I posted this in another thread, but it seems more appropriate here -
So lets say we keep the rights to everyone but Kaman, how much is left for a big offer?
Guaranteed:
$21,109,000 Lillard
$7,680,965 Aminu
$6,666,667 Davis
$3,219,579 McCollum
$2,751,360 Vonleh
$2,328,530 Plumlee
$874,636 Connaughton
$2,029,199 Varejao (stretched)
$46,659,936 Guaranteed
Non-Guaranteed:
$874,636 Montero
$874,636 Alexander
$1,749,272 Non-Guaranteed
Cap Holds:
$9,000,000 Henderson
$7,689,700 Leonard (restricted)
$7,235,148 Harkless (restricted)
$6,520,800 Kaman
$3,711,422 Roberts
$1,215,696 Crabbe (restricted)
$35,372,766 CAP Holds
Assuming the CAP is at $92M:
- If we bring everyone back except Kaman, we'll have $14,738,826 in room.
- If we bring everyone back except Kaman and Roberts, we'll have $18,450,248 in room.
Approximate max salaries:
0-6 yr vet (25% of CAP): $21,564,143
7-9 yr vet (30% of CAP): $25,876,971
10+ yr vet (35% of CAP): $30,189,800
If we want to get to that $25,876,971 spot to make a max offer, we need to find another $7.5M. Of course everything depends upon timing. Crabbe will get more than his CAP hold, so his signing would need to happen after any other max offer we try to make, since we can go over the cap to match offers for our restricted free agents.