Completely agree. Following the Frog's comments on my previous table - where I was trying to work out our position in 2020 (albeit as best as can be guessed) - I have updated things below. I added in Maloney (who I had left out of the original table by mistake), and dropped some of the salaries of the outside backs.
I could not get it within $9.55 million and keep player's salaries remotely reasonable. So unless the salary cap goes up substantially, we are going to lose a few players by the start of the 2020 season, or at least one big name. It will simply be impossible to keep the current group together. We will be better placed in 2021, assuming Maloney retires, and Merrin and Tamou both leave, or one stays on a reduced contract for the last year or two of their career.
The salaries I have included for guys like Leota and Hetherington are plainly too low (assuming they play a lot of 1st grade next year) but might be ok if they don't play much 1st grade. The other risk is of course other clubs who struggle to develop good talent paying overs to poach our players.
View attachment 20534