View previous topic :: View next topic |
Author |
Message |
parsons777 Star Player
Joined: 08 Jul 2005 Posts: 3574
|
Posted: Thu Feb 08, 2018 6:41 pm Post subject: OFFICIAL 2018-19 CAP NUMBER |
|
|
These numbers assume a $101 mill cap.
( I totally get that we have an official free agency thread, but if you put in a post like this it ends up in the middle of 1000 pages. This thread is about, and only about, our Cap number for this summer under various scenarios, merge if you must )
Scenarios
______________1__________2__________3_________4_________5_________6____
Deng _______18.00______18.00_______7.36_______7.36_______7.36_______0.00
Zo__________,7.46_______7.46_______7.46_______7.46_______7.46_______0.00
BI___________5.76_______5.76_______5.76_______5.76_______5.76_______5.76
Kuz__________1.69_______1.69_______1.69_______1.69_______1.69_______1.69
Hart_________,1.66_______1.66_______1.66_______1.66_______1.66_______1.66
Zu___________1.54_______1.54_______1.54_______1.54_______1.54_______0.00
TB___________1.38_______1.38_______1.38_______1.38_______1.38_______0.00
JRHold______,12.45______12.45______12.45_______5.40_______0.00_______0.00
ITHold_______11.89_______0.00_______0.00_______0.00_______0.00_______0.00
1stRd25______,1.46_______1.46_______1.46_______1.46_______1.46_______0.00
Inc2_850k____,1.70_______2.55_______3.40_______3.40_______4.25_______7.65
Total:______64.99_____53.95______44.16_____,37.11_____,32.56_____,16.67
Cap:________101.00____101.00_____,101.00_____101.00_____101.00_____101.00
Available:___36.01_____47.05______56.84_____,63.89_____,68.44_____84.24
Scenario 5 over 5 years with Bron and PG13
Player__Age__2018-19____2019-20____2020-21____2021-22____2022-23
Deng___NA_____7.36______7.36_______7.36_______7.36_______7.36
Bron___,34____35.35_____38.18________UFA___
PG13___28____30.30_____32.72_______35.34______35.00______35.00
JR_____,24____14.00_____15.12_______16.33______17.64______18.00
Zo_____21_____7.46______8.72_______11.00______23.60______25.49
BI_____21_____5.76______7.27_______28.64______,30.94______33.41
Kuz____23_____1.69______1.97_______,3.56_______23.60______25.49
Hart___,23_____1.66______1.93_______,3.49_______15.00______16.20
Zu_____21_____1.54_____10.00______,10.80_______11.66______12.60
TB_____21_____1.38______0.00_______0.00________0.00_______0.00
CLE1___??_____,1.46______1.70_______1.79________3.22______16.00
Filler___??_____.1.70______2.55_______3.40________3.40_______3.40
___TaxLine____129.39____133.27_____137.27_____141.38____145.63
___CapMax____108.00____111.24_____114.58_____118.01____121.55
___Salaries____109.66____127.52_____121.72_____171.43____192.95
___CapSpace___ -1.66____ -16.28______-7.14_____ -53.41____-71.40
___Tax Pay______0.00_____0.00_______0.00______85.00____108.75
Assumptions:
-The Cap and Tax Line go up 3% a year after this Summer, seems conservative.
-Bron retires/leaves at 36. ( I know, but look at how the tax explodes if we keep him )
-BI gets the max at the end of his Rookie deal, Zo and Kuz get 80% of the max, or 20% of the cap. Hart signs startingat $15 mill after his Rookie deal
-We sign JR to around $14 mill and then standard increases.
-We only keep one of Zu TB.
