Just made this post on the GB. Thought I should post it here as well.
This is how the cap sheet looks resigning everyone
http://www.shamsports.com/capulator?id=11734050115b4f941da6584980907550Total taxes of around 200 million in 3 years by signing everyone.
That’s assuming
Horford opts out and gets a contract at 3 years 75M He gets more money to opt out. He would do this unless he thinks he could get more than 22M per. Or even if he does maybe he takes a slight discount to stay in Boston. Realistically I think we could make him opt out and resign him for 2/50.
Rozier to get a Contract 100M 4 years (doubtful)
Dumping Yabu or Morris this year to get out of lux tax. (I used Yabu in this model) ... but Morris would work too.
Cutting Nader (Seems like a given since they are most likely offering Bird a contract)
This is how the cap sheet looks without signing Rozier.
http://www.shamsports.com/capulator?id=12048403445b4f955449119753555865Total taxes of just over 33 Million over 3 years.
So assuming we don’t resign Rozier were left with Kyrie Smart Tatum Brown Hayward Ojeyele Bird Thies Horford ... bacically everyone but Rozier at a reasonable tax point.
I didn’t do the 4th year (2021 - 2022) as im not sure what type of contracts Hayward Bird Ojeyele and Thies would command.
I’m not worried about Luxury Tax honestly. I think we lose Rozier but that’s it. We could easily replace him with Wanamaker Bird or get use the Kings LAC MEM or BOS picks to get a cheap replacement.
Bet with Stillwater Celtics will finish 6th or higher in ECF Standings Regular Season(17-18). [WON]