hugepatsfan wrote:Assumed 120% of scale contract for #28 (the normal contract for 1st rounders) and rookie minimum deal for #32... currently $3.2M below the 2nd apron and $16.7M above the tax line with 14 players signed.
Jayson Tatum $54,126,450
Jaylen Brown $53,142,264
Derrick White $28,100,000
Anfernee Simons $27,678,571
Sam Hauser $10,044,643
Georges Niang $8,200,000
Payton Pritchard $7,232,143
#28 pick $2,783,880
Baylor Scheierman $2,619,000
Xavier Tillman $2,546,675
Neemias Queta $2,349,678
J.D. Davison $2,270,735
Jordan Walsh $2,221,677
#32 pick $1,272,869
Total $204,588,585
Salary Cap $154,647,000
Luxury Tax Line $187,897,000
1st Tax Apron $195,946,000
Super Tax Apron $207,825,000
Cap Room $(49,941,585)
Luxury Tax Room $(16,691,585)
1st Apron Room $(8,642,585)
2nd Apron Room $3,236,415
At this point, I feel like they're too close to ducking the tax altogether not to just bite the bullet and do it. Pay a 2nd or two and dump Niang. That's the obvious move. After that you have two options:
1) dump Hauser into a TPE somewhere Technically when you account for the roster spots to backfill of Niang/Hauser it leaves you a bit short but they can make that work with back fo the roster maneuvering like trading #28 for an early 2nd, signing Peterson for a bit less than Davison's non guaranteed minimum deal with an extra year of experience, and/or dumping Tillman midyear and backfilling with a pro rated vet min.
2) Make a move or a series of moves with Simons that sheds $10-12M off his salary so you can keep Hauser on his good value multi year deal instead.
With the work you did putting this together, you missed something. If you trade Hauser or Simons you need money to address their big men.