dd
<table x:str="" style="border-collapse: collapse; width: 455pt;" border="0" cellpadding="0" cellspacing="0" width="608"><col style="width: 74pt;" width="98"> <col style="width: 47pt;" span="7" width="63"> <col style="width: 52pt;" width="69"> <tbody><tr style="height: 12.75pt;" height="17"> <td class="xl27" style="height: 12.75pt; width: 74pt;" height="17" width="98">
Player</td> <td class="xl26" style="width: 47pt;" x:str="'07-08" align="center" width="63">
07-08</td> <td class="xl26" style="width: 47pt;" x:str="'08-09" align="center" width="63">
08-09</td> <td class="xl26" style="width: 47pt;" x:str="'09-10" align="center" width="63">
09-10</td> <td class="xl26" style="width: 47pt;" x:str="'10-11" align="center" width="63">
10-11</td> <td class="xl26" style="width: 47pt;" x:str="'11-12" align="center" width="63">
11-12</td> <td class="xl26" style="width: 47pt;" x:str="'12-13" align="center" width="63">
12-13</td> <td class="xl25" style="width: 47pt;" align="center" width="63">
Years</td> <td class="xl25" style="width: 52pt;" align="center" width="69">
Total</td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
B. Wallace</td> <td class="xl44" x:num="15.5" align="center">
$ 15.50 </td> <td class="xl44" x:num="14.5" align="center">
$ 14.50 </td> <td class="xl44" x:num="14" align="center">
$ 14.00 </td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td x:num="" align="center">
4</td> <td class="xl28" x:num="60" align="center">
$ 60.00 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
K. Hinrich (BYC)
</td> <td class="xl47" x:num="11.42" align="center">
$ 11.42 </td> <td class="xl47" x:num="10.46" align="center">
$ 10.46 </td> <td class="xl47" x:num="9.4999999999999947" align="center">
$ 9.50 </td> <td class="xl47" x:num="8.539999999999992" align="center">
$ 8.54 </td> <td class="xl47" x:num="7.5799999999999894" align="center">
$ 7.58 </td> <td class="xl47" align="center">
</td> <td x:num="" align="center">
6</td> <td class="xl28" x:num="50.692676999999975" align="center">
$ 50.69 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
B. Gordon</td> <td class="xl50" x:num="4.8816689999999996" align="center">
$ 4.88 </td> <td class="xl45" x:num="8" align="center">
$ 8.00 </td> <td class="xl46" x:num="8.84" align="center">
$ 8.84 </td> <td class="xl46" x:num="9.68" align="center">
$ 9.68 </td> <td class="xl46" x:num="10.52" align="center">
$ 10.52 </td> <td class="xl46" x:num="11.36" align="center">
$ 11.36 </td> <td x:num="" align="center">
7</td> <td class="xl28" x:num="57.143749" align="center">
$ 57.14 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
A. Nocioni (BYC)
</td> <td class="xl44" x:num="9.4936708860759502" align="center">
$ 9.49 </td> <td class="xl44" x:num="8.4968354430379751" align="center">
$ 8.50 </td> <td class="xl44" x:num="7.5" align="center">
$ 7.50 </td> <td class="xl44" x:num="6.5031645569620249" align="center">
$ 6.50 </td> <td class="xl44" x:num="5.5063291139240498" align="center">
$ 5.51 </td> <td class="xl53" x:num="4.5094936708860747" align="center">
$ 4.51 </td> <td x:num="" align="center">
7</td> <td class="xl28" x:num="45.949213670886067" align="center">
$ 45.95 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
T. Thomas</td> <td class="xl44" x:num="3.5053200000000002" align="center">
$ 3.51 </td> <td class="xl43" x:num="3.7498800000000001" align="center">
$ 3.75 </td> <td class="xl43" x:num="4.7435980000000004" align="center">
$ 4.74 </td> <td class="xl48" x:num="6.2568060000000001" align="center">
$ 6.26 </td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td x:num="" align="center">
5</td> <td class="xl28" x:num="21.516363999999999" align="center">
$ 21.52 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
L. Deng</td> <td class="xl50" x:num="3.320338" align="center">
$ 3.32 </td> <td class="xl45" x:num="10" align="center">
$ 10.00 </td> <td class="xl46" x:num="11.05" align="center">
$ 11.05 </td> <td class="xl46" x:num="12.1" align="center">
$ 12.10 </td> <td class="xl46" x:num="13.15" align="center">
$ 13.15 </td> <td class="xl46" x:num="14.2" align="center">
$ 14.20 </td> <td x:num="" align="center">
7</td> <td class="xl28" x:num="66.434778000000009" align="center">
$ 66.43 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
C. Duhon</td> <td class="xl44" x:num="3.2480000000000002" align="center">
$ 3.25 </td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td x:num="" align="center">
2</td> <td class="xl28" x:num="6.2720000000000002" align="center">
$ 6.27 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
J. Smith</td> <td class="xl51" x:num="5.3559999999999999" align="center">
$ 5.36 </td> <td class="xl48" x:num="4.7936199999999998" align="center">
$ 4.93</td> <td class="xl48" align="center">
</td> <td class="xl48" align="center">
</td> <td class="xl48" align="center">
</td> <td class="xl48" align="center">
</td> <td x:num="" align="center">
