Let's say Hayward starts at 35 next year and Hill 25 and we opt out of Boris.
We're sitting at 128M. That's 7M over the LT and doesn't even get into re-signing Ingles.
So we trot out the same exact team minus Ingles, with Hill a year older, and we're gonna overtake the Dubs.
Let's say Hayward opts in so his 16+ figure for next season holds. We are still at 109M and could then re-sign Ingles to bring us right to the LT. But our team is the same and we're still not overtaking the Dubs. And then Hayward's number increases like crazy the year after and Favors, Exum, Johnson and company all come off, thus making us really, really thin.