Current Situation
This is the current roster contracts including an assumption that the 2026 first round pick is used and signed. Red contracts are club option. Deadline for options is June 29, 2026. I am assuming $2.3M for 1st round pick salary.
White Pritchard Shugla
Hauser Scheierman Banton
Brown Gonzalez Harper
Tatum Walsh Williams
Queta Garza 2026 First
Total Salary $190,030,180
Tax Room $10,969,820
1st Apron Room $18,969,820
Roster 15
Base Scenario
For the base scenario, I am assuming that the club options for Shugla and Banton are not picked up, opening up 2 roster spots and reducing the baseline team salary. This is a guess but seems like the reasonable result. Queta and Walsh almost certainly stick, and I think Harper and Williams have end of roster roles.
White Pritchard Shugla
Hauser Scheierman Banton
Brown Gonzalez Harper
Tatum Walsh Williams
Queta Garza 2026 First
Total Salary $185,077,917
Tax Room $15,922,083
1st Apron Room $23,922,083
Roster 13
This scenario would give the team about $15M to sign 1 FA if the plan is to stay at 14 roster spots to start the season, like they have done the past couple of seasons. In this scenario, a big is probably targeted. There are not that many FA big options. Vucevic is nearly as good as any of the available center FAs. This may end up with Vucevic signing for the BAE ($5.5M) or part of the MLE ($15M). Not a great outcome in my mind.
Trade Hauser Scenario
White Pritchard Shugla
Hauser Scheierman Banton
Brown Gonzalez Harper
Tatum Walsh Williams
Queta Garza 2026 First
Total Salary $171,929,702
Tax Room $29,070,298
1st Apron Room $37,070,298
Roster 11
For this scenario, I am assuming that BOS trades both Hauser and the first round pick for a player or players. BOS can take back a player up to $27.7, I believe, due to the Simons TPE. But assuming they want to stay under the tax, it is not likely they spend that much on the one roster spot with 2 others requiring filling. But BOS could use the mechanism to take back a player with a salary of say $20M, leaving them about $9M for the remaining 2 required roster spots. This could also be a sign and trade, say for CJ McCollum, sign for $20M, then trade (not sure ATL would do this but as an example).
Then, after the Hauser + Pick trade, BOS would have say $9M to $14M to spend on FAs for the last 2 roster spots. Between the MLE and the BAE, BOS could spend as much as $20M on FAs in this scenario, but then less on the trade.