possm
Coach
- Messages
- 15,591
One would assume we are under the cap in 2017. So in 2018 we have the players on our roster today + approximately an extra 2m due to rise in the cap.
2m less what's already been spent for 2018
-900k - Hunt Millward has said he contract price is well below 1m - 1.1m left
-200k Widdop upgrade - 1.7m left
-100k Thompson upgrade 1.6m left
-100k De Belin upgrade 1.5m left
-100k Lawrie new contract 1.4m left
So who to keep and who to let go? Please try and balance our cap by estimating the salary for each player. I'll go first and you can follow with your own input. Please feel free to change players and player's salaries as you see fit. Mine are only an estimate.
Balance to spend so far is +1.4m
Immediately Extend: Balance 1.4m
- 800k Dugan 550k left
- 600k Packer 0 left
Let Go: Balance 0.00
Faifai Loa 150k 150k left
Glymin 100k 250k left
Dodd 100k 350k left
Havili 150k 450k left
Marketo 150k 600k left
Mosoe 250k 800k left
Mathews 200k 1m left
McCarthy 150k 1.1m left
McCrone 200k 1.3m left
Nona 150k 1.45m left
I Thompson 100k 1.55m left
Hind 100k 1.65m left
Extend: Balance 1.65m
Hutchison 150k 1.55m left
Lafai 350k 1.2m left
Mann 350k 850k left
Milne 300k 550k left
Baclance 550k
So we get to keep all our good players including juniors already signed and still have 550k to play with.
2m less what's already been spent for 2018
-900k - Hunt Millward has said he contract price is well below 1m - 1.1m left
-200k Widdop upgrade - 1.7m left
-100k Thompson upgrade 1.6m left
-100k De Belin upgrade 1.5m left
-100k Lawrie new contract 1.4m left
So who to keep and who to let go? Please try and balance our cap by estimating the salary for each player. I'll go first and you can follow with your own input. Please feel free to change players and player's salaries as you see fit. Mine are only an estimate.
Balance to spend so far is +1.4m
Immediately Extend: Balance 1.4m
- 800k Dugan 550k left
- 600k Packer 0 left
Let Go: Balance 0.00
Faifai Loa 150k 150k left
Glymin 100k 250k left
Dodd 100k 350k left
Havili 150k 450k left
Marketo 150k 600k left
Mosoe 250k 800k left
Mathews 200k 1m left
McCarthy 150k 1.1m left
McCrone 200k 1.3m left
Nona 150k 1.45m left
I Thompson 100k 1.55m left
Hind 100k 1.65m left
Extend: Balance 1.65m
Hutchison 150k 1.55m left
Lafai 350k 1.2m left
Mann 350k 850k left
Milne 300k 550k left
Baclance 550k
So we get to keep all our good players including juniors already signed and still have 550k to play with.
Last edited: