I was using what B-Roy posted.......The Blazers will have around $25.5 million if you keep Harkless, Crabbe, and Leonard's cap hold, but renounce Hendo. And if you pay Whiteside about $23 million that does not leave much left.
Here was his breakdown:
Guaranteed Salary (under contract) $ 47,102,74
Inclusive* (Includeds QO & Non Guaranteed) $ 59,668,805
*(C Alexander / Montero @$874,636 Unguaranteed / Crabbe $2,725,003 / Maurice Harkless & Meyers Leonard @ $4,045,849)
Cap Holds - Additional cost over QOs
Maurice Harkless - $7,235,148 - 4,045,849 - + $ 3,189,254
Meyers Leonard - $7,689,700 - 4,045,849 - + $ 3,643,851
Allen Crabbe - $2,725,003 difference from QO - + $0
Gerald Henderson - $0 Inclusive - $9M Cap Hold - + $9,000,000
Inclusive adjusted from Offers to Cap Holds
1* with Harkless / Crabbe / Leonard $ 66,501,910 (12 players)
2* add Gerald Henderson (bird rigts?) $ 75,501,910 (13 players)
$92M salary Cap less $66.5M is what we have left to spend. ($1.6M more if you waive Alexander and Montero)