salary thread (yeah tables)

[satyr9]

Okay finally a board with table functionality. This is my Raptors salary spreadsheet set-up for message board format. The red numbers are not a part of the contracts given out. They are how much the player will count on the cap in the offseason before they are renounced/re-signed. I use this number instead of the the QO for RFA's since it's a better way to see the flexibility a team has that offseason. The green numbers are player options and the blue numbers are team options. The first total at the bottom includes all types of salaries, while the second total only includes player option contracts, the guaranteed ones and likely picked up team options. These are by no means 100% accurate. Jones, Parker, and Garbajosa could all have signing bonuses, which would alter their cap numbers, although not by much. Bosh's extension is based on reports, but IMO I don't think the numbers get finalized until next year's cap number is reported, since a max deal is 25% of the cap. If it's from this year's cap number the total is probably about 1-2 million lower. After that Calderon's is total projection based on patricia's site and hoopshype combined. Most of you have seen these numbers from the scout board, but since there's table functionality here I thought I'd post the whole thing. One more quick thing, the contract notes that say rookieslot are actually rookieslot + 20%, which is rookie slot since it's the highest allowed by the CBA and that's what every draft pick gets.

name	length	contract notes	totalcontract	06-07	07-08	08-09	09-10	10-11
T.Ford	4yrs	rookieslot	$9,387,987	$2,929,466	$8,788,398
M.Peterson	3yrs	set amounts	$13,500,000	$4,550,000	$6,825,000
K.Humphries	4yrs	rookieslot	$7,300,233	$1,703,520	$2,522,913	$7,568,739
J.Calderon	3yrs	20%signbon. 8%raises	$7,000,000	$2,333,333	$2,471,605	$4,943,210
R.Nesterovic	6yrs	10%raises	$42,000,000	$7,280,000	$7,840,000	$8,400,000	$12,600,000
J.Garbajosa	3yrs	8%raises	$12,000,000	$3,703,704	$4,000,000	4,296,296	$8,592,593
J.Graham	4yrs	rookieslot	$6,926,624	$1,492,440	$1,596,600	2,449,184	$7,347,552
F.Jones	3yrs	8%raises	$11,000,000	$3,395,062	$3,666,667	3,938,272	$7,876,543
A.Parker	3yrs	8%raises	$12,000,000	$3,703,704	$4,000,000	4,296,296	$8,592,593
A.Bargnani	4yrs	rookieslot	$21,044,011	$4,501,200	$4,838,880	$5,176,440	$6,527,491	$16,318,728
C.Bosh	4yrs	10.5%raises	$63,000,000	$4,235,220	$13,606,911	15,035,637	$16,464,363	$17,893,089
P.Tucker	1yr	minimum	$412,718	$412,718
U.Slokar	1yr	minimum	$412,718	$412,718
D.Martin	1yr	10year	$1,178,348	$1,178,348
P.Sow	1yr	$744,551	$744,551
R.Whaley	nonroster	buyout	$90,000	$90,000
A.Barrett	nonroster	buyout	$90,000	$90,000
A.Williams	nonroster	buyout	don'tmatter	$6,800,000
A.Mourning	nonroster	buyout	don'tmatter	$4,225,433
totalcaphit				$53,781,416	$60,156,974	56,104,074	68,001,134	34,211,816
guaranteedmoney					$42,020,663	43,592,125	22,991,854	$17,893,089

[fitzgerald11]

I'm guessing the salary for Ford next year is an estimate. Which brings to another point. Do we extend him this year or next?

[satyr9]

The salary listed for 07-08 for Ford is how much he will count on the Raptors cap starting July 1st until he is re-signed or renounced. The CBA states that players coming off rookie contracts are worth 300% of the value of their last year's contract. They do this so you don't get all your players lined up to become UFAs the same year. Use the whole cap to sign new FAs then re-sign all the guys that you own the bird rights to and don't need to use cap space. He has a QO offer because he's a RFA so we can keep his rights for a lot less, but all the numbers in red are what each player will count towards our cap while they are unsigned and unrenounced in the offseason following the last year of their contract. I don't think for a second Ford will get a deal that starts at 8.8 roughly, but until he gets signed that's how much of our cap space he will eat after July 1st 2007. I would fully expect him to be dealt with before then, but it's more important for a guy like Mo who counts 150% (it might be 200% actually, that depends on what the league average salary will be in 2006).