[討論] 估算勇士未來薪資結構(2022/23-2024/25)

PLAYER 2022/23 2023/24 2024/25
Stephen Curry $48,070,014 $51,915,615 $55,761,216
Klay Thompson $40,600,080 $43,219,440 UFA
Draymond Green $25,806,468 $27,586,224(PO) UFA
James Wiseman $9,603,360 $12,119,440(TO) $15,815,870
J.Kuminga $5,739,840 $6,012,840 $7,636,307
Moses Moody $3,740,160 $3,918,480 $5,803,269
Kevon Looney $7,870,370 $8,500,000 $9,129,630
Donte DiVincenzo $4,500,000 $4,725,000(PO) UFA
A.23年換約-------------------------------------------------
Andrew Wiggins $33,616,770 $30,000,000 假想薪資
Jordan Poole $3,901,399 $20,000,000 假想薪資
B.新秀-----------------------------------------------------
P.Baldwin Jr $2,226,000 $2,337,720 $2,448,840
R.Rollins $1,017,781 $1,719,864 $2,019,699
2023-1R $1,719,864 $2,019,699
2023-2R $1,719,864 $2,019,699
C.底薪-----------------------------------------------------
JaMychal Green $2,628,597
Player-2 $1,836,090 $1,997,238 二年資歷最低
Player-3 $1,836,090 二年資歷最低

Total Salary $192,993,019 $217,491,589 $102,654,229 總共薪資(A)
-----------------------------------------------------------
Salary Cap $123,600,000 $133,000,000 薪資上限(B)
Luxury Tax Line $150,267,000 $161,000,000 豪華稅線(C)
Over Tax Line $42,726,019 $56,491,589 超過稅線(A)-(C)
Tax Bill $193,350,628 $296,005,609 豪華稅金(D)
-----------------------------------------------------------
Summary $386,343,647 $513,497,198 預估支出(A)+(D)

--