Gilles & Capt - I'm going to need you guys to keep me honest on my numbers, but this is how signing Danny Green to $13 mil/year would work.
First, the salary. This is who we have under contract next year if we renounce all FAs.
$14,728,844 - Cousins
$12,403,101 - Gay
$6,750,000 - Landry
$6,431,250 - Thompson
$5,013,559 - Collison
$3,156,600 - McLemore
$2,869,440 - Stauskas
$947,276 - McCallum
$845,059 - Moreland
$53,145,129 - Payroll (9 players)
Adding in the cap holds that we have:
$833,333 - Ellington (stretched)
$2,831,900 - 6th pick cap hold (we'd have to wait to sign him to give us a little more cap space because rookies normally sign for 120% of the cap hold)
$56,810,362 - Payroll (10 players)
Adding in the rookie FA cap holds to bring us up to minimum 12 players:
$525,093 - 1st rookie FA cap hold
$525,093 - 2nd rookie FA cap hold
$57,860,548 - Payroll (12 players)
The salary cap is projected to be at $67,100,000 next year. That gives us $9,239,452 in cap space to work with. However, if we stretch Landry, we get more cap space to work with.
$2,700,000 - Landry's new cap hit against up
$525,093 - 3rd rookie FA cap hold (since we released a player, we need to add another rookie minimum cap hold to bring us back to 12 players)
$53,810,548 - Payroll (12 players)
Now we have $12,764,359 in cap space. I suggested signing Green to a $52 mil/year deal over 4 years (about $13 mil/year). Taking into account that we can offer him 4.5% pay increases each year, this is what the structure of a $52 mil deal would look like:
$12,154,670 - Year 1
$12,701,630 - Year 2 (same as a $9.6 mil deal under the current cap)
$13,273,204 - Year 3 (same as a $8.2 mil deal under the current cap)
$13,870,498 - Year 4 (same as a $8.6 mil deal under the current cap)
If we sign Green to this contract, we also get to remove one of our rookie FA cap holds:
$12,154,670 - Green
-$525,093 - removing 3rd rookie cap hold
$65,398,838 - Payroll (12 players)
Now we have $1,134,782 in cap space. That's really not much to offer. That's more than the veteran minimum for a player who has been in the league 5 years or less, but again, it's really not that helpful. We'll have to rely on exceptions and veteran minimums for the rest of our deals.
$2,814,000 - Casspi (2 year room exception)
-$525,093 - removing 1st rookie cap hold
$1,499,187 - Andre Miller (vet minimum)
-$525,093 - removing 2nd rookie cap hold
$845,059 - David Stockton (vet minimum - try CJ Watson at the vet minimum first)
$1,499,187 - Charlie Villanueva (vet minimum - also look at Gooden, Bonner, & R. Evans)
$1,499,187 - Ryan Hollins (vet minimum - also look at J. Anthony & G. Smith)
This would be the team going into the season:
PG - Collison/Miller/McCallum/Stockton
SG - Green/McLemore/Stauskas
SF - Gay/Casspi
PF - Thompson/Villanueva/Moreland
C - Cousins/Cauley-Stein/Hollins
Then you can either look for a McLemore/Stauskas trade to possibly bring in some more froncourt depth, or you can wait until next offseason when the Kings will have $16,554,434 in cap space with the core below still on contract:
PG - Collison
SG - Green/McLemore/Stauskas
SF - Gay/Casspi
PF - Thompson/Moreland
C - Cousins/Cauley-Stein
Horford, Noah, Nene, R. Anderson, T. Jones, Henson, Ezeli, Mi. Plumlee, & M. Leonard will all be FAs next year that we could try to strengthen our frontcourt depth. We could even waive Thompson for an additional $4,175,000 bringing us to $20,729,434 in cap space. Is that enough to go get a player like Horford? Maybe. Although he's older, a Horford/Cauley-Stein/Cousins frontcourt would be pretty darn strong. Since the option to waive Thompson is before FA, I bet we keep him and not take the risk that we can sign a big time FA. It depends on how Cauley-Stein looks this year, but adding a guy like Ezeli, Plumlee, or Leonard as the backup C could make a big difference.