NBA Miami Heat Multi-Year Salary Cap Table
A summary of financial breakdowns for the Miami Heat, including multi-year cap totals, player cap hits & free agents.
Active Roster
Player Option
Early Termination
Non-Guaranteed
Club Option
Estimate
Pct of League Cap
| Player (17) | Pos | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|---|
| Butler Jimmy Butler | SF | 35 |
Ext. Elig.
$48,798,677 34.7% |
$52,413,394 33.9% |
UFA / $54.3M 31.9% |
|||
| Adebayo Bam Adebayo | C | 27 |
$34,848,340 24.8% |
$37,096,620 24.0% |
$51,033,600 30.0% |
Ext. Elig.
$55,116,288 29.5% |
$59,198,976 28.8% |
UFA / $79.2M 35.0% |
| Herro Tyler Herro | SG | 25 |
$29,000,000 20.6% |
Ext. Elig.
$31,000,000 20.0% |
$33,000,000 19.4% |
UFA / $48.9M 26.1% |
||
| Rozier Terry Rozier | PG | 30 |
$24,924,126 17.7% |
Ext. Elig.
$26,643,031 17.2% |
UFA / $40.0M 23.5% |
|||
| Robinson Duncan Robinson | SF | 30 |
Ext. Elig.
$19,406,000 13.8% |
$19,888,000 12.9% |
UFA / $29.8M 17.5% |
|||
| Highsmith Haywood Highsmith | F | 28 |
$5,200,000 3.7% |
$5,616,000 3.6% |
UFA / $10.7M 6.3% |
|||
| Ware Kel'el Ware | C | 20 |
$4,655,040 3.3% |
$4,887,720 3.2% |
$5,120,400 3.0% |
Ext. Elig.
$7,849,573 4.2% |
RFA / $23.5M 11.4% |
|
| Love Kevin Love | C | 36 |
$3,850,000 2.7% |
$4,150,000 2.7% |
UFA / $7.9M 4.6% |
|||
| Jaquez Jr. Jaime Jaquez Jr. | SF | 23 |
$3,685,800 2.6% |
$3,861,600 2.5% |
Ext. Elig.
$5,939,141 3.5% |
RFA / $17.8M 9.5% |
||
| Richardson Josh Richardson | SG | 31 |
$3,051,153 2.2% |
UFA / $2.4M 1.6% |
||||
| Jovic Nikola Jovic | SF | 21 |
$2,464,200 1.8% |
Ext. Elig.
$4,445,417 2.9% |
RFA / $13.3M 7.8% |
|||
| Burks Alec Burks | SG | 33 |
$2,087,519 1.5% |
UFA / $2.3M 1.5% |
||||
| Bryant Thomas Bryant | C | 27 |
$2,087,519 1.5% |
UFA / $2.3M 1.5% |
||||
| Larsson Pelle Larsson | SG | 23 |
$1,157,153 0.8% |
$1,955,378 1.3% |
Ext. Elig.
