RealGM

Based on a 56 million dollar cap.
First Column is salary (with 100% rookie scale cap hold numbers),
2nd number is salary if waived (we no longer have anyone who qualifies)
3rd number is salary once rookies sign (for 120% scale usually), and season starts,
(cap holds for "rights held" 1st rounders go off the books at this point.

Salary On Books Max Cap Room Lux Tax Cap Number
1 Al Jefferson 13,000,000 13,000,000 13,000,000
2 Martell Webster 4,800,000 4,800,000 4,800,000
3 Ramon Sessions 3,964,320 3,964,320 3,964,320
4 Kevin Love 3,638,280 3,638,280 3,638,280
5 Johnny Flynn 3,192,000 3,192,000 3,192,000
6 Corey Brewer 3,703,472 3,703,472 3,703,472
7 Ricky Rubio 2,812,200 2,812,200 473,604 draft rights held (#5 2009)
8 Ryan Hollins 2,333,333 2,333,333 2,333,333
9 Wayne Ellington 1,078,800 1,078,800 1,078,800
10 #4 Wesley Johnson 3,105,500 3,105,500 3,726,600
11 #30 Lazar Hayward 850,800 850,800 1,020,960
12 Cap Hold 473,604 473,604 473,604
Total Salary 42,952,309 42,952,309 41,404,973
Cap Room 13,047,691 13,047,691 14,595,027

Free Agents 2009 Salary Cap Hold
C Darko Milicic 7,640,000 11,310,000
SF Damian Wilkins 3,630,000 7,260,000
C Oleksiy Pecherov 1,547,640 2,380,270
SG Sasha Pavlovic 1,500,000 1,800,000
C Nathan Jawai 736,420 854,389
SF Brian Cardinal 111,685 854,389

2nd Round Picks
35 Nemanja Bjelica
45 Paulao Prestes

Rights Owned
Nikola Pekovic

We lost 2,275,804 in cap room with our draft day manuevering.
The Webster trade cost us 2,429,000, dropping from 23 to 30 saved us 153,196.

Including draft picks we will have to sign 2 players just to meet minimum roster requirements.
Darko and/ore Pekovic.
Probably a rookie FA,
Or a salary dump for cap space + a future draft pick for the next GM to use.

Be nice to see a rookie FA add like Mikhail Torrence or Brian Zoubek.

Thats if we were to be paying rubio 2.812 mil, which we won't. Does he still count as a hold on our cap? I'm honestly not sure how this works

I believe Rubio counts against the cap during the offseason.

Yep it still counts, but thats probably not a bad thing unless we are a couple million off trying to get a FA. I like the idea of having at least the ability to absorb some salary during the season, especially around the trading deadline.

no way is Darko worth that much.

minnisisky wrote:no way is Darko worth that much.

Cap hold

he isnt even good... he is average at best.

Those holds disappear in July. They are essentially irrelevant.