This is what I figured...
PLAYER NAME 2015/16
DeMarcus Cousins $14,728,844
Rudy Gay $12,403,101
Derrick Williams
Carl Landry
Jason Thompson
Darren Collison $5,013,559
Ben McLemore $3,156,600
Nik Stauskas
Ray McCallum $947,276
Eric Moreland
David Stockton
TOTALS $36,249,380
WCS 3,200,000
$39,449,380 w WCS
69,000,000 Salary Cap
$29,550,620 Total available
Nope, that's wrong. See the correct numbers below.
DeMarcus Cousins $15,851,950
Rudy Gay $12,403,101
Darren Collison $5,013,559
Ben McLemore $3,156,600
Willie Cauley-Stein (Cap Hold) $2,831,900
Ray McCallum $947,276
Wayne Ellington (Stretch) $882,630
Eric Moreland $845,059
David Stockton $845,059
Undrafted Rookie FA Cap Hold $525,093
Undrafted Rookie FA Cap Hold $525,093
Undrafted Rookie FA Cap Hold $525,093
Undrafted Rookie FA Cap Hold $525,093
Total Payroll = $44,877,506
Salary Cap = $69,100,000
Cap Space = $24,222,494
You look like you're using Hoopshype salary numbers which are wrong (e.g., Cousins). Your cap hold for Cauley-Stein is off too, and not to mention you're not including Ellington's stretch, undrafted rookie cap holds, Moreland's contract, and Stockton's contract. Their contracts are unguaranteed, but they are on the books until we decide we want to waive them.
If you waive Moreland, Stockton, and McCallum, our cap space goes up to $25,284,609.