I just posted this in the stickied
Blazers Salary Cap Info thread:
Here are my current calcs for where the Blazers will be next year (2017-18):
- Assumed CAP: $102,000,000
- Assumed
Tax Level: $122,000,000
- Assumed CJ will get max contract
- Assume Plumlee extension: $12,000,000
Damian Lillard, $26,070,900
CJ McCollum, $23,908,071 (max assumed)
Allen Crabbe, $18,500,000
Evan Turner, $17,131,148
Mason Plumlee, $12,000,000 (assumed)
Meyers Leonard, $9,904,494
Al-Farouq Aminu, $7,319,035
Festus Ezeli, $7,330,000
Ed Davis, $6,352, 531
Noah Vonleh, $3,505,233
Shabazz Napier, $2,361,360
Pat Connaughton, $1,014,746
Jake Layman, $905,249
Louis Montero, $1,014,756
Mo Harkless, ?
Anderson Varejao (waived-stretched), $1,984,005
Total Salaries: $140,988,997
With the tax level at $122,000,000, the Blazers will be over the tax limit by $18,988,997. That will cause a
tax penalty of:
$7.5M (first $5M over) + $8.75M (second $5M over) + $12.5M (third $5M over) + $3.25 x $3,988,997 =
$41.75M
By matching Crabbe's offer, we've essentially guaranteed we won't be bringing Plumlee and/or Harkless back in 2017-18, or a significant cost savings trade has to happen.