Orlando Magic Multi-Year Salary Cap Table

A summary of financial breakdowns for the Orlando Magic, including multi-year cap totals, player cap hits & free agents.

Filtering & Sorting...

Active Roster

Player Option
Early Termination
Non-Guaranteed
Club Option
Estimate
Pct of League Cap
Player (16) Pos Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Isaac Jonathan Isaac PF 27 25000000
$25,000,000
17.8%
15000000
$15,000,000
9.7%
14500000
$14,500,000
8.5%
14500000
$14,500,000
7.7%
15000000
$15,000,000
7.3%
5
UFA / $22.5M
9.9%
-10
Caldwell-Pope Kentavious Caldwell-Pope SG 31 22757000
$22,757,000
16.2%
21621500
$21,621,500
14.0%
21621500
Ext. Elig.
$21,621,500
12.7%
5
UFA / $32.4M
17.3%
-10 -10 -10
Anthony Cole Anthony PG 24 12900000
$12,900,000
9.2%
13100000
$13,100,000
8.5%
13100000
$13,100,000
7.7%
5
UFA / $24.9M
13.3%
-10 -10 -10
Banchero Paolo Banchero PF 22 12160800
$12,160,800
8.7%
15334769
Ext. Elig.
$15,334,769
9.9%
4
RFA / $38.3M
22.5%
-10 -10 -10 -10
Carter Jr. Wendell Carter Jr. C 25 11950000
Ext. Elig.
$11,950,000
8.5%
10850000
$10,850,000
7.0%
5
UFA / $20.6M
12.1%
-10 -10 -10 -10
Wagner Moritz Wagner C 27 11000000
$11,000,000
7.8%
11000000
$11,000,000
7.1%
5
UFA / $20.9M
12.3%
-10 -10 -10 -10
Suggs Jalen Suggs SG 23 9188385
Ext. Elig.
$9,188,385
6.5%
4
RFA / $27.6M
17.8%
-10 -10 -10 -10 -10
Bitadze Goga Bitadze C 25 9057971
$9,057,971
6.4%
8333333
$8,333,333
5.4%
7608696
Ext. Elig.
$7,608,696
4.5%
5
UFA / $14.5M
7.7%
-10 -10 -10
Black Anthony Black SG 21 7607760
$7,607,760
5.4%
7970280
$7,970,280
5.2%
10106316
Ext. Elig.
$10,106,316
5.9%
4
RFA / $30.3M
16.2%
-10 -10 -10
Harris Gary Harris SG 30 7500000
$7,500,000
5.3%
7500000
$7,500,000
4.8%
5
UFA / $14.3M
8.4%
-10 -10 -10 -10
Wagner Franz Wagner SF 23 7007092
$7,007,092
5.0%
38661750
$38,661,750
25.0%
41754690
$41,754,690
24.5%
44847630
Ext. Elig.
$44,847,630
24.0%
47940570
$47,940,570
23.3%
51033510
$51,033,510
22.5%
5
UFA / $74.7M
29.9%
Howard Jett Howard SG 21 5278320
$5,278,320
3.8%
5529720
$5,529,720
3.6%
7337939
Ext. Elig.
$7,337,939
4.3%
4
RFA / $22.0M
11.8%
-10 -10 -10
Da Silva Tristan Da Silva SF 23 3628440
$3,628,440
2.6%
3809520
$3,809,520
2.5%
3991200
$3,991,200
2.3%
6138466
Ext. Elig.
$6,138,466
3.3%
4
RFA / $18.4M
8.9%
-10 -10
Joseph Cory Joseph PG 33 3303771
$3,303,771
2.4%
3468960
$3,468,960
2.2%
5
UFA / $2.5M
1.5%
-10 -10 -10 -10
Houstan Caleb Houstan SF 22 2019699
Ext. Elig.
$2,019,699
1.4%
2187699
$2,187,699
1.4%
5
UFA / $4.2M
2.4%
-10 -10 -10 -10
Queen Trevelin Queen SG 27 0
Two-Way
 