$2,296,271 1.3% |
RFA / $3.1M 1.7% |
||
| Christopher Josh Christopher | SG | 23 |
Two-Way |
RFA / $2.0M 1.3% |
||||
| Johnson Keshad Johnson | PF | 23 |
Two-Way |
RFA / $1.9M 1.2% |
||||
| Smith Dru Smith | SG | 27 |
Two-Way |
RFA / $2.0M 1.3% |
Cap Hold
| Player (3) | Pos | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|---|
| Haslem Udonis Haslem | PF | 44 |
UFA / $2.1M 1.5% |
UFA / $2.3M 1.5% |
UFA / $2.5M 1.5% |
UFA / $2.8M 1.5% |
UFA / $3.1M 1.5% |
|
| Mickey Jordan Mickey | PF | 30 |
UFA / $2.1M 1.5% |
UFA / $2.3M 1.5% |
UFA / $2.5M 1.5% |
UFA / $2.8M 1.5% |
UFA / $3.1M 1.5% |
|
| Wade Dwyane Wade | SG | 43 |
UFA / $2.1M 1.5% |
UFA / $2.3M 1.5% |
UFA / $2.5M 1.5% |
UFA / $2.8M 1.5% |
UFA / $3.1M 1.5% |
Summary
| CAP | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | ||
|---|---|---|---|---|---|---|---|---|
| Cap Maximum |
$140,588,000
|
$154,647,000
|
$170,112,000
|
$187,123,000
|
$205,835,000
|
$226,419,000
|
||
| Active Cap | $185,215,527 | $191,957,160 | $97,389,412 | $62,965,861 | $59,198,976 | |||
| Dead Cap | ||||||||
| Cap Holds | $6,262,557 | $21,157,332 | $173,359,687 | $93,517,963 | $51,353,798 | $79,246,433 | ||
| Total Cap Allocations | $191,478,084 | $213,114,492 | $270,749,099 | $156,483,824 | $110,552,774 | $79,246,433 | ||
| Cap Space | $-50,890,084 | $-58,467,492 | $-100,637,099 | $30,639,176 | $95,282,226 | $147,172,567 | ||
| 1st Apron | ||||||||
| Threshold | $178,132,000 | $195,946,000 | $215,541,000 | $237,096,000 | $260,806,000 | $286,887,000 | ||
| Allocations | $187,715,527 | $195,730,029 | $109,690,504 | $78,367,571 | $77,835,044 | $0 | ||
| 1st Apron Space | $-9,583,527 | $215,971 | $105,850,496 | $158,728,429 | $182,970,956 | $286,887,000 | ||
| 2nd Apron | ||||||||
| Threshold | $188,931,000 | $207,825,000 | $228,608,000 | $251,469,000 | $276,616,000 | $304,278,000 | ||
| Allocations | $187,715,527 | $195,730,029 | $109,690,504 | $78,367,571 | $77,835,044 | $0 | ||
| 2nd Apron Space | $1,215,473 | $12,094,971 | $118,917,496 | $173,101,429 | $198,780,956 | $304,278,000 | ||
| TAX | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | ||
| Tax Threshold | ||||||||
| Active Tax | $185,215,527 | $191,957,160 | $97,389,412 | $62,965,861 | $59,198,976 | |||
| Dead Tax | ||||||||
| Total Tax | $185,215,527 | $191,957,160 | $97,389,412 | $62,965,861 | $59,198,976 | |||
| Tax Space | $-14,401,527 | $-4,060,160 | $109,297,588 | $164,389,139 | $190,891,024 | $275,100,000 | ||
| Est. Tax Bill | $26,960,029 | $4,060,159 | ||||||
| CASH | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | ||
| Total Cash | $187,145,094 | $191,957,160 | $97,389,412 | $62,965,861 | $59,198,976 | |||
Upcoming Deadlines
| Deadline Date | Player | Type | Value |
|---|---|---|---|
| 6/29/2025 | Duncan Robinson |
PLAYER
2025-26 Player Option — Early Termination Option |
|
| 6/29/2025 | Jimmy Butler |
PLAYER
2025-26 Player Option |
$52,413,394 |
| 6/29/2025 | Dru Smith | 2025-26 Qualifying Offer | $2,048,494 |
| 6/29/2025 | Josh Christopher | 2025-26 Qualifying Offer — Two-Way | $2,048,494 |
| 7/1/2025 | Nikola Jovic |
EXTENSION ELIGIBLE
2025-26 Extension Eligible |
|
| 7/8/2025 | Duncan Robinson |
GUARANTEED
2025-26 Guaranteed |
$19,888,000 |
| 10/1/2025 | Tyler Herro |
EXTENSION ELIGIBLE
2025-26 Extension Eligible |
|
