28.800000 - 7-9 year max player (Hayward???)
27.734405 - Horford
10.961225 - Noel (cap hold)
6.796117 - Crowder
6.261395 - Thomas
4.956480 - Brown
4.538020 - Smart
4.090900 - '17 #3 (100% rookie scale hold)
1.988520 - Rozier
1.644300 - Yabusele (100% rookie scale hold)
1.384750 - Jackson (650k guaranteed)
1.251960 - Hunter
1.203700 - Zizic (100% rookie scale)
101.611772 total
102.000000 cap (estimated)
121.000000 tax (estimated)
Here's where you're at after having done the same with a 10+ year max FA (and having succeeded in trading/waiving/stashing all of your other rookie-scales for no returning salary):
33.600000 - 10+ year max player (Durant)
27.734405 - Horford
10.961225 - Noel (cap hold)
6.796117 - Crowder
6.261395 - Thomas
4.956480 - Brown
4.538020 - Smart
4.090900 - '17 #3 (100% rookie scale hold)
0.562493 - incomplete roster hold
0.562493 - incomplete roster hold
0.562493 - incomplete roster hold
0.562493 - incomplete roster hold
101.188514 total
102.000000 cap (estimated)
(Again, using Smitty's estimated numbers.)