Below is a list of most of what each club can do with what they have left. Couple of things
- When I say you can delist players, that means senior-listed players. You cannot delist contracted stalwarts, veterans or rookies.
- You cannot undelist, unpromote, unextend, unstalwartify or unveteranise anyone
- You cannot demote from senior to rookie list
- From this point on you cannot do anything that will put you over, or further over the cap.
Things I haven't included:
a) The possibility of any delisted players being picked up in the AFL PSD/RD. If you want to do something with them that isn't on the list you can. If any of that saves money, you'll get the benefits in the PSD/rookie draft. If it costs you money and pushes you over the cap, there's a second firesale.
b) Extension of first year contracts for non-first round picks, you can do that if you want too but I figured it's unlikely
c) If it says you can re-rookie someone, you can also promote them at $81k/1yr, 99/2, 248/3, 372/4, 537/5. You can do your own calculations to work that out.
Any leftover money can be spent in the firesale, on more expensive non-first-year players in the ND/PSD, or on rookie picks (up to the maximum rookie list size).
You have until 6pm Thursday to decide what you want to do. If you finalise your list before then, please post that you're finished. If everybody is finished early, we will start the draft early (but not the time limits).
You also need to check your list before then. If you don't tell me there's a problem before then, there isn't.
I will also be tweaking how I choose players for the firesale to ensure there is a contest. It won't just be freebies for the couple of teams who have heaps of money left to spend.
Adelaide
Current cap space:
$54,000
Cost cutting options:
1. Delist Richard Hadley at 50% ($62,000 saving)
2. Delist Beau Muston at 75% ($37,000)
Spending options:
3. Re-sign Alistair Smith for 1-5 years ($107,000 cost)
[strike]X. Extend Andrejs Everitt to 2-5 years at $537,000 ($430,000)[/strike]
[strike]X. Extend Nathan Jones to 2-5 years at $537,000 ($337,000)[/strike]
Combinations & Consequences:
12: $153,000 to spend in firesale/draft. Must spend $63,000 to get pick 80 (leaves $90,000). Can delist another player to get pick 99 (leaves $27,000).
123: $46,000 to spend in firesale/draft.
Brisbane Bears
Current cap space:
$157,000
Cost cutting options:
None
Spending options:
1. Re-sign Tom Lonergan for 1-5 years ($107,000)
2. Re-sign Roger Hayden for 1-5 years ($107,000)
3. Veteranise Roger Hayden for 1 year ($0)
Combinations & Consequences:
0: $157,000 to spend in firesale/draft. Can delist a player to get pick 111 (leaves $94,000), or two players to get picks 111 and 128 (leaves $31,000).
1: Lose pick 93, $113,000 to spend in firesale/draft. Can delist a player to get pick 93 back (leaves $50,000)
2: Lose pick 93, $113,000 to spend in firesale/draft. Can delist a player to get pick 93 back (leaves $50,000)
3: $157,000 to spend in firesale/draft. Can delist a player to get pick 111 (leaves $94,000), or two players to get picks 111 and 128 (leaves $31,000).
12: Lose picks 74 and 93, $69,000 to spend in firesale/draft. Can delist a player to get pick 74 back (leaves $6,000)
13: Lose pick 93, $113,000 to spend in firesale/draft. Can delist a player to get pick 93 back (leaves $50,000)
23: Lose pick 93, $113,000 to spend in firesale/draft. Can delist a player to get pick 93 back (leaves $50,000)
123: Lose picks 74 and 93, $69,000 to spend in firesale/draft. Can delist a player to get pick 74 back (leaves $6,000)
Carlton Lions
Current cap space:
-$114,000
Cost cutting options:
None
Spending options:
[strike]1. Re-rookie Mark Austin for 1 year ($44,000)[/strike]
[strike]2. Extend Shannon Hurn to 2-5 years at $537,000 ($337,000)[/strike]
Combinations & Consequences
Over the cap, can't save any money, we have a fire sale
Collingwood
Current cap space:
$94,000
Cost cutting options:
None
Spending options:
1. Re-rookie Matthew Scott for 1 year ($44,000)
Combinations & Consequences:
0: $94,000 to spend in firesale/draft. Can delist a player to get pick 103 (leaves $31,000)
1: $50,000 to spend in firesale/draft.