| 10/20/2025 | Pelle Larsson |
GUARANTEED
2025-26 Guaranteed — Opening Night TBD |
$1,955,378 |
| 10/31/2025 | Kel'el Ware |
CLUB
2026-27 Club Option |
$5,120,400 |
| 10/31/2025 | Jaime Jaquez Jr. |
CLUB
2026-27 Club Option |
$5,939,141 |
| 1/10/2026 | Terry Rozier |
GUARANTEED
2025-26 Guaranteed |
$26,643,031 |
| 6/29/2026 | Pelle Larsson |
CLUB
2026-27 Club Option — non-guaranteed |
|
| 6/29/2026 | Nikola Jovic | 2026-27 Qualifying Offer | $6,592,553 |
| 7/1/2026 | Jaime Jaquez Jr. |
EXTENSION ELIGIBLE
2026-27 Extension Eligible |
|
| 7/2/2026 | Pelle Larsson |
EXTENSION ELIGIBLE
2026-27 Extension Eligible |
|
| 10/19/2026 | Pelle Larsson |
GUARANTEED
2026-27 Guaranteed — Opening Night TBD |
|
| 10/31/2026 | Kel'el Ware |
CLUB
2027-28 Club Option |
$7,849,573 |
| 6/29/2027 | Jaime Jaquez Jr. | 2027-28 Qualifying Offer | $9,021,556 |
| 7/1/2027 | Kel'el Ware |
EXTENSION ELIGIBLE
2027-28 Extension Eligible |
|
| 7/6/2027 | Bam Adebayo |
EXTENSION ELIGIBLE
2027-28 Extension Eligible |
|
| 6/29/2028 | Bam Adebayo |
PLAYER
2028-29 Player Option |
$59,198,795 |
| 6/29/2028 | Kel'el Ware | 2028-29 Qualifying Offer | $11,758,661 |
Unsigned Draft Picks
| Draft Year | Player | Pos | Age | Country | College | |
|---|---|---|---|---|---|---|
| 1997 | Roberto Dueñas | C | 49 | Spain | ||
| 1995 | George Banks | PF | 29 | United States | Texas El-Paso |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
MIA
If 1-14
|
OKC
If 15-30 (via LAC)
|
||||||||||||||||||||||||||||
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 | |
|
|
MIA OKC
If already settled with OKC, else OKC (via LAC)
|
|||||||||||||||||||||||||||||
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 | |
|
|
MIA
If 1-14 or if MIA does not convey 1st to OKC in 2025
|
CHA
If 1-14 or if MIA does not convey 1st to OKC in 2025
|
||||||||||||||||||||||||||||
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 | |
|
|
MIA CHA
If MIA does not convey 1st to OKC in 2025
|
|||||||||||||||||||||||||||||
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 | |
|
|
MIA
|
|||||||||||||||||||||||||||||
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 | |
|
|
MIA
|
|||||||||||||||||||||||||||||
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 | |
|
|
MIA
|
|||||||||||||||||||||||||||||
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
BKN
If 38-59 (via IND)
|
|||||||||||||||||||||||||||||
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 | |
|
MIA
(via CLE)
|
|||||||||||||||||||||||||||||
|
|
MEM
More favorable of IND and MIA to MEM
|
|||||||||||||||||||||||||||||
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 | |
|
|
SAS
Least favorable of HOU, IND, MIA and OKC then others to OKC (via HOU to DET to OKC; via UTA to SAS)
|
|||||||||||||||||||||||||||||
|
MIA
Least favorable of SAS or HOU, IND, MIA and OKC then others to OKC and SAS
|
|||||||||||||||||||||||||||||
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 | |
|
|
DET
(via SAS to DAL)
|
|||||||||||||||||||||||||||||
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 | |
|
|
OKC
|
|||||||||||||||||||||||||||||
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 | |
|
|
OKC
|
|||||||||||||||||||||||||||||
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 | |
|
|
MIA
|
|||||||||||||||||||||||||||||
