2. Franze Wagner 100%
3. Orl 2023 FRP 50%
4. Jonathan Isaac 36%
I've got a fun little experiment for all you RealGMs out there. We're gonna do a poll to determine which Orlando Magic player is gonna have the most projected value in 2025. But here's the twist: we're gonna do it in rounds, eliminating the top pick after each one until we've got a complete ranking. We'll replace Free Agent / Trade with itself a few times, and Orlando 2023 FRP with Chicago's 2023 FRP as they get selected.
Now, you might be asking, why are we doing this? Well, it's simple. We wanna get a sense of which players the community thinks have the most upside and potential moving forward. Are we talking about a future superstar in the making, or a reliable veteran who's gonna keep producing for years to come? This is the kind of stuff we live for as RealGMs.
Plus, by taking out the top dog after each round, we're gonna get a better sense of who's consistently being overlooked or underrated.
Knightro put together a great overview our current state.
Fully Guaranteed Contracts for 23-24
Wendell Carter Jr: $13,050,000
Paolo Banchero: $11,608,080
Jalen Suggs: $7,252,080
Franz Wagner: $5,508,720
Cole Anthony: $5,539,771
Chuma Okeke: $5,266,713
Caleb Houstan: $2,000,000
TOTAL: $50,225,364
Partial or Non-Guaranteed Contracts for 23-24
Jonathan Isaac: $17,400,000 ($7,600,000 guaranteed)
Markelle Fultz: $17,000,000 ($2,000,000 guaranteed)
Gary Harris: $13,000,000 ($0 guaranteed)
Bol Bol: $2,200,000 ($0 guaranteed)
TOTAL: $49,600,000 ($9,600,000 guaranteed)
Draft Picks
2023 Magic 1st: Currently 5th Slot - $7,000,000 estimation
2023 Bulls 1st: Currently 10th Slot - $4,500,00 estimation
Free Agents
Terrence Ross: UFA ($17,250,000 cap hold)
RJ Hampton: UFA ($4,220,057 max Magic can offer)
Moritz Wagner: UFA ($1,855,319 cap hold)
Admiral Schofield: RFA ($1,974,849 qualifying offer)
Kevon Harris: RFA ($1,761,752 qualifying offer)
The absolute maximum cap space the Magic could create this summer is: $58.675 million dollars
I came to that number with the following math: $134M salary cap limit - $50.225M in guaranteed contracts - $9.6M in partial guaranteed contracts - $11.5M in draft picks - $4M empty roster charges.
This would mean moving on from literally everyone they can move on from - Isaac, Fultz, Harris, Bol, M. Wagner.
If the Magic do retain Isaac, Fultz and Bol at their full guarantees (all likely IMO), three of those empty roster charges go away (+$3M), but their cap space drops to $34.675M.
If they retain Harris, they get that final empty roster charge back (+$1M), but their cap space drops to $22.675M.
If they hang on to Moritz's cap hold (they should do this until they can work out a new deal), their cap space drops to $20.825M.
TL:DR
-If the Magic want to chase a FA in the $20M range, they don't have to move on from anyone.
-If the Magic want to chase a FA in the $30-35M range, they'll have to move on from Gary Harris.
-If the Magic want to aggressively chase multiple FA in the $20M range, they'll have to move on from Gary Harris *and* one of Markelle Fultz/Jonathan Isaac.
-If the Magic want to aggressively chase multiple FAs in the $25-30M range, they'll have to move on from all three of Harris, Fultz and Isaac.