,219 | $0 | $175,058,483 | |
21 | COMMITTED | $50,242,327 | $26,485,199 | $20,238,563 | $16,744,219 | $0 | $113,710,308 | |
22 | PLAYERS | 13 | 8 | 4 | 1 | 0 | ||
23 | CAP +/- | $24,034,099 | ||||||
24 | ||||||||
25 | ||||||||
26 | 7/12/2012 | Waived Darko Milicic (amnesty clause) & Martell Webster | ||||||
27 | 7/13/2012 | Traded Brad Miller to NOH w/ '13 2nd and '16 2nd for protected '17 2nd | ||||||
28 | 7/13/2012 | Renounced rights to Michael Beasley, Anthony Randolph and Anthony Tolliver | ||||||
29 | ||||||||
30 | ||||||||
31 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
32 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
33 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
34 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
35 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
36 | Wesley Johnson | $4,285,560 | $5,421,233 | $7,150,607 | $4,285,560 | |||
37 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
38 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
39 | Wayne Ellington | $2,083,042 | $3,103,733 | $2,083,042 | ||||
40 | Chase Budinger | $885,120 | $885,120 | |||||
41 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
42 | (Martell Webster) | $600,000 | $600,000 | |||||
43 | TOTAL | $44,166,327 | $42,654,512 | $31,640,653 | $16,744,219 | $0 | $135,205,711 | |
44 | COMMITTED | $44,166,327 | $26,485,199 | $20,238,563 | $16,744,219 | $0 | $107,634,308 | |
45 | PLAYERS | 10 | 7 | 4 | 1 | 0 | ||
46 | CAP +/- | ($13,877,673) | ||||||
47 | ||||||||
48 | ||||||||
49 | 7/15/2012 | Signed Nicolas Batum to offer sheet | ||||||
50 | ||||||||
51 | ||||||||
52 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
53 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
54 | Nicolas Batum | $10,825,000 | $11,295,250 | $11,765,500 | $12,235,750 | |||
55 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
56 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
57 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
58 | Wesley Johnson | $4,285,560 | $5,421,233 | $7,150,607 | $4,285,560 | |||
59 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
60 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
61 | Wayne Ellington | $2,083,042 | $3,103,733 | $2,083,042 | ||||
62 | Chase Budinger | $885,120 | $885,120 | |||||
63 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
64 | (Martell Webster) | $600,000 | $600,000 | |||||
65 | TOTAL | $54,991,327 | $53,949,762 | $45,486,074 | $43,966,181 | $0 | $198,393,344 | |
66 | COMMITTED | $54,991,327 | $37,780,449 | $40,966,574 | $14,986,212 | $0 | $148,724,562 | |
67 | PLAYERS | 10 | 7 | 4 | 1 | 0 | ||
68 | CAP +/- | ($3,052,673) | ||||||
69 | ||||||||
70 | ||||||||
71 | 7/18/2012 | Portland matches offer sheet to Batum | ||||||
72 | ||||||||
73 | ||||||||
74 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
75 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
76 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
77 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
78 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
79 | Wesley Johnson | $4,285,560 | $5,421,233 | $7,150,607 | $4,285,560 | |||
80 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
81 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
82 | Wayne Ellington | $2,083,042 | $3,103,733 | $2,083,042 | ||||
83 | Chase Budinger | $885,120 | $885,120 | |||||
84 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
85 | (Martell Webster) | $600,000 | $600,000 | |||||
86 | TOTAL | $44,166,327 | $42,654,512 | $31,640,653 | $16,744,219 | $0 | $135,205,711 | |
87 | COMMITTED | $44,166,327 | $26,485,199 | $20,238,563 | $16,744,219 | $0 | $107,634,308 | |
88 | PLAYERS | 10 | 7 | 4 | 1 | 0 | ||
89 | CAP +/- | ($13,877,673) | ||||||
90 | ||||||||
