the main core you mentioned are on upwards of $700k with Leota on a little less. I'd be fairly certain Turuva, Sorensen, May and Kenny are all on pittance, although two of those (Turuva & Kenny) will be upgraded for '25.
like you say, their cap model is the ideal model moving forward, especially for us with the young talent we have coming through. identify your core, extract value from your youngsters for as long as possible, and prepare to be outbidded by clubs for those players when the time comes. despite the losses of Burton, Kikau, Crichton and Leniu, the machine rolls on.
Luai is the interesting one. I think they'll move things around and Cleary will be jumping between first and second receiver when he chooses, but they might lose a lot more off the field and culturally than they bargained for.