ESPN in July projected the tax line @ 122 million for next year with the CAP @ 102 million. If Hayward gets the 30% max, we will have the following ten players under contract before re-signing anyone else:
Hayward @ 30,6
Favors @ 12
Johnson @ 10,5
Burks @ 10,6
Exum @ 5
Lyles @ 2,5
Gobert @ 21,2
Hood @ 2,4
Neto @ 1
Bolomboy @ 0,9
This makes for a total commited salary of 96,7 million. With cap holds for our draft picks next summer, this will rise to just about an even 100 million. This means that we will have around 22 million to split between Hill and Ingles if we want to retain them, and that Diaw, Mack and Withey are gone.
Can we get Hill & Ingles to sign for a combined $22 million? I severly doubt it, but it should be possible to dump Joe Johnson together with some cash and a draft pick, so it is absolutely doable to retain our core while remaining under the tax threshold next season.