The assessment, unless I was mistaken, was for 2020. These guys all come off contract before then and if they stay will be on new deals. The difficulty is guessing whether they'll be first grade regulars by the end of next year. Leota and Hetherington look likely, but its impossible to be sure. Ellis at this stage looks likely to go elsewhere.
Yes exactly, the analysis is trying to predict what the players will be on in 2020.
Some players are already contracted to 2020, so those are less of a concern. For those players, they will in all likelihood still be with us at the end of 2020. The main risk in the analysis I have performed for those players is that I have got their contracted salaries too low, which would mean that there would be even less room for the others who come off contract at the end of 2019.
Amongst that group, Gus signing someone like Yeo up until the end of 2021 looks like a masterstroke. It means that we have probably secured his services long term on far less than his market value.
The bigger issue is the guys coming off contract at the end of 2019. For those guys, if they really come of age next year (or even through the rest of this year) we will have problems. Kikau is one of them. What do we all think the market might be willing to pay for him at the start of 2020? I’d hazard a guess that, if he keeps up his current form, it is in the order of $650,000. I’d also assume that right now he is on far, far less. Possibly even something in the order of $200,000, given when his contract was signed.