All of the above is assuming Splitter signs at a much higher rate (which may or may not happen).
What I think is of particularly interesting note is that you see the Front Office basically making some smart chess moves throughout this past season.
Tiago Splitter hitting FA and afraid someone might overpay him? Go sign a seven foot banger in the middle on the cheap (i.e. Aaron Baynes). Afraid someone might overpay Gary Neal? Make sure to have Patty Mills on the roster to take his place as an insurance plan.
That's why the Spurs FO is what it is!