1. No stretch Deng, Do Not Renounce: JR or IT ( renounce rest, cut Ennis )
$36 mill available
Deng 18.00
Zo 7.46
BI 5.76
Kuz 1.69
Hart 1.66
Zu 1.54
TB 1.38
JRHold 12.45
ITHold 11.89
1stRd25 1.46
Inc2_850k 1.70 ( incomplete roster hold, 2 spots )
Total: 64.99
Cap: 101.00
Available: 36.01
2. No stretch Deng, Do Not Renounce: JR ( renounce rest, cut Ennis )
$47 mill available
Deng 18.00
Zo 7.46
BI 5.76
Kuz 1.69
Hart 1.66
Zu 1.54
TB 1.38
JRHold 12.45
1stRd25 1.46
Inc3_850k 2.55 ( incomplete roster hold, 3 spots )
Total: 53.95
Cap: 101.00
Available: 47.05
3. Stretch Deng, Do Not Renounce: JR ( renounce rest, cut Ennis )
$57 mill available
Deng 7.36
Zo 7.46
BI 5.76
Kuz 1.69
Hart 1.66
Zu 1.54
TB 1.38
JRHold 12.45
1stRd25 1.46
Inc3_850k 3.40 ( incomplete roster hold, 3 spots )
Total: 44.16
Cap: 101.00
Available: 56.84
4. Stretch Deng, JR takes the Qualifying Offer ( QO ) ( renounce rest, cut Ennis )
$64 mill available
Deng 7.36
Zo 7.46
BI 5.76
Kuz 1.69
Hart 1.66
Zu 1.54
TB 1.38
JR_QO 5.40 ( Qualifying offer 130% of 4th year salary $4.15 mill )
1stRd25 1.46
Inc4_850k 3.40 ( incomplete roster hold, 4 spots )
Total: 37.11
Cap: 101.00
Available: 63.89
5. Stretch Deng, Renounce Everyone ( cut Ennis )
$68 mill available
Deng 7.36
Zo 7.46
BI 5.76
Kuz 1.69
Hart 1.66
Zu 1.54
TB 1.38
1stRd25 1.46
Inc5_850k 4.25 ( incomplete roster hold, 5 spots )
Total: 32.56
Cap: 101.00
Available: 68.44
6. Trying for 3 Max, Trade Deng, Zo, Zu and TB with nothing coming back, renounce everyone, cut Ennis
$84 mill available - you still do not get there! But you get closeish
BI 5.76
Kuz 1.69
Hart 1.66
1stRd25 0.00+
Inc9_850k 7.76 ( incomplete roster hold, 9 spots )
Total: 16.76
Cap: 101.00
Available: 84.24
+ this scenario now assumes we have to trade the CLE pick to move Deng
Max Salaries
0-6 years 25% of cap=$25.25 mill
7-9 years 30% of cap=$30.30 mill
10+ years 35% of cap=$35.35 mill
Summer, 2018 years of service for some free agents:
PG13 8 years of service
Boogie 9 years of service
Bron 10+ years of service
Please check my figures.
Redoing with 1st round pick.
Updated incomplete roster hold to $850k
Note: I get the argument that some are making, once we sign one or two max guys the incomplete roster holds drop by those guys. I have just concluded it is easier to do that adjustment in your head, rather than changing the assumptions that we have to count the holds until the moment the signing occurs. Could change this approach later, let's see. It does not impact the numbers much either way.
Last edited by parsons777 on Sat Feb 10, 2018 4:23 pm; edited 68 times in total |
|
Back to top |
|
|
Lakers4Life33 Star Player
Joined: 26 Jun 2005 Posts: 1174
|
Posted: Thu Feb 08, 2018 6:43 pm Post subject: |
|
|
Thank you this is great!! |
|
Back to top |
|
|
LoyalLaker Sixth Man
Joined: 15 Feb 2015 Posts: 50
|
Posted: Thu Feb 08, 2018 6:46 pm Post subject: |
|
|
Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron and go over the cap to sign Julius? |
|
Back to top |
|
|
LoyalLaker Sixth Man
Joined: 15 Feb 2015 Posts: 50
|
Posted: Thu Feb 08, 2018 6:47 pm Post subject: |
|
|
LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron if they take a discount and go over the cap to sign Julius? |
|
|
Back to top |
|
|
epak Retired Number
Joined: 30 Aug 2005 Posts: 34147
|
Posted: Thu Feb 08, 2018 6:47 pm Post subject: |
|
|
Thanks Bard! |
|
Back to top |
|
|
LakerMindLA Star Player
Joined: 26 Dec 2008 Posts: 5344
|
Posted: Thu Feb 08, 2018 6:49 pm Post subject: |
|
|
One of the nuisances is that as you sign a FA, that hold disappears.
