Coming up with a projection here...
1. $41.7 million budget to add / resign players
2. Draft around 15th. 2026-27 contract value around $5 million (based upon anticipated 7% jump). $41.7 million - $5.0 million + $1,362 million roster charge = $38.062 million
3. Use $22 million on bringing back a big man with our TPE. $16 million left. Note: I believe if we signed-and-traded for a player, we'd be hard-capped at the *first* apron. Also, I don't think we can do a S&T and use the TMLE in the same season. So, acquiring new players using S&Ts may be off the table.
4. Use $6.1 million TPE. $9.9 million left. 14 players on roster. We'd have enough left at deadline to use $4.7 TPE.
Admittedly, I don't know the new CBA by heart, so I'm not sure about the accuracy of the consequences to us completing a sign-and-trade using the TPE, or if we'd face any restrictions if we signed-and-traded Simons or Niang.
Centers that make less than our TPE:
Zubac, Poeltl, W. Carter, Gafford, Isaac, I. Stewart
Centers that may be available for S&T:
Porzingis, John Collins, Vukevic, Nurkic, Kessler