Geelong
Current cap space:
$251,000
Cost cutting options:
1. Delist Ranga Ediwickrama at 75% ($23,000)
Spending options:
2. Pay out Ranga Ediwickrama at 300% ($190,000)
Combinations & Consequences:
0: $251,000 to spend in firesale/draft. Must delist a player. Can delist two to get pick 82 (leaves $188,000), three to get pick 101 (leaves $125,000) and four to get pick 119 (leaves $62,000).
1: $274,000 to spend in firesale/draft. Can delist another player to get pick 82 (leaves $211,000), two to get pick 101 (leaves $148,000), three to get pick 119 (leaves $85,000) and four to get pick 136 (leaves $22,000)
2: $61,000 to spend in firesale/draft.
Gold Coast Devils
Current cap space:
$18,000
Cost cutting options:
1. Delist Mitch Hahn at 50% ($118,000)
2. Delist Chris Hall at 75% ($22,000)
3. Delist Marcus Marigliani at 75% ($19,000)
4. Delist Michael Still at 75% ($15,000)
5. Delist Travis Tuck at 75% ($26,000)
Spending options:
[strike]Pay out Mitch Hahn at 150% ($119,000)[/strike]
[strike]Pay out Chris Hall at 150% ($44,000)[/strike]
[strike]Pay out Michael Still at 300% ($124,000)[/strike]
6. Re-rookie Pearce Hanley for 1 year ($44,000)
7. Re-rookie Riley Milne for 1 year ($44,000)
[strike]Extend Brett Deledio to 3-5 years at $537,000 ($224,000)[/strike]
Combinations & Consequences:
0: $18,000 to spend in firesale/draft.
1: Add pick 81. $73,000 to spend in firesale/draft. Can delist another player to get pick 100.
12: Add picks 81 and 100. $32,000 to spend in firesale/draft.
13: Add picks 81 and 100. $29,000 to spend in firesale/draft.
14: Add picks 81 and 100. $25,000 to spend in firesale/draft
15: Add picks 81 and 100. $36,000 to spend in firesale/draft
16: Add pick 81. $29,000 to spend in firesale/draft
17: Add pick 81. $29,000 to spend in firesale/draft
The rest: Not allowed
Launceston
Current cap space:
$251,000
Cost cutting options:
None
Spending options:
None
Combinations & Consequences:
0: Nothing. No minimum list size so that money will be spent on whatever extra picks fit in.
Melbourne
Current cap space:
$103,000
Cost cutting options:
1. Delist Jarrod Atkinson at 75% ($50,000)
2. Delist Jay Neagle at 75% ($45,000)
Spending options:
[strike]Pay out Jay Neagle at 225% ($225,000)[/strike]
3. Extend Nick Riewoldt to 3-5 years at $537,000 ($7,000)
Combinations & Consequences:
1: Add pick 97. $90,000 to spend in firesale/draft. Can delist another player to get pick 115.
12: Add picks 97 and 115. $72,000 to spend in firesale/draft. Can delist another player to get pick 132.
13: Add pick 97. $83,000 to spend in firesale/draft. Can delist another player to get pick 115
123: Add picks 97 and 115. $65,000 to spend in firesale/draft. Can delist another player to get pick 132.
Mozzie Bites
Current cap space:
$69,000
Cost cutting options:
1. Delist Jaxson Barham at 75% ($38,000)
2. Delist Luke Miles at 75% ($19,000)
Spending options:
[strike]Pay out Jaxson Barham at 225% ($192,000)[/strike]
3. Re-sign Antoni Grover for 1-5 years ($107,000)
4. Re-rookie Tom Simpkin for 1 year ($44,000)
Combinations & Consequences:
0: $69,000 to