10 players under contract for 104mm.
C: Capela (18.6mm); Bruno (1.8mm)
PF: Galli (20.5mm); Okongwu (6.1mm)
SF: Hunter (7.8mm); Reddish (4.6mm)
SG: Bogdan (18mm); Huerter (4.3mm)
PG: Trae (8.3mm); Dunn (5mm PO)
FAs:
John Collins (28mm, expected)
Tony Snell
Lou Williams
Soloman Hill
28mm for Collins gives them 132mm in salaries, plus a million for the empty roster spot. 133mm with 136 as the Lux tax.
Next summer, Trae Young and Kevin Huerter are up for extensions. Say they keep Collins and he is around 30mm next year. Plus Galli (21.4) + Capela (19.7) + Bogdan (18mm) + Hunter (9.8) + Okungwu (6.4) + Reddish (6). Plus Trae's extension, which would be about 35mm. That's 146.3 before you do anything with Huerter and you only have 8 players. That's 6mm into the 140mm lux tax before you fill our your roster and they have the #20 pick this year, too. Huerter is probably worth 18-25mm.
Matching Collins will be tough. But not matching him could tank the team.
Trae will be worth the Rose Rule max, so 30% of the cap. $116mm=~35mm for Trae.