Malcolm Brogdon (via cap space)
Thomas Bryant (via cap space. Chances are the Wizards are gonna match, but oh well)
Noah Vonleh (via the room exception)
Jared Dudley (vet min)
Brogdon - Smart - Edwards
Brown - Langford
Hayward - Semi - Dudley
Tatum - G. Williams (Vonleh can play the 4 as well)
Bryant - Vonleh - R. Williams
Fill the remaining roster spots as you see fit.
Someone is giving Vonleh more than a $4M starting salary.
We could possibly sign Vonleh via cap space, depending on how much we offer Brogdon.
1. Hayward $32,700,690
2. Smart $12,053,571
3. Bryant $9,246,000 (can't offer him more than the MLE on years 1-2 because of the Arenas provision. Can offer him up to the max for years 3-4)*
4. Tatum $7,830,000
5. Brown $6,534,829
6. Langford $3,454,080
7. G Williams $2,376,840
8. R. Williams $1,940,160
9. Semi $1,618,520
10. rookie min $897,158
11. rookie min $897,158
12. rookie min $897,158
Jackson $92,857
Total: $80,539,021
$109,000,000 - $80,539,021 = $28,460,979 in cap space
This number would actually increase to $29,358,137 (= $28,460,979 + $897,158) if we were to use our remaining cap space to sign 2 players.
For instance, if we signed Brogdon for $23 mil on year 1, we'd be left with around $6.3 mil in cap space to go after Vonleh.
*the absolute max we could offer Bryant would be
$9,246,000
$9,708,300
$29,975,000
$31,323,875
Obviously, this is an overpay. We don't have to max him out for years 3-4. Problem is, unless we overpay him, the Wizards will probably match our offer. Let's say we offer him $15 mil for year 3 (or something along these lines).