So in reality, it creates a bit more space. |
|
Back to top |
|
|
parsons777 Star Player
Joined: 08 Jul 2005 Posts: 3574
|
Posted: Thu Feb 08, 2018 6:51 pm Post subject: |
|
|
LoyalLaker wrote: | LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron if they take a discount and go over the cap to sign Julius? |
|
That is the $59 mill scenario, which will be $58 once i add in the 1st round pick.
So, just under 2 $30 mill slots
Lebron can receive more than a traditional 10 year vet max |
|
Back to top |
|
|
cal1piggy Star Player
Joined: 19 Jul 2017 Posts: 2584
|
Posted: Thu Feb 08, 2018 6:51 pm Post subject: |
|
|
LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron and go over the cap to sign Julius? |
this is my understanding:
if we want to pay lebron 35m and pg 30m, i think jr has to be renounced.
now if we can trade deng away and save some of the 7m stretch cost, then jr does not have to be renounced. |
|
Back to top |
|
|
Arbitrary Star Player
Joined: 01 Feb 2009 Posts: 5788
|
Posted: Thu Feb 08, 2018 6:52 pm Post subject: |
|
|
LoyalLaker wrote: | LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron if they take a discount and go over the cap to sign Julius? |
|
That's splitting $59m between the two when they are up for $30m (George) and $35m (James) if I remember correctly. A $3m cut each? I don't know. Stranger things have happened. |
|
Back to top |
|
|
Mini Mamba Star Player
Joined: 06 May 2013 Posts: 6006
|
Posted: Thu Feb 08, 2018 6:54 pm Post subject: |
|
|
Arbitrary wrote: | LoyalLaker wrote: | LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron if they take a discount and go over the cap to sign Julius? |
|
That's splitting $59m between the two when they are up for $30m (George) and $35m (James) if I remember correctly. A $3m cut each? I don't know. Stranger things have happened. |
Maybe we can make a trade to create more cap space?
Something like Deng, Zu, and a 2nd to Atlanta for Plumlee and then stretch him.
That would save a couple million dollars. |
|
Back to top |
|
|
cal1piggy Star Player
Joined: 19 Jul 2017 Posts: 2584
|
Posted: Thu Feb 08, 2018 6:56 pm Post subject: |
|
|
Mini Mamba wrote: | Arbitrary wrote: | LoyalLaker wrote: | LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron if they take a discount and go over the cap to sign Julius? |
|
That's splitting $59m between the two when they are up for $30m (George) and $35m (James) if I remember correctly. A $3m cut each? I don't know. Stranger things have happened. |
Maybe we can make a trade to create more cap space?
Something like Deng, Zu, and a 2nd to Atlanta for Plumlee and then stretch him.
That would save a couple million dollars. |
or a 1st and deng for asik and save $3M/year |
|
Back to top |
|
|
LakerMindLA Star Player
Joined: 26 Dec 2008 Posts: 5344
|
Posted: Thu Feb 08, 2018 6:59 pm Post subject: |
|
|
Arbitrary wrote: | LoyalLaker wrote: | LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron if they take a discount and go over the cap to sign Julius? |
|
That's splitting $59m between the two when they are up for $30m (George) and $35m (James) if I remember correctly. A $3m cut each? I don't know. Stranger things have happened. |
It’s a little more than $59m because the moment you sign PG13 another 500k gets created.
I also wouldn’t assume Randle gets a deal starting at above his caphold.
Lakers could offer 4/50 and create another 1.5m this year. |
|
Back to top |
|
|
Ujah's Goat Star Player
Joined: 01 Jun 2016 Posts: 1417 Location: Babylon
|
Posted: Thu Feb 08, 2018 7:09 pm Post subject: |
|
|
epak wrote: | Thanks parsons! |
FIFY |
|
Back to top |
|
|
Arbitrary Star Player
Joined: 01 Feb 2009 Posts: 5788
|
Posted: Thu Feb 08, 2018 7:12 pm Post subject: |
|
|
Someone please work out a deal where LBJ and PG get paid with no/minimal paycuts while Keeping Randle, Ingram, Kuzma, and Ball.
