Net Effect of Trades - 2022 Deadline Edition

[Wizard Mentor]

Personnel (BBRef Link):

Starters:

Then: Lillard/McCollum/N. Powell/R. Covington/J. Nurkic
Upcoming: Lillard/Simons* (FA)/Little*/Hart/Nurkic* (FA)​

Bench:

Then: Nance Jr.//Little/Zeller//Simons
Upcoming: Winslow/K. Johnson/Brown III
​

NonRotation:

Then: Brown/Smith Jr./McLemore/Elleby
Upcoming: Louzada
​

Blazer Free Agents:

Bledsoe*/Ingles/McLemore/Elleby/Hughes/Watford/Smith Jr.
​

Other Free Agents (Spotrac Link)

Obvious Needs:

Backup Center, 2nd Allstar who is a Forward (preferably PF)
​

* Assuming we dump Bledsoe and sign Nurkic, Simons, Little​

Cap (BBRef Link, Tankathon Link):

Estimated Sunk Salary: $92,061,810 (Includes Bledsoe, Nicholson) - Figure does NOT include cap holds
Estimated Cap Figure Next Season: ???
Estimated Luxury Tax Figure Next Season: ???

Note: can cut $19.375 - $3.9 = $15.475 Mil off Sunk Figure by dumping Bledsoe
Note: Sunk figure includes QO to Little​

Future Picks: (RealGM Link)

2022 1st Round Blazers (currently pick 8)
2022 1st Round New Orleans (currently pick 9)
2022 2nd Round Memphis (currently pick 58)​

_____________________________________________________________________
Then = 1st game of 2021-22 Season
Upcoming = 1st game of 2022-23 Season

Assumptions made, Comments welcome.
Anyone have approximate values for the Cap and Tax Figures for next year?