hugepatsfan wrote:Simons (and picks) for Zubac with other LAC players need to make the math work rerouted to other teams
Dump Tillman/Boucher and replace with pro rated minimums. Amari Williams being one of them
White / Pritchard
Brown / Hugo
Walsh / Hauser / Scheierman
Tatum / Minott
Zubac / Queta / Williams / Garza
Plus one more pro rated minimum. That team is below the tax this year.
All 13 of those listed guys are here next year too. And they’d be in position to duck the tax again with some mid season dumps of third unit guys again to totally reset the repeater taxes.
Resetting the repeater rates would give them flexibility to re-sign Queta/Walsh/Minott the year after which pushes them up close to the 2nd apron. Then they can re-sign Pritchard the year after which pushes them back into the 2nd apron but they can stay in there for two seasons and then go back under before repeater penalties kick in like we just did.
Probably the best of all worlds scenario IMO. You have a great 10 man rotation that you can feasibly keep together for the rest of the Tatum/Brown/White/Zubac window.
Just to prove out my math on this... if we traded Simons for Zubac, dumped Tillman, dumped, Boucher, signed Amari Williams to a multi year minimum deal, signed a pro rated vet min (presumably a ball handler), this would be our 25-26 books:
Jayson Tatum $54,126,450
Jaylen Brown $53,142,264
Derrick White $28,100,000
Ivica Zubac $18,102,000
Sam Hauser $10,044,644
Payton Pritchard $7,232,143
Hugo Gonzalez $2,783,880
Baylor Scheierman $2,619,000
Luke Garza $2,461,463
Josh Minott $2,378,870
Neemias Queta $2,349,578
Jordan Walsh $2,221,677
Vet min ball handler $840,100
Amari Williams $465,684
This assumes deal is done on deadline day for the pro ration of Williams and the vet min ball handler. Total salary is $186,867,753 against tax line of $187,895,000 so we're under by about $1M.
Our books for 26-27 would be:
Jayson Tatum $58,456,566
Jaylen Brown $57,078,728
Derrick White $30,348,000
Ivica Zubac $19,550,160
Sam Hauser $10,848,214
Payton Pritchard $7,767,857
Hugo Gonzalez $2,923,560
Luke Garza $2,801,346
Baylor Scheierman $2,744,040
Neemias Queta $2,667,944
Josh Minott $2,584,539
Vet Min Signing $2,464,849
Jordan Walsh $2,406,205
Amari Williams $2,150,917
Again, I assume the vet min signing for the 14th spot would be a ball handler. Also assuming our 2026 1st round pick is gone in the Zubac deal so not accounting for that salary. Total salary there is $204,792,925. That is $3,743,925 above the projected tax line. So in order to duck under again, they'd have to do some midseason dumps. Presumably the two players we'd dump would be Garza and the random vet min player, but Scheierman or Amari Williams could be options if they just really don't show anything. At least one of the backfill players they sign would need to be a rookie minimum as opposed to a vet min. But that's all small minutia and easily doable.
Also, the structure of the Zubac deal would be to take his salary into the Porzingis TPE and then generate a new one for Simons' $27,678,571 that wouldn't expire until next year's deadline. Our future picks would be pretty cleaned out from the Zubac deal so we'd have limited ability to make a compelling trade offer for many players, but it does serve as something we could possibly use for the right opportunity. Staying under the tax has obvious benefits but wouldn't be something they absolutely must do at all costs. Going back to repeater rates could cause some issues as Queta/Walsh/Minott expire after next season and then Pritchard the year after. But maybe if the TPE was used on a good piece you could let one or two of those guys go and be ok (or maybe they're in the deal to capitalize on some value before they get to FA and you have to let them walk). Whatever the case may be, there's still some flexibility to tinker and go back over the tax for the right player(s).