Okay, this has me excited.
By my calculations:
* $31,626,953 Dame
* $29,354,142 CJ
* $12,138,345 Covington
* $12,000,000 Nurk
* $5,406,255 Collins
* $2,252,040 Simons
* $2,210,640 Little
* $1,882,867 Mario
* $1,663,861 Trent Jr
* $1,984,005 (Dead money - Vaejao)
* $2,844,430 (Dead money - Nichols)
$103,363,548 Total Guaranteed
Lets assume we get Milsap for the full MLE
* $9,258,000 Milsap
And I'm going to go out on a limb and say the Blazers bring back Hood. We can sign him using the Early-Bird rights up to 175% of his previous salary. I'll assume 'worst case'
* $10,006,500 Hood
I think we'll bring back Gabriel for the min -
* $1,620,564 Gabriel
With 12 players signed, that puts the Blazers at $124,248,612. The tax line is $139,000,000. That puts us under the tax line by about $14,751,388.
In this scenario, we still have the following exceptions to fill out the roster:
- Minimum salaries.
- BAE $3,623,000
- Trade Exception (Kent Bazemore trade) $7,069,662
- Bird rights to Whiteside
With $14,751,388 and the above noted exceptions, what should we do with final 3 roster spots?
Looking at the current state of the roster, I think we need to add some depth at center and a true backup point guard. I wouldn't be against bringing back Whiteside on a contract around $10M. That would be more than other teams could offer him with their MLE. Or use the TPE and work with another team to pick up a center (Kanter?). Then follow that up with signing a vet point guard using t he BAE.
I love this Blazer activity. I'm all in!