2</td> <td class="xl28" x:num="10.149619999999999" align="center">
$ 10.28 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td class="xl35" style="height: 12.75pt;" height="17">
V. Khyrapa</td> <td class="xl50" x:num="1.928598" align="center">
$ 1.93 </td> <td class="xl48" x:num="2.7926090000000001" align="center">
$ 2.79 </td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td x:num="" align="center">
3</td> <td class="xl28" x:num="5.8936070000000003" align="center">
$ 5.89 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td class="xl35" style="height: 12.75pt;" height="17">
T. Sefalosha</td> <td class="xl44" x:num="1.8051600000000001" align="center">
$ 1.81 </td> <td class="xl43" x:num="1.93116" align="center">
$ 1.93 </td> <td class="xl43" x:num="2.7596379999999998" align="center">
$ 2.76 </td> <td class="xl48" x:num="3.8165650000000002" align="center">
$ 3.82 </td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td x:num="" align="center">
5</td> <td class="xl28" x:num="12.009803000000002" align="center">
$ 12.01 </td> </tr> <tr style="height: 12pt;" height="16"> <td style="height: 12pt;" height="16">
J. Noah</td> <td class="xl28" x:num="1.7795000000000001" align="center">
$ 1.78 </td> <td class="xl28" x:num="1.9129" align="center">
$ 1.91 </td> <td class="xl31" x:num="2.0464000000000002" align="center">
$ 2.05 </td> <td class="xl31" x:num="2.6071140000000002" align="center">
$ 2.61 </td> <td class="xl52" x:num="3.5326390000000001" align="center">
$ 3.53 </td> <td class="xl52" align="center">
</td> <td x:num="" align="center">
5</td> <td class="xl28" x:num="11.878553" align="center">
$ 11.88 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
A. Griffin</td> <td class="xl47" x:num="1.47" align="center">
$ 1.47 </td> <td class="xl47" x:num="1.4750000000000001" align="center">
$ 1.48 </td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td x:num="" align="center">
3</td> <td class="xl28" x:num="4.42" align="center">
$ 4.42 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
P. Brown</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td x:num="" align="center">
1</td> <td class="xl28" x:num="8.56" align="center">
$ 8.56 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td class="xl35" style="height: 12.75pt;" height="17">
M. Allen</td> <td class="xl43" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl48" align="center">
</td> <td class="xl44" align="center">
</td> <td class="xl44" align="center">
</td> <td x:num="" align="center">
1</td> <td class="xl28" x:num="1.8036000000000001" align="center">
$ 1.80 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
A. Barret</td> <td class="xl39" x:num="0.79832800000000004" align="center">
$ 0.80 </td> <td class="xl39" align="center">
</td> <td class="xl39" align="center">
</td> <td class="xl39" align="center">
</td> <td class="xl39" align="center">
</td> <td class="xl39" align="center">
</td> <td x:num="" align="center">
2</td> <td class="xl28" x:num="1.5428790000000001" align="center">
$ 1.54 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
M. Andrews</td> <td class="xl40" x:num="0.77061000000000002" align="center">
$ 0.77 </td> <td class="xl29" align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td x:num="" align="center">
2</td> <td class="xl28" x:num="1.4348190000000001" align="center">
$ 1.43 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
A. Gray</td> <td class="xl40" x:num="0.42716300000000001" align="center">
$ 0.43 </td> <td class="xl29" align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td class="xl28" align="center">
</td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
J. Cury</td> <td class="xl40" x:num="0.42716300000000001" align="center">
$ 0.43 </td> <td class="xl29" align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td align="center">
</td> <td class="xl28" align="center">
</td> </tr> <tr style="height: 12.75pt;" height="17"> <td class="xl32" style="height: 12.75pt;" height="17">
1st 08 #23</td> <td class="xl33" align="center">
</td> <td class="xl33" x:num="0.90969999999999995" align="center">
$ 0.91 </td> <td class="xl33" x:num="0.97789999999999999" align="center">
$ 0.98 </td> <td class="xl41" x:num="1.0462" align="center">
$ 1.05 </td> <td class="xl41" x:num="1.775401" align="center">
$ 1.78 </td> <td class="xl42" x:num="2.5832090000000001" align="center">
$ 2.58 </td> <td x:num="" align="center">
5</td> <td class="xl28" x:num="7.2924100000000003" align="center">
$ 7.29 </td> </tr> <tr style="height: 12.75pt;" height="17"> <td class="xl32" style="height: 12.75pt;" height="17">
1st 09 #23</td> <td class="xl33" align="center">
</td> <td class="xl33" align="center">
</td> <td class="xl33" x:num="0.90969999999999995" align="center">
$ 0.91 </td> <td class="xl33" x:num="0.97789999999999999" align="center">
$ 0.98 </td> <td class="xl41" x:num="1.0462" align="center">
$ 1.05 </td> <td class="xl41" x:num="1.775401" align="center">