91 | ||||||||
92 | 7/24/2012 | Trade Wayne Ellington to Memphis for Dante Cunningham | ||||||
93 | ||||||||
94 | ||||||||
95 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
96 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
97 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
98 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
99 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
100 | Wesley Johnson | $4,285,560 | $5,421,233 | $7,150,607 | $4,285,560 | |||
101 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
102 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
103 | Dante Cunningham | $2,090,000 | $2,180,000 | $2,090,000 | ||||
104 | Chase Budinger | $885,120 | $885,120 | |||||
105 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
106 | (Martell Webster) | $600,000 | $600,000 | |||||
107 | TOTAL | $44,173,285 | $41,105,512 | $31,640,653 | $16,744,219 | $0 | $133,663,669 | |
108 | COMMITTED | $44,173,285 | $26,485,199 | $20,238,563 | $16,744,219 | $0 | $107,641,266 | |
109 | PLAYERS | 10 | 8 | 4 | 1 | 0 | ||
110 | CAP +/- | ($13,870,715) | ||||||
111 | ||||||||
112 | ||||||||
113 | 7/25/2012 | Signed free agent Alexey Shved | ||||||
114 | ||||||||
115 | ||||||||
116 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
117 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
118 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
119 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
120 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
121 | Wesley Johnson | $4,285,560 | $5,421,233 | $7,150,607 | $4,285,560 | |||
122 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
123 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
124 | Alexey Shved | $3,017,943 | $3,150,000 | $3,282,056 | $4,102,570 | $9,449,999 | ||
125 | Dante Cunningham | $2,090,000 | $2,180,000 | $2,090,000 | ||||
126 | Chase Budinger | $885,120 | $885,120 | |||||
127 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
128 | (Martell Webster) | $600,000 | $600,000 | |||||
129 | TOTAL | $47,191,228 | $44,255,512 | $34,922,709 | $16,744,219 | $0 | $143,113,668 | |
130 | COMMITTED | $47,191,228 | $29,635,199 | $23,520,619 | $16,744,219 | $0 | $117,091,265 | |
131 | PLAYERS | 11 | 9 | 5 | 1 | 0 | ||
132 | CAP +/- | ($10,852,772) | ||||||
133 | ||||||||
134 | ||||||||
135 | 7/27/2012 | Signed free agent Andrei Kirilenko | ||||||
136 | ||||||||
137 | ||||||||
138 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
139 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
140 | Andrei Kirilenko | $9,779,349 | $10,219,420 | $19,998,769 | ||||
141 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
142 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
143 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
144 | Wesley Johnson | $4,285,560 | $5,421,233 | $7,150,607 | $4,285,560 | |||
145 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
146 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
147 | Alexey Shved | $3,017,943 | $3,150,000 | $3,282,056 | $4,102,570 | $9,449,999 | ||
148 | Dante Cunningham | $2,090,000 | $2,180,000 | $2,090,000 | ||||
149 | Chase Budinger | $885,120 | $885,120 | |||||
150 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
151 | (Martell Webster) | $600,000 | $600,000 | |||||
152 | TOTAL | $56,970,577 | $54,474,932 | $34,922,709 | $16,744,219 | $0 | $163,112,437 | |
153 | COMMITTED | $56,970,577 | $39,854,619 | $23,520,619 | $16,744,219 | $0 | $137,090,034 | |
154 | PLAYERS | 12 | 10 | 5 | 1 | 0 | ||
155 | CAP +/- | ($1,073,423) | ||||||
156 | ||||||||
157 | ||||||||
158 | 7/27/2012 | Traded Wesley Johnson, 1st round pick to PHO for 3 2nd round picks (from PHO and NOH) | ||||||
159 | ||||||||
160 | ||||||||
161 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
