Curly_Tiger
Well-known member
Rough Cap maths here
Warning, there's assumptions and educated guesses here and some of it may be stating the obvious, but here goes anyway .........
If we reckon we have maybe $500k up our sleeve (more on that later) on the 2020 cap, then we free up around $1.6m for Benji, Lawrence, Jennings, McQueen & Taylor, plus an extra $100k in the 21 Cap, that takes us to $2.2m
Reynolds & Packer both run to 2021 so that's a combined $1.45m we seem to be stuck with, let's hope not, they are the dollars which could make a big difference to us
Let's assume we keep Clark, Eisenhuth and McIntyre. Eisenhuth same $ for a year, Clark & McIntyre up around $200k combined [Takes us to $2.0m]
All other base $ players stay on the same or are replaced by others on the same
Momo is coming back and would have got an upgrade for 21 & 22 of let's go with $150k per season, he hadn't done much when we signed him first time around [$1.85m]
Mbye was subsidised by the Dogs until 2020 so he lifts by around $200k [$1.65m]
I have Talau, Garner & Twal all lifting slightly based on the timings of their extensions prior to the end of their previous deals, all up not a lot, say $200k combined [$1.45m]
BJ Leilua and Douehi both lift as prior club contributions drop back, estimated an additional combined $300k for 21 [$1.15m]
Uto joins us, sounded like a back ended 3 year $800k deal so likely around $200k [$0.95m]
If we had some cap space in 2020 I'd imagine we prepay some of the future commitments so that's $500k coming back in to the pot [$1.45m]
We then need 4 players with $1.45m, seems tough to go crazy with that. It seems to me that unless we move on some of our big dollar under performers, it's hard to get more than one big name signing
Of course there will be other movement that could help, but at a high level, that's a guess at where we might be at
Mbye, JRey & big Kerry would still be on the books for at least $2.2m in 2021 (Mbye until 2022) so that's the key to really transform our squad
Warning, there's assumptions and educated guesses here and some of it may be stating the obvious, but here goes anyway .........
If we reckon we have maybe $500k up our sleeve (more on that later) on the 2020 cap, then we free up around $1.6m for Benji, Lawrence, Jennings, McQueen & Taylor, plus an extra $100k in the 21 Cap, that takes us to $2.2m
Reynolds & Packer both run to 2021 so that's a combined $1.45m we seem to be stuck with, let's hope not, they are the dollars which could make a big difference to us
Let's assume we keep Clark, Eisenhuth and McIntyre. Eisenhuth same $ for a year, Clark & McIntyre up around $200k combined [Takes us to $2.0m]
All other base $ players stay on the same or are replaced by others on the same
Momo is coming back and would have got an upgrade for 21 & 22 of let's go with $150k per season, he hadn't done much when we signed him first time around [$1.85m]
Mbye was subsidised by the Dogs until 2020 so he lifts by around $200k [$1.65m]
I have Talau, Garner & Twal all lifting slightly based on the timings of their extensions prior to the end of their previous deals, all up not a lot, say $200k combined [$1.45m]
BJ Leilua and Douehi both lift as prior club contributions drop back, estimated an additional combined $300k for 21 [$1.15m]
Uto joins us, sounded like a back ended 3 year $800k deal so likely around $200k [$0.95m]
If we had some cap space in 2020 I'd imagine we prepay some of the future commitments so that's $500k coming back in to the pot [$1.45m]
We then need 4 players with $1.45m, seems tough to go crazy with that. It seems to me that unless we move on some of our big dollar under performers, it's hard to get more than one big name signing
Of course there will be other movement that could help, but at a high level, that's a guess at where we might be at
Mbye, JRey & big Kerry would still be on the books for at least $2.2m in 2021 (Mbye until 2022) so that's the key to really transform our squad