Boston Celtics 2018 Off Season Numbers Breakdown

Players Cap Hit
2018-19
 Gordon Hayward 31,214,295
Al Horford 28,928,710
Kyrie Irving 20,099,189
Jayson Tatum 6,700,800
Marcus Morris 5,375,000
Greg Monroe 6,000,000 Cap Hold
Jaylen Brown 5,169,960
Marcus Smart 13,614,060 Cap Hold (RFA)
Aron Baynes 5,193,600 Cap Hold
Guerschon Yabusele 2,667,600
Terry Roizer 3,050,390
Shane Larkin 1,499,698 Cap Hold
Semi Ojeleye 1,378,242 901,965k (G,) full (G) on 7/16/18
Abdel Nader 1,378,242 450k (G), full (G) on 8/1/18
Daniel Theis 1,378,242 fully non (G)
Demetrius Jackson 92,857 Stretched
Jonathan Gibson 1,699,698 Cap Hold (RFA)
Kadeem Allen (two-way) 1,337,872 Cap Hold (RFA)
Jabari Bird (two-way) 1,337,872 Cap Hold (RFA)
Roster Size  16 (17)  16 players + 1 draft pick
Exceptions
Mid Level 8,567,000  projection (unlikely)
Room Exception N/A
Bi Annual 3,353,000  projection
Mini Mid Level 5,290,000 projection (likely)
Trade Exceptions  none
Projected Draft Pick 1,367,000 27th projection
IRC *see note below 3,325,244 for max space
Team Salary 139,483,327 current
133,608,187 **see note below
107,883,153 guaranteed
w/o Exceptions ****
Salary Cap 101,000,000 projection
Cap Room -38,483,327 current
-32,608,187 likely
-6,883,153 max space
w/o Exceptions ****
Luxury Tax 121,000,000  projection
Away From Tax ****
Tax Hit ****

*IRC stands for “incomplete roster charge”. This happens when teams fall below 12 players under contract. For every spot under 12, a team is charged the rookie minimum. For Boston, to create max space Boston would have 8 players under contract. Therefor are charged 831,311(18-19 rookie minimum) 4 times.

**This team salary number is without Gibson’s, Allen’s, Bird’s cap holds. I project this as likely.

Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out /  Change )

Google+ photo

You are commenting using your Google+ account. Log Out /  Change )

Twitter picture

You are commenting using your Twitter account. Log Out /  Change )

Facebook photo

You are commenting using your Facebook account. Log Out /  Change )

Connecting to %s