Post#55 » by kingerzz » Sun Mar 17, 2019 3:51 am
76ers Offseason situation
Projected Cap
2019/20 Cap - $109,000,000; Tax - $132,000,000; Apron - $138,000,000
2020/21 Cap - $118,000,000; Tax - $143,000,000; Apron - $149,000,000
Locked in Cap (19/20)
Embiid - $27,504,630
Harris (cap hold) - $22,200,00
Simmons - $8,111,930
J.Simmons - $1,000,000 (bought out)
Smith - $3,058,800
Ennis* - $1,845,301
Bolden - $1,698,450
Incomplete roster charge (up to 12 (6 * $831,311)) - $4,156,555
Total - $67,445,974
*Player option (assume he opts in)
Total available cap space assuming Butler isn’t signed is approximately $41,554,026.
Re-sign Tobias Harris to whatever you can (likely max - using bird rights)
Cap Space Options
Roster before additions;
Embiid, Bolden
Harris
Ennis
Smith
Simmons
Signing Durant/Khawhi Max (35%) - $38,150,000
Assume used the difference to sign Patton beforehand, sign Milton to the minimum.
As unlikely as it is signing Durant/Khawhi leaves you paper thin on the bench. However you would have the room mid-level exception (“RMLE”) ($4.45M - 2 year contracts) available.
Embiid, Bolden, Patton
Durant/Khawhi,
Harris, Milton
Ennis, Smith
Simmons
Leaves RMLE, 1st Rd, 2nd Rd (multiple) & veteran minimum required to fill out remaining 6 roster spots. Unlikely Redick re-signs for the RMLE.
Potential RMLE options;
Beverly
Lamb
Scott
Mbah a Moute
Tolliver
Dedmon
Joseph
You simply sign Durant/Khawhi if they want to, they’re that good. No other player is worth signing over Butler and operating as an over the cap team especially if the owner’s are willing to pay the tax.
Bench Depth (Using the cap space to sign 3-5 role players)
Available cap space - $40,554,026
Re-sign Redick 2-3 years 8-12M per year
Potential Free Agents Signings;
Morris (either)
Green
Temple
J.Green
Aminu
Bogdanovic
Evans
Carrol
Ariza
Johnson
Lamb
Potential RMLE options;
Beverly
Lamb
Scott
Mbah a Moute
Tolliver
Dedmon
Ellington
I don’t think this would be the best option. Plenty of teams with cap space and it’ll be likely you’ll need to overpay these guys to get them anyway. Also, there’s no guarantee you’ll sign 2-3 of them.
Retaining Jimmy Butler
Operating as an over the cap team has its advantages as it pertains to building depth. It allows you to bring back all the guys on the existing team (bird rights) plus use the exceptions to add depth. The 76ers would have the non-taxpayer mid-level exception ($8.64M - 4 year contract) plus the Bi-annual exception ($3.38M - 2 year contracts) available if they remain below the apron ($138,000,000).
Potential Squad;
Embiid (27.5), Marjanovic (4), Patton (3)
Harris* (32.7), Scott (4), Bolden (1.7)
Butler** (38.15), Ennis (1.8)
Redick (10), Smith (3.06), Milton (1.4)
Simmons (8.1), McConnell (2)
*30% max
**35% max
Assuming the above numbers puts you at $137.4M about $5.4M above the tax before using the final two roster spots. This means you’d be only allowed to use the Taxpayer mid-level exception ($5.34M - 3 year contracts) as using the full MLE would take you over the Apron and would be illegal. Might be able to us the full MLE & Bi-annual if you can get Butler, Redick and Harris to take less. Using these exceptions (MLE & Bi-annual) means the team would be hard capped at $138,000,000 for the 2019/20 season.