Cast your eyes over the list of players leaving or that have left the Club this year:
Hunt - 1m
Sims - 800K
McGuire - 400k
Alvaro - 300k
Ford - 200k
Faamausili - 200k
Gosiewsk - 300k
Moga - 200k
O'Ofou -150k
Reuben - 150k
Burgess - 200k (maybe going)
McCullough - 300k (maybe going)
Total savings approximately 3.5m - 4m to spend
The above figures are my best estimate.
David Fifita - 1m
Robson - 600k
New Prop - 700k
Total spend 2.3m
+ upgrades and promotions
Oh how I have missed your whiteboard Possm!
But just to correct a few things there:
Hunt has re-signed
Sims - you're about right there
Maguire - same
Alvaro left mid-season and was only on about half of your quote - and was replaced in the squad
Ford - I would say 150k max
Faama - you're about right
Jetski - about half of your estimate (min wage I believe)
Moga - may stay given Hook is still coach and played most of the back half in first grade.
O'Ofou and Rueben were/are Development squad players and not counted in the main cap
Burgess was only on match payments and no word if he will play on, although he did play the last round Koe cup game, but his salary would be min wage only at 120/130k
Macca will stay and will be on a fair chunk more than 300k