$ 1.78 </td> <td x:num="" align="center">
4</td> <td class="xl28" x:num="4.7092010000000002" align="center">
$ 4.71 </td> </tr> <tr style="height: 13.5pt;" height="18"> <td style="height: 13.5pt;" height="18">
Players</td> <td x:num="" align="center">
16</td> <td x:num="" align="center">
12</td> <td x:num="" align="center">
10</td> <td x:num="" align="center">
9</td> <td x:num="" align="center">
7</td> <td x:num="" align="center">
5</td> <td align="center">
</td> <td align="center">
</td> </tr> <tr style="height: 13.5pt;" height="18"> <td style="height: 13.5pt;" height="18">
Total $</td> <td class="xl28" x:num="66.131519886075935" align="center">
$ 66.13 </td> <td class="xl28" x:num="69.021704443037962" align="center">
$ 69.16 </td> <td class="xl28" x:num="62.327235999999992" align="center">
$ 62.33 </td> <td class="xl28" x:num="51.527749556962021" align="center">
$ 51.53 </td> <td class="xl28" x:num="43.110569113924043" align="center">
$ 43.11 </td> <td class="xl28" x:num="34.428103670886074" align="center">
$ 34.43 </td> <td align="center">
</td> <td align="center">
</td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
Cap</td> <td class="xl24" x:num="55.63" align="center">
$55.63 </td> <td class="xl24" x:num="57.855200000000004" align="center">
$57.86 </td> <td class="xl24" x:num="60.169408000000004" align="center">
$60.17 </td> <td class="xl24" x:num="62.57618432000001" align="center">
$62.58 </td> <td class="xl24" x:num="65.079231692800008" align="center">
$65.08 </td> <td class="xl24" x:num="67.682400960512012" align="center">
$67.68 </td> <td align="center">
</td> <td align="center">
</td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
LT</td> <td class="xl24" x:num="67.864999999999995" align="center">
$67.87 </td> <td class="xl24" x:num="70.579599999999999" align="center">
$70.58 </td> <td class="xl24" x:num="73.402783999999997" align="center">
$73.40 </td> <td class="xl24" x:num="76.338895359999995" align="center">
$76.34 </td> <td class="xl24" x:num="79.392451174399994" align="center">
$79.39 </td> <td class="xl24" x:num="82.568149221376004" align="center">
$82.57 </td> <td class="xl49" align="center">
</td> <td align="center">
</td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
Under Cap</td> <td class="xl36" x:num="-10.501519886075933" align="center">
($10.50)</td> <td class="xl36" x:num="-11.166504443037958" align="center">
($11.30)</td> <td class="xl36" x:num="-2.1578279999999879" align="center">
($2.16)</td> <td class="xl36" x:num="11.048434763037989" align="center">
$11.05 </td> <td class="xl36" x:num="21.968662578875964" align="center">
$21.97 </td> <td class="xl36" x:num="33.254297289625939" align="center">
$33.25 </td> <td align="center">
</td> <td align="center">
</td> </tr> <tr style="height: 12.75pt;" height="17"> <td style="height: 12.75pt;" height="17">
Under Tax</td> <td class="xl24" x:num="1.7334801139240597" align="center">
$1.73 </td> <td class="xl24" x:num="1.5578955569620376" align="center">
$1.42 </td> <td class="xl24" x:num="11.075548000000005" align="center">
$11.08 </td> <td class="xl24" x:num="24.811145803037974" align="center">
$24.81 </td> <td class="xl24" x:num="36.281882060475951" align="center">
$36.28 </td> <td class="xl24" x:num="48.14004555048993" align="center">
$48.14 </td> <td align="center">
</td> <td class="xl28" align="center">
</td> </tr> </tbody></table>
Key:
Speculative Follow on Contract (Just a guess to give us some idea of how we look after re-signing everyone)
Team Option
Qualifying Offer
Notes:
* Salary cap and luxury tax projections for future years are inflated by 4% per year. Over the past five seasons, the increases have been 4%, 7%, 13%, 0%, 9%, and -5%. So there's a pretty big range. I am guessing 4% because that is the prior year value and that's what we might expect with the same CBA and team contracts.
* I'm going to sticky this thread but close it except to do updates so this info is easily accessible and visible. If you feel there's something that needs to be added or just plain discussed, let someone on the staff know or start a thread. Thanks!
Edits:
11/4/06- Added link to an open discussion thread
11/4/06- Changed some salaries on info from Sham
7/5/07 - Added Bulls 2007 Draft Picks
7/5/07 - Upped Speculative Contract for Deng to start at $10M/yr
7/5/07 - Upped Speculative Contract for Nocioni to start at $6.3M/yr (based on recent epot
7/17/07 - Andres Nocioni signed to 5 yr $37.5M contract with team option for 6th year. Rumored frontloaded, subject to change as details arrive.
7/17/07 - Joe Smithigned to 2 yr $10.28M contract. Value for second year based on 8% decline from 1st yea in light of reported contract value and CBA Rules.
7/17/07 - Salary Cap and Luxury tax values set to established levels. Future year projections set to an increase of 4% per year. Increase from 06/07 ot 07/08 season was 4.0%.