4
RFA / $2.0M
1.3%
-10 -10 -10 -10 -10

Summary

      2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Cap Maximum
$140,588,000
$154,647,000
$170,112,000
$187,123,000
$205,835,000
$227,081,910
$249,790,101
Active Cap $150,359,238 $164,367,531 $120,020,341 $65,486,096 $62,940,570 $51,033,510  
Dead Cap              
Cap Holds   $29,613,649 $106,384,609 $137,973,076 $35,357,278 $22,500,000 $74,718,300
Total Cap Allocations $150,359,238 $193,981,180 $226,404,950 $203,459,172 $98,297,848 $73,533,510 $74,718,300
Cap Space $-9,771,238 $-39,334,180 $-56,292,950 $-16,336,172 $107,537,152 $153,548,400 $175,071,801
  1st Apron                  
Threshold $178,132,000 $195,946,000 $215,541,000 $237,096,000 $260,806,000 $287,730,000 $316,503,000
Allocations $152,959,238 $164,367,531 $125,620,965 $79,347,635 $79,882,450 $51,033,510 $0
1st Apron Space $25,172,762 $31,578,469 $89,920,035 $157,748,365 $180,923,550 $236,696,490 $316,503,000
  2nd Apron                  
Threshold $188,931,000 $207,825,000 $228,608,000 $251,469,000 $276,616,000 $305,171,000 $335,689,000
Allocations $152,959,238 $164,367,531 $125,620,965 $79,347,635 $79,882,450 $51,033,510 $0
2nd Apron Space $35,971,762 $43,457,469 $102,987,035 $172,121,365 $196,733,550 $254,137,490 $335,689,000
  Tax     2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Tax Threshold
Active Tax $150,359,238 $164,367,531 $120,020,341 $65,486,096 $62,940,570 $51,033,510  
Dead Tax              
Total Tax $150,359,238 $164,367,531 $120,020,341 $65,486,096 $62,940,570 $51,033,510  
Tax Space $20,454,762 $23,529,469 $86,666,659 $161,868,904 $187,149,430 $224,871,490 $303,495,000
Est. Tax Bill

Upcoming Deadlines

Deadline Date Player Type Value
10/10/2024 Wendell Carter Jr.
EXTENSION ELIGIBLE
2024-25 Extension Eligible
10/31/2024 Paolo Banchero
CLUB
2025-26 Club Option
$15,334,769
10/31/2024 Anthony Black
CLUB
2025-26 Club Option
$7,970,280
10/31/2024 Jett Howard
CLUB
2025-26 Club Option
$5,529,720
1/10/2025 Jonathan Isaac
GUARANTEED
2024-25 Guaranteed — guaranteed 7/6/24 via Renegotiation-and-extend
$17,400,000
6/29/2025 Franz Wagner
RFA / QO
2025-26 Qualifying Offer
$9,445,561
6/29/2025 Cory Joseph
CLUB
2025-26 Club Option
$3,468,960
6/29/2025 Moritz Wagner
CLUB
2025-26 Club Option
$11,000,000
6/29/2025 Gary Harris
CLUB
2025-26 Club Option
$7,500,000
6/29/2025 Trevelin Queen
RFA / QO
2025-26 Qualifying Offer
$2,048,494
6/29/2025 Caleb Houstan
CLUB
2025-26 Club Option — non-guaranteed
6/29/2025 Jalen Suggs
RFA / QO
2025-26 Qualifying Offer
$12,183,799
6/30/2025 Caleb Houstan
GUARANTEED
2025-26 Guaranteed
$2,187,699
10/31/2025 Jett Howard
CLUB
2026-27 Club Option
$7,337,939
10/31/2025 Anthony Black
CLUB
2026-27 Club Option
$10,106,316
10/31/2025 Tristan Da Silva
CLUB
2026-27 Club Option
$3,991,200
6/29/2026 Cole Anthony
CLUB
2026-27 Club Option
$13,100,000
6/29/2026 Kentavious Caldwell-Pope
PLAYER
2026-27 Player Option
$21,621,500
6/29/2026 Paolo Banchero
RFA / QO
2026-27 Qualifying Offer
$19,935,200
7/7/2026 Jonathan Isaac
GUARANTEED
2026-27 Guaranteed — plays 52 games in 2025-26 or one day after the 2026 moratorium
$14,500,000
10/31/2026 Tristan Da Silva
CLUB
2027-28 Club Option
$6,138,466
6/29/2027 Anthony Black
RFA / QO
2027-28 Qualifying Offer
$14,492,458
6/29/2027 Jett Howard
RFA / QO
2027-28 Qualifying Offer
$10,779,433
7/7/2027 Jonathan Isaac
GUARANTEED
2027-28 Guaranteed — plays 52 games in 2026-27 or one day after the 2027 moratorium
$14,500,000
6/29/2028 Tristan Da Silva
RFA / QO
2028-29 Qualifying Offer
$9,324,330
7/7/2028 Jonathan Isaac
GUARANTEED
2028-29 Guaranteed — plays 52 games in 2027-28 or one day after the 2028 moratorium
$15,000,000

Unsigned Draft Picks

Draft Year Player Pos Age Country College
2018 Justin Jackson SF 27 Canada Maryland
2013 Janis Timma SF 32 Latvia
2003 Remon van de Hare C 42 Netherlands
1995 Rashard Griffith C 49 United States Wisconsin

Future Draft Picks

2025

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DEN
If 1-5
ORL
If 6-30
ORL

2026

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DEN
If 1-5 if not already settled with ORL
ORL
If 6-30 if not already settled
ORL

2027

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DEN
If 1-5 if not already setteled with ORL or 1-5 if 1st conveyed to ORL by 2025
ORL    OKC
If 6-30 if not already settled or to OKC if 6-30 if DEN conveyed 1st to ORL by 2025
ORL

2028

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
ORL

2029

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
ORL

2030

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
ORL

2031

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
ORL

2025

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
ORL
Less favorable of Boston and Memphis to ORL then other to OKC
ORL

2026

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
ORL
Two most favorable of DET, MIL and ORL to ORL then other to PHX (via DET to LAC to DET)
ORL
Two most favorable of DET, MIL and ORL to ORL then other to NYK ((via DET to LAC to DET) via ORL to PHX to BKN)

2027

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
ORL
ORL

2028

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
ORL
ORL
More favorable of LAL and WAS to ORL then other to WAS

2029

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
ORL

2030

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
ORL
NOP    ORL
Or swap with ORL (via ORL swap for NOP)
ORL    NOP
Or swap with NOP

2031

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
NOP    ORL
Or swap with ORL (via ORL swap for NOP)
ORL    NOP
Or swap with NOP

TRANSACTIONS

Jul 19, 2024
Cory Joseph, PG

Signed a 2 year $6.77 million contract with Orlando (ORL) - includes 2025-26 Club Option

Jul 06, 2024
Tristan Da Silva, SF

Signed a 4 year $17.57 million rookie scale contract with Orlando (ORL)

Jul 06, 2024
Franz Wagner, SF

Signed a 5 year $224.23 million rookie scale contract extension with Orlando (ORL). The deal includes Designated Rookie language with would make the contract worth 30% of cap.

Jul 06, 2024
Jonathan Isaac, PF

Signed a 5 year 84 million contract extension with Orlando (ORL) as part of a renegotiation-and-extend. Contract includes 2024-25 base salary increased from $17.4 million to $25 million with four new years and $59 million added onto the contract.

Jul 06, 2024
Moritz Wagner, C

Signed a 2 year $22 million contract with Orlando (ORL) - includes 2025-26 Club Option

Top