162 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
163 | Andrei Kirilenko | $9,779,349 | $10,219,420 | $19,998,769 | ||||
164 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
165 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
166 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
167 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
168 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
169 | Alexey Shved | $3,017,943 | $3,150,000 | $3,282,056 | $4,102,570 | $9,449,999 | ||
170 | Dante Cunningham | $2,090,000 | $2,180,000 | $2,090,000 | ||||
171 | Chase Budinger | $885,120 | $885,120 | |||||
172 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
173 | (Martell Webster) | $600,000 | $600,000 | |||||
174 | TOTAL | $52,685,017 | $49,053,699 | $34,922,709 | $16,744,219 | $0 | $153,405,644 | |
175 | COMMITTED | $52,685,017 | $39,854,619 | $23,520,619 | $16,744,219 | $0 | $132,804,474 | |
176 | PLAYERS | 11 | 9 | 5 | 1 | 0 | ||
177 | CAP +/- | ($5,358,983) | ||||||
178 | ||||||||
179 | ||||||||
180 | 7/31/2012 | Signed free agent Brandon Roy | ||||||
181 | ||||||||
182 | ||||||||
183 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
184 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
185 | Andrei Kirilenko | $9,779,349 | $10,219,420 | $19,998,769 | ||||
186 | Brandon Roy | $5,100,000 | $5,329,500 | $5,100,000 | ||||
187 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
188 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
189 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
190 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
191 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
192 | Alexey Shved | $3,017,943 | $3,150,000 | $3,282,056 | $4,102,570 | $9,449,999 | ||
193 | Room MLE | $2,575,000 | ||||||
194 | Dante Cunningham | $2,090,000 | $2,180,000 | $2,090,000 | ||||
195 | Chase Budinger | $885,120 | $885,120 | |||||
196 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
197 | (Martell Webster) | $600,000 | $600,000 | |||||
198 | TOTAL | $60,360,017 | $54,383,199 | $34,922,709 | $16,744,219 | $0 | $166,410,144 | |
199 | COMMITTED | $60,360,017 | $45,184,119 | $23,520,619 | $16,744,219 | $0 | $145,808,974 | |
200 | PLAYERS | 12 | 10 | 5 | 1 | 0 | ||
201 | CAP +/- | $2,316,017 | ||||||
202 | ||||||||
203 | ||||||||
204 | 8/2/2012 | Signed free agent Greg Stiemsma | ||||||
205 | ||||||||
206 | ||||||||
207 | PLAYER | 2012/13 | 2013/14 | 2014/15 | 2015/16 | 2016/17 | TOTAL | Notes |
208 | Kevin Love | $13,668,750 | $14,593,906 | $15,719,063 | $16,744,219 | $60,725,938 | ||
209 | Andrei Kirilenko | $9,779,349 | $10,219,420 | $19,998,769 | ||||
210 | Brandon Roy | $5,100,000 | $5,329,500 | $5,100,000 | ||||
211 | Nikola Pekovic | $4,837,200 | $6,046,500 | $4,837,200 | ||||
212 | Derrick Williams | $4,809,840 | $5,016,960 | $6,331,404 | $8,262,482 | $4,809,840 | ||
213 | Jose Barea | $4,493,500 | $4,687,000 | $4,519,500 | $13,700,000 | |||
214 | Luke Ridnour | $4,000,000 | $4,320,000 | $8,320,000 | ||||
215 | Ricky Rubio | $3,741,120 | $4,002,120 | $5,070,686 | $6,723,730 | $3,741,120 | ||
216 | Alexey Shved | $3,017,943 | $3,150,000 | $3,282,056 | $4,102,570 | $9,449,999 | ||
217 | Greg Stiemsma | $2,575,000 | $2,690,875 | $2,575,000 | ||||
218 | Dante Cunningham | $2,090,000 | $2,180,000 | $2,090,000 | ||||
219 | Chase Budinger | $885,120 | $885,120 | |||||
220 | Malcolm Lee | $762,195 | $884,293 | $1,646,488 | ||||
221 | (Martell Webster) | $600,000 | $600,000 | |||||
222 | TOTAL | $60,360,017 | $57,074,074 | $34,922,709 | $16,744,219 | $0 | $169,101,019 | |
223 | COMMITTED | $60,360,017 | $47,874,994 | $23,520,619 | $16,744,219 | $0 | $148,499,849 | |
224 | PLAYERS | 13 | 11 | 5 | 1 | 0 | ||
225 | CAP +/- | $2,316,017 | ||||||