Realistic Offseason

49,500,000 Luka Doncic

12,428,571 Jarred Vanderbilt

8,104,000 Deandre Ayton

6,000,000 Jake LaRavia

4,201,080 Dalton Knecht

2,296,271 Bronny James

2,150,917 Adou Thiero

6,800,000 Incomplete Roster Charge (1.36 x 5)

-

Payroll: 91,480,839

Cap Hold: 20,906,361 Austin Reaves

Total: 112,387,200

Salary Cap: 165,000,000

Cap Space: 52,612,800

-

Signing:

25,000,000 LeBron James (27,612,800)

15,000,000 Marcus Smart (12,612,800)

12,600,000 Luke Kennard

9,425,000 Rui Hachimura (Room Exception)

Vet. Minimum Jaxson Hayes

2026 FRP Cameron Carr or Bennett Stirtz

35,000,000 Austin Reaves

-

Depth:

Deandre Ayton | Jaxson Hayes

LeBron James | Rui Hachimura | Jarred Vanderbilt

Marcus Smart | Jake LaRavia | Adou Thiero

Austin Reaves | Luke Kennard | Dalton Knecht

Luka Doncic | Cameron Carr/Bennett Stirtz | Bronny James

-

Same Roster, just the addition of 1 First Round Pick