Just trying to recap where we stand regarding the second apron. I am pulling numbers from Spotrac. I think I understand but will summarize and anyone can correct or clarify as needed. This is all based on the current roster of 14 players.
Current Active Cap: $177,459,126 (this includes likely incentives, but not unlikely)
Current "Apron" Cap: $179,405,557 (this includes unlikely incentives also)
Listed 2nd Apron Space: $3,388,443 (worst case, assumes unlikely incentives met/paid)
Likely 2nd Apron Space: $5,334,874 (better case, assume unlikely incentive not met)
So again, assuming I am interpreting all of this correctly, right now, we could trade with the TPE and bring back up to $5.3M in salary, have 15 players on the roster, and be under the 2nd apron, but we run the risk of going over if any of the unlikely incentives are met. (Some likely incentives could not be met also).
I believe that another realistic option is to waive Champagnie which would free up another $1,927,896, giving us $7,262,770 of space to the second apron (again risking the unlikely incentives). In this case, we could trade with the TPE for the full $6.2M and be about $1M under the 2nd apron with 14 players, but hopefully with a significant upgrade in talent over Champagnie in the player we trade for.
If we waive Champagnie and do a trade with most or all of the TPE, it would be hard to fill the 15th roster spot with a min contract, unless we waive Kornet. If we did waive Kornet, and depending on how much of the TPE we use, we would have in the range of $3.4M to sign 2 players. They would need to be young, undrafted rookies or something. Or we could sign one player that is better than Kornet and keep the roster at 14. Or of course, just go a couple of $M over the 2nd apron.
Note:
White and RWill have unlikely incentives and likely incentives. Brown has likely incentives only. There is any combination of incentives that could be met so there is no way to know for sure where this will end up. Here are the incentives:
White: 2023-24: LTBE: $750,000 (>= 70 regular season games, All-Defense), ULTBE: $500,000 (3PM >= 185)
RWill: 2023-24: LTBE: $0 (All-Defense), ULTBE: $1,446,431 (>= 69 regular season games, All-Defense, Confence Semifinals, Conference Finals)
Brown: 2023-24: LTBE: $3,321,428 (65 games played, 2nd Round, Conf Finals, Finals, All-NBA), ULTBE: $0