Thanks for the list Rexy.
Here's the player list with salaries
On the left I have entered the salary, including game payments, but haven't factored any front loading.
I have not included LTI replacements Young and White salaries either. They don't count.
Rexy wrote:
2025 playing list as it stands...
100-Lucas Camporeale 21/7/2006 (2024 ND#54)
90- Ben Camporeale 21/7/2006 (2024 ND#43)
85 Harry Charleson 26/6/2006 (2024 RD#9)
100-Harry O'Farrell 3/5/2006 (2024 ND #40)
105-. Jagga Smith 28/1/2006 (2024 ND#3)
100- Matthew Carroll 28/11/05 (2023 RD#15, 2025 SSP)
95-Billy Wilson 16/6/05 (2023 ND#34)
95-Ashton Moir 15/4/05 (2023 ND#29)
150-36. Cooper Lord 20/3/2005 (2023 SSP)
85-34. Rob Monahan 29/6/04 (2023 Cat B Rookie)
85-41. Matt Duffy ?.?.04 (2024 Cat B Rookie)
85- 40. Hudson O'Keeffe 16/12/04 (2023 SSP)
250- Lachie Cowan 1/12/04 (2022 ND#30)
100- Jaxon Binns 29/10/04 (2022 ND#32)
LTI-38. Will White 18/3/04 (2025 SSP)
90- Harry Lemmey 30/1/04 (2022 ND#47)
350- Oliver Hollands 16/1/04 (2022 ND#11)
250-Jesse Motlop 23/11/03 (2021 ND#27)
300- Elijah Hollands 25/4/02 (2020 ND#7 GC, 2023 TP)
200- Corey Durdin 14/2/02 (2020 ND#37)
LTI-45. Flynn Young 3/2/02 (2025 MSRD#9)
100-44. Francis Evans 23/8/01 (2019 ND#41 Geel, 2022 DFA Pt.Adel, 2025 SSP)
300- Brodie Kemp 1/5/01 (2019 ND#17)
800-Sam Walsh 2/7/00 (2018 ND#1)
300- Matthew Cottrell 29/2/00 (2019 PRP, 2021 RD#23)
650- Adam Cerra 7/10/99 (2017 ND#5 Fre, 2021 Tr.P)
650- Tom DeKoning 16/7/99 (2017 ND#30)
300- Lachie Fogarty 1/4/99 (2017 ND#22 Geel, 2020 Tr.P)
250- Lewis Young 20/12/98 (2016 ND#49 WB, 2021 Tr.P)
250- Jordan Boyd 22/9/98 (2021 MSD#20)
950- Harry McKay 24/12/97 (2015 ND#10)
400-Jack Silvagni 17/12/97 (2015 ND F/S #53)
950- Jacob Weitering 23/11/97 (2015 ND#1)
950- Charlie Curnow 3/2/97 (2015 ND#12)
85-39. Alex Cincotta 17/12/96 (2023 SSP)
300-Marc Pittonet 3/6/96 (2014 ND#50, 2019 Tr.P)
450-George Hewett 29/12/95 (2013 ND#32 Syd, 2021 FA)
450-Blake Acres 7/10/95 (2013 ND#19, 2022 Tr.P)
300-Orazio Fantasia 14/9/95 (2013 ND#55 *, 2020 TP PortAd, 2023 DFA)
1000-Patrick Cripps 18/3/95 (2013 ND#13)
450-Mitch McGovern 11/10/94 (2014 ND#43 Ade, 2018 Tr.P)
900-Zac Williams 20/9/94 (2013 RD#54 GWS, 2020 Tr.P)
650- Adam Saad 23/7/94 (2015 RD#25 GCS, 2017 Tr.P *, 2020 Tr.P)
700-Sam Docherty 17/10/93 (2011 ND#12 Bris, 2013 Tr.P)
650-Nic Newman 15/1/93 (2015 RD#35 Syd, 2018 Tr.P)
400-Nick Haynes 18/5/92 (2011 ND#7 GWS, 2024 DFA)
$15800M is what the maximum payments club would be making.
$16625M is 95% of SC
Therefore $825M shortfall has to be made up of payments in advance to make up 95% (ie more frontloading)
I have not factored in the front loading for Williams (600), Cripps (800), Harry, Charlie and Doc, therefore the real number we spend in 2025 would be less 900K.
In fact, the salary I have quoted includes bonus payments for Coleman, BnF and AA nominations that players may not have even received.
Point is, its difficult to see us spending 95% of SC let alone 100% of SC.
What happens to the change we get from only spending 95% of SC? ie the $875M difference?
You can bank up to 5 years of savings, and if you don't spend it in 5th year, you lose it.
This is Austin's 5th year. He may have saved 5 x $875M = $4.375 M (warchest)
Even if the war chest is half that number, its still over $2M we have to pay for a FA and a few depth players
We have 17 contracts expiring this year, so making spots available for 3 kids in the draft and 3 new players is easy.
We just don't have Draft capital, unless TDK walks or we get something for Kemp, but he's part of our much needed depth.
WE will find a way.
TDK's salary will increase from $650 to $1000K, or we save $1000K
SOS will be asking for an increase from his $400K to $800K
WE can still afford all this and still have our war chest to spend.
Walshy will be taking home his 900 after 2026, and increase of 100K on his current contract, maybe 150K, but Williams 900 or more like 600 will offset that after 2026 plus change.
There's bigger issues at play at Carlton than the salary cap.
The issue we have is that Harry Charlie are not producing value for $950K
TDK, as a ruckman is not worth $1M and his ruck stats are quite ordinary despite his flashy blonde hair waves around attracting attention.
Improving Depth with skilled players, and replacing the butchers in the team.