Jazz Salary Cap Scenarios
Posted: Fri May 8, 2009 3:15 pm
Mods I think this would be a good canidate for a sticky.
I have been running the numbers for several different Salary Cap Scenarios. Basically the Jazz are in between a rock (everyone's early termination options/player's options) and a hard place (the luxury tax.)
I have created a spreadsheet with all the numbers so I can run other scenarios as needed to.
First of all I assumed Collins, Almond and Knight are long gone.
I got my salaries from http://hoopshype.com/salaries/utah.htm
Players with Contracts for next year
Kirilenko 16.5
Deron 13.8
Boozer 12.7
Okur 9.0
Harpring 6.5
Korver 5.2
Miles 3.7
Brewer 2.7
Koufos 1.2
I included a 1st round Draft pick salary of 1.276 Mil the same as last years 20th pick.
The 2009-10 Salary Cap is 58.68 Mil with the Luxury Tax at 71.15 Mil. To estimate the possible decrease in the Salary Cap this coming year I also included the numbers from the 2008-09 Salary Cap of 55.63 Mil with a Luxury Tax of 67.865 Mil.
Scenario 1-Nobody Opts out and we don't sign any of our free agents
Total Salary 72.5
Salary Cap 09-10 13.8
Luxury Tax 09-10 1.3
Salary Cap 07-08 16.8
Luxury Tax 07-08 4.6
We could be as much as 4.6 Mil over the luxury tax even with out signing Milsap.
Scenario 2 Every Opts out, yes even Korver
Total Salary 45.6
Salary Cap 09-10 -13.0
Luxury Tax 09-10 -25.5
Salary Cap 07-08 -10.0
Luxury Tax 07-08 -22.2
In this case we would have about 20 million available to resign whatever combo of Boozer, Okur and Millsap that floats your boat
Scenario 3 Only Boozer opts out, this seems the most likely to me
Total Salary 59.8
Salary Cap 09-10 1.1
Luxury Tax 09-10 -11.4
Salary Cap 07-08 4.2
Luxury Tax 07-08 -8.1
We would have about 5-6 Mil for Milsap and a couple of minimum contracts to fill out the roster
Scenario 4 Okur opts out but Boozer and Korver Don't
Total Salary 60.7
Salary Cap 09-10 2.0
Luxury Tax 09-10 -10.5
Salary Cap 07-08 5.0
Luxury Tax 07-08 -7.2
We depending on the offers Millsap gets we might lost them both with only 7 million of wiggle room below the luxury tax
All these lead me to believe we have to move AK's contract for some kind of cap relief.
Scenario 5 the much talked about GS trade
The trades most discussed with Golden State are Maggette/Wright/Azubike for AK or Crawford/Wright/Azubike for AK or Maggette/Turiaf
The most Cap relief would come with AK for Crawford/Turiaf, assuming Boozer opts out
Total Salary 56.8
Salary Cap 09-10 -1.8
Luxury Tax 09-10 -14.3
Salary Cap 07-08 1.2
Luxury Tax 07-08 -11.0
We could possible keep Boozer and Okur- have Crawford as our starting SG and replace Millsap with Turiaf.
If that changes to Maggette/Turiaf it is almost the same
Total Salary 56.4
Salary Cap 09-10 -2.3
Luxury Tax 09-10 -14.7
Salary Cap 07-08 0.8
Luxury Tax 07-08 -11.4
If we can move AK for anything at all it really helps out our salary cap situation going forward. Otherwise Boozer,Okur or Millsap will have to walk. I didn't realize how screwed we are until now.
I have been running the numbers for several different Salary Cap Scenarios. Basically the Jazz are in between a rock (everyone's early termination options/player's options) and a hard place (the luxury tax.)
I have created a spreadsheet with all the numbers so I can run other scenarios as needed to.
First of all I assumed Collins, Almond and Knight are long gone.
I got my salaries from http://hoopshype.com/salaries/utah.htm
Players with Contracts for next year
Kirilenko 16.5
Deron 13.8
Boozer 12.7
Okur 9.0
Harpring 6.5
Korver 5.2
Miles 3.7
Brewer 2.7
Koufos 1.2
I included a 1st round Draft pick salary of 1.276 Mil the same as last years 20th pick.
The 2009-10 Salary Cap is 58.68 Mil with the Luxury Tax at 71.15 Mil. To estimate the possible decrease in the Salary Cap this coming year I also included the numbers from the 2008-09 Salary Cap of 55.63 Mil with a Luxury Tax of 67.865 Mil.
Scenario 1-Nobody Opts out and we don't sign any of our free agents
Total Salary 72.5
Salary Cap 09-10 13.8
Luxury Tax 09-10 1.3
Salary Cap 07-08 16.8
Luxury Tax 07-08 4.6
We could be as much as 4.6 Mil over the luxury tax even with out signing Milsap.
Scenario 2 Every Opts out, yes even Korver
Total Salary 45.6
Salary Cap 09-10 -13.0
Luxury Tax 09-10 -25.5
Salary Cap 07-08 -10.0
Luxury Tax 07-08 -22.2
In this case we would have about 20 million available to resign whatever combo of Boozer, Okur and Millsap that floats your boat
Scenario 3 Only Boozer opts out, this seems the most likely to me
Total Salary 59.8
Salary Cap 09-10 1.1
Luxury Tax 09-10 -11.4
Salary Cap 07-08 4.2
Luxury Tax 07-08 -8.1
We would have about 5-6 Mil for Milsap and a couple of minimum contracts to fill out the roster
Scenario 4 Okur opts out but Boozer and Korver Don't
Total Salary 60.7
Salary Cap 09-10 2.0
Luxury Tax 09-10 -10.5
Salary Cap 07-08 5.0
Luxury Tax 07-08 -7.2
We depending on the offers Millsap gets we might lost them both with only 7 million of wiggle room below the luxury tax
All these lead me to believe we have to move AK's contract for some kind of cap relief.
Scenario 5 the much talked about GS trade
The trades most discussed with Golden State are Maggette/Wright/Azubike for AK or Crawford/Wright/Azubike for AK or Maggette/Turiaf
The most Cap relief would come with AK for Crawford/Turiaf, assuming Boozer opts out
Total Salary 56.8
Salary Cap 09-10 -1.8
Luxury Tax 09-10 -14.3
Salary Cap 07-08 1.2
Luxury Tax 07-08 -11.0
We could possible keep Boozer and Okur- have Crawford as our starting SG and replace Millsap with Turiaf.
If that changes to Maggette/Turiaf it is almost the same
Total Salary 56.4
Salary Cap 09-10 -2.3
Luxury Tax 09-10 -14.7
Salary Cap 07-08 0.8
Luxury Tax 07-08 -11.4
If we can move AK for anything at all it really helps out our salary cap situation going forward. Otherwise Boozer,Okur or Millsap will have to walk. I didn't realize how screwed we are until now.