Seems to be a roster with a lot of ring chasers, but I'm not a salary cap guru. |
|
Back to top |
|
|
epak Retired Number
Joined: 30 Aug 2005 Posts: 34147
|
Posted: Thu Feb 08, 2018 7:12 pm Post subject: |
|
|
Ujah's Goat wrote: | epak wrote: | Thanks parsons! |
FIFY |
Thanks.
Glad we got a page that just shows the details. |
|
Back to top |
|
|
cal1piggy Star Player
Joined: 19 Jul 2017 Posts: 2584
|
Posted: Thu Feb 08, 2018 7:23 pm Post subject: |
|
|
LakerMindLA wrote: | Arbitrary wrote: | LoyalLaker wrote: | LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron if they take a discount and go over the cap to sign Julius? |
|
That's splitting $59m between the two when they are up for $30m (George) and $35m (James) if I remember correctly. A $3m cut each? I don't know. Stranger things have happened. |
It’s a little more than $59m because the moment you sign PG13 another 500k gets created.
I also wouldn’t assume Randle gets a deal starting at above his caphold.
Lakers could offer 4/50 and create another 1.5m this year. |
i think we sign the FAs first before signing JR.
this way only the cap hold counts.
then we can go above the cap to resign him. |
|
Back to top |
|
|
parsons777 Star Player
Joined: 08 Jul 2005 Posts: 3574
|
Posted: Thu Feb 08, 2018 7:24 pm Post subject: |
|
|
Arbitrary wrote: | Someone please work out a deal where LBJ and PG get paid with no/minimal paycuts while Keeping Randle, Ingram, Kuzma, and Ball.
Seems to be a roster with a lot of ring chasers, but I'm not a salary cap guru. |
Zo 7.46
BI 5.76
Kuz 1.69
JRHold 12.45
1stRound 1.31
IncRoster582k 2.91 ( 5 spots )
Bron 35.35
PG13 25.25
$92 mill total, assuming we sign JR AFTER we sign Bron/PG13 |
|
Back to top |
|
|
cal1piggy Star Player
Joined: 19 Jul 2017 Posts: 2584
|
Posted: Thu Feb 08, 2018 7:25 pm Post subject: |
|
|
Arbitrary wrote: | Someone please work out a deal where LBJ and PG get paid with no/minimal paycuts while Keeping Randle, Ingram, Kuzma, and Ball.
Seems to be a roster with a lot of ring chasers, but I'm not a salary cap guru. |
you dont want hart?
no paycut for lbj and pg, it requires trading deng and getting rid of most of his cap impact. |
|
Back to top |
|
|
cal1piggy Star Player
Joined: 19 Jul 2017 Posts: 2584
|
Posted: Thu Feb 08, 2018 7:26 pm Post subject: |
|
|
parsons777 wrote: | Arbitrary wrote: | Someone please work out a deal where LBJ and PG get paid with no/minimal paycuts while Keeping Randle, Ingram, Kuzma, and Ball.
Seems to be a roster with a lot of ring chasers, but I'm not a salary cap guru. |
Zo 7.46
BI 5.76
Kuz 1.69
JRHold 12.45
1stRound 1.31
IncRoster582k 2.91 ( 5 spots )
Bron 35.35
PG13 25.25
$92 mill total, assuming we sign JR AFTER we sign Bron/PG13 |
that assumes we dump deng totally |
|
Back to top |
|
|
parsons777 Star Player
Joined: 08 Jul 2005 Posts: 3574
|
Posted: Thu Feb 08, 2018 7:29 pm Post subject: |
|
|
cal1piggy wrote: | parsons777 wrote: | Arbitrary wrote: | Someone please work out a deal where LBJ and PG get paid with no/minimal paycuts while Keeping Randle, Ingram, Kuzma, and Ball.
Seems to be a roster with a lot of ring chasers, but I'm not a salary cap guru. |
Zo 7.46
BI 5.76
Kuz 1.69
JRHold 12.45
1stRound 1.31
IncRoster582k 2.91 ( 5 spots )
Bron 35.35
PG13 25.25
$92 mill total, assuming we sign JR AFTER we sign Bron/PG13 |
that assumes we dump deng totally |
Correct, we would have to pay through the nose to get off that contract with nuthin coming back |
|
Back to top |
|
|
Arbitrary Star Player
Joined: 01 Feb 2009 Posts: 5788
|
Posted: Thu Feb 08, 2018 7:30 pm Post subject: |
|
|
cal1piggy wrote: | Arbitrary wrote: | Someone please work out a deal where LBJ and PG get paid with no/minimal paycuts while Keeping Randle, Ingram, Kuzma, and Ball.
