I've done a bit of creative accounting with the cap space we know we have and what players are rumoured to be on. Also had a look at the players that I would target based on availability and players looking for opportunities/restricted for minutes at their current club. We may have to pay slight overs on potential and contribute to contracts in the first year to get clubs to take our trash, but this is what I came up with...
Out
Klemmer 850k (WT contribute 150k first year only)
Bateman 650k (WT contribute 50k first year only)
Sullivan 500k (WT contribute 100k first year only)
Naden 450k (WT contribute 50k)
Tumeth 200k (WT contribute 50k)
Total outgoing: 2.25m + 1.8m current in cap space = 4.05m Cap Space
In
Sione Fainu 250k
Nelson Asofa-Solomona 800k (Melbourne contribute 100k)
Royce Hunt 550k
Suia Wong 500k (Slight overs to lure out of Roosters and on potential)
Tallis Duncan 500k (Similar to Wong)
Harrison Hassett 250k
Total in: 3.35m (4.05m cap space after outgoings)
With the 700k cap space remaining upgrade Pole and Galvin’s contracts for 2025 and make them commit long term.
1. Jahream Bula
2. Jeral Skelton
3. Tito Turuva
4. Justin Olam
5. Charlie Staines/L.Laulilii
6. Lachlan Galvin
7. Jerome Luai
8. Fonua Pole
9. Api Koroisau
10. Nelson Asofa-Solomona
11. Suia Wong
12. Samuela Fainu
13. Tallis Duncan
14. Latu Fainu
15. Royce Hunt
16. Alex Twal
17. Harrison Hassett
Depth (Top 30 Contracts):
Staines/L.Laulilii, To’a, Doueihi, Sezer, Da Silva, Seyfarth, Sione Fainu, Miller, Matamua, Feledy, Faagutu, Saukuru, Sukkar and Kit Laulilii.
Porter, Johhannsen, Lobb, Mason, Makasini and Faataape on Development/NSW Cup deals.