Would it be worth it to gut the team in order to sign Beal via free agency? Here's what we'd need to do:
- Let Smart, Timelord and JRich walk.
- Decline our team options for Grant and Edwards and let them walk.
- Stash our 2022 first-round pick or trade it.
- Dump one of Romeo/Pritchard/Nesmith for future pick(s) + cap relief.
- Dump Horford's partially-guaranteed expiring contract for cap relief. We'd probably have to sacrifice a pick/prospect in the process. Alternatively, we could also waive him and stretch his guaranteed $14,500,000 salary over 3 years. In this case, we'd have to sacrifice Romeo, plus one of Pritchard/Nesmith as well.
And here are the actual numbers:
Payroll in 2022/231. Tatum $30,351,780
2. Brown $26,669,643
3. Romeo $5,634,257
4. Nesmith $3,804,360
5. Pritchard $2,239,200
6. rookie minimum $953,012
7. rookie minimum $953,012
8. rookie minimum $953,012
9. rookie minimum $953,012
10. rookie minimum $953,012
11. rookie minimum $953,012
12. rookie minimum $953,012
dead salary
Jackson $92,857
total: $75,463,181
The cap is projected at $115,787,000, hence we'd have $40,323,819 in cap space.
Beal's max will start at $40,525,450 (=35% of the cap). In the above scenario, we'd be $201,631 short of Beal's max. It seems like we'd still have to dump one of Romeo/Pritchard/Nesmith. Personally speaking, I'd sacrifice Romeo. Mind you, this is based on current cap projections. It's possible that we'd be able to create enough cap space without having to sacrifice Romeo.
To Beal, or not to Beal, that is the question.
