Update based on where things stand today and some scenario analysis.
First, this is the cap sheet as it stands right now. No extensions are assumed, everything you see here is real and on the books. As is stands, we have 10 players under control next season if you include Sochan who will be an RFA.
If the Spurs declined to issue Sochan an RFA tender, we'd enter the off-season with $13.2MM of cap space and $56.9MM of room under the 1st apron. With that said, it looks like we might have a lottery pick coming our way that we'd have to acount for as well.
I do not think we used our BAE last off-season, so I think that means we have it available for us going into this year? Perhaps one of our resident cap experts like
@Bruno or
@Chinook can confirm.
View attachment 537
Here is a scenario I wanted to look at surrounding Champ. For this, I am going to assume we do tender Jeremy and he is off the books. Of course, if we trade him (or Kelly, or anyone else) for a longer deal, that changes a lot.
In this scenario I'm declining Champ's team option and extending him on a 2+1 worth $54.5MM that is modeled after Santi Aldama's extension with MEM. It's arguable that maybe this is a little high... but let's go with it for now.
I'm also going to assume that Barnes extends for a team friendly 2/$16 to be our Bench Unc. Also extension eligible is Keldon, who I'm going to give the same 2+1 we gave Champ in this scenario.
I'm also assuming max rookie extensions for Wemby (30%), Castle (25%) and Harper (25%) even though I'm not sure Castle or Harper earn those deals. There is also the potential that Wemby does not qualify for a 30% max if he doesn't play 65 games next year... which is not outside of the realm of possibilities.
As you can see... we have some problems (note, I updated the Apron numbers in this one - they are not correct, but also not relevant in the example above). We go into the Tax in 2027-28, which I'm not sure we want to do - especially if we are going to be in the tax the subsequent years, we probably want to delay that first dip into the tax as much as possible (or completely).
I also cannot see us going over the 2nd apron in any circumstance.
So something has got to give... do Champ or Keldon take less money? Do we move Devin with 2 years left? Do we move Fox only 1 year into his extension?
View attachment 539