Seems to be a roster with a lot of ring chasers, but I'm not a salary cap guru. |
you dont want hart?
no paycut for lbj and pg, it requires trading deng and getting rid of most of his cap impact. |
Oh. Yes, Hart as well. |
|
Back to top |
|
|
Arbitrary Star Player
Joined: 01 Feb 2009 Posts: 5788
|
Posted: Thu Feb 08, 2018 7:31 pm Post subject: |
|
|
parsons777 wrote: | cal1piggy wrote: | parsons777 wrote: | Arbitrary wrote: | Someone please work out a deal where LBJ and PG get paid with no/minimal paycuts while Keeping Randle, Ingram, Kuzma, and Ball.
Seems to be a roster with a lot of ring chasers, but I'm not a salary cap guru. |
Zo 7.46
BI 5.76
Kuz 1.69
JRHold 12.45
1stRound 1.31
IncRoster582k 2.91 ( 5 spots )
Bron 35.35
PG13 25.25
$92 mill total, assuming we sign JR AFTER we sign Bron/PG13 |
that assumes we dump deng totally |
Correct, we would have to pay through the nose to get off that contract with nuthin coming back |
Tough sell. I feel like we are keeping our picks, and we'll just stretch Deng. |
|
Back to top |
|
|
LaxT Star Player
Joined: 23 Sep 2002 Posts: 2536
|
Posted: Thu Feb 08, 2018 7:34 pm Post subject: |
|
|
parsons777 wrote: | LoyalLaker wrote: | LoyalLaker wrote: | Excuse my ignorance but lets say we renounced all besides Julius and stretch Deng. Are we able to sign both PG & Lebron if they take a discount and go over the cap to sign Julius? |
|
That is the $59 mill scenario, which will be $58 once i add in the 1st round pick.
So, just under 2 $30 mill slots
Lebron can receive more than a traditional 10 year vet max |
Or you might say 70M for Randle and two FAs.
The market is not friendly for RFAs this years, and I doubt Randle gets 12M. If he resigns for, say, 10M, that's 60 for LBJ& PG.
Using emplay's idea of extension-then-stretch with Deng, a few millions more could be squeezed.
There is only one chance to hit a homerun though. LBJ& PG, or nothing.
Last edited by LaxT on Thu Feb 08, 2018 7:41 pm; edited 1 time in total |
|
Back to top |
|
|
saetarubia Star Player
Joined: 06 Jul 2014 Posts: 6208
|
Posted: Thu Feb 08, 2018 7:40 pm Post subject: |
|
|
Keeping Randle will be tough if we get 2 max FAs. Mavs will offer a good deal imo. _________________ Showtime 2.0 |
|
Back to top |
|
|
Bard207 Star Player
Joined: 08 Jan 2013 Posts: 7713
|
Posted: Thu Feb 08, 2018 8:10 pm Post subject: |
|
|
The minimum salary for the incomplete roster charge is too low.
22. What is the minimum salary a player can receive?
For the current season:
Quote: |
The minimum salary scale amounts for the 2017-18 season were negotiated into the agreement. For each subsequent season the minimum salary scale amounts are determined by applying the percentage change in the salary cap to the previous minimum salary scale amounts. For example, if the salary cap increases by 4% from 2017-18 to 2018-19, then all minimum salary scale amounts also will increase by 4% from 2017-18 to 2018-19.
|
These are the numbers and calculations that I used to determine the percentage change from the current salary cap to $101 million for next season.
$101,000,000 - $99,093,000 = $1,907,000
1.9245% change from $99,093,000 to $101,000,000
Then apply that 1.9245% increase to the current minimum salary of $815,615.
I came up with $831,311 for a minimum salary with a $101 million salary cap.
If I botched something in the calculations above, let me know. |
|
Back to top |
|
|
|