• Fully Guaranteed Contracts

Howard: $19,536,360
Hedo: $11,815,850
Duhon: $3,250,000
Q Rich: $2,627,400
Harper: $762,195

Sub Total = $37,991,805

+ Stretch Eligible Contracts ( Partial Cap Hit)

JRich $5,799,625 or $2,657,857 stretched
Davis: $6,400,000 or $2,771,428 stretched

Sub Total A (no one stretched) = $50,191,430
Sub Total B (stretch J Rich keep Davis) = $47,049,662
Sub Total C (stretch Davis keep J Rich) = $46,562,858
Sub Total D (stretch Davis and J Rich) = $43,421,090

+ Player Options

Clark: $1,240,000
Nelson: $8,600,000

• With Nelson and With Clark
Sub Total A (no one stretched) = $60,031,030
Sub Total B (stretch J Rich keep Davis) = $56,889,662
Sub Total C (stretch Davis keep J Rich) = $56,402,858
Sub Total D (stretch Davis and J Rich) = $53,261,090

• Without Nelson and With Clark
Sub Total A (no one stretched) = $51,431,430
Sub Total B (stretch J Rich keep Davis) = $48,289,662
Sub Total C (stretch Davis keep J Rich) = $46,562,858
Sub Total D (stretch Davis and J Rich) = $44,661,090

• With Nelson and Without Clark
Sub Total A (no one stretched) = $58,791,430
Sub Total B (stretch J Rich keep Davis) = $55,649,662
Sub Total C (stretch Davis keep J Rich) = $55,162,858
Sub Total D (stretch Davis and J Rich) = $52,021,090

• Without Nelson and Without Clark
Sub Total A (no one stretched) = $50,191,430
Sub Total B (stretch J Rich keep Davis) = $47,049,662
Sub Total C (stretch Davis keep J Rich) = $46,562,858
Sub Total D (stretch Davis and J Rich) = $43,421,090

+ Team Options with zero cap hit

Redick: $6,190,000
Wafer: $1,146,337 (very likely to be waived so I didn't include him in options)

With JJ Redick:

• With Nelson and With Clark
Sub Total A (no one stretched) = $66,221,030
Sub Total B (stretch J Rich) = $63,079,662
Sub Total C (stretch Davis) = $62,592,858
Sub Total D (stretch Davis and J Rich) = $59,451,090

• Without Nelson and With Clark
Sub Total A (no one stretched) = $57,621,430
Sub Total B (stretch J Rich) = $54,479,662
Sub Total C (stretch Davis) = $52,752,858
Sub Total D (stretch Davis and J Rich) = $52,192,145

+ Restricted Free Agents: Cap Hold or Projected Salary

Anderson = $5,611,503 or $6,000,000 to $10,000,000

Liggins = $937,195 Qualifying offer