Here is the Rookie pay scale:
1st: $10,132,300
2nd: $9,065,600
3rd: $8,141,200
4th: $7,340,000
5th: $6,646,800
6th: $6,037,000
7th: $5,511,000
8th: $5,048,800
9th: $4,640,900
10th: $4,408,800
Say SA gets TOR that’s about two top 10 picks. Say it’s #4 & #8. That’s $7.3 plus $5.0 = $12.3 added to salary.
Takes you to $121.7 / $141.0 salary cap for:
- all 24-25 contracts on books plus non-distributed 3.0MM for Graham's approx guaranteed portion if he is waived by July 1, 2024
- plus picking up team options on Wesley, Branham, Sochan
- plus fully guaranteeing Champagnie and Bassey
-plus hypothetical FRP #4 & FRP #8
Jones/FRP/Wesley
Vassell/Branham
Keldon/FRP/Champ/Cissoko
Sochan/Osman/Barlow
Wemby/Zollins/Bassey
3 Two-Ways
for $121.7 plus Osman and Barlow offers and Two-Way amounts / $141.0 salary cap
Waive say Bassey in this scenario and add a say, $8-14MM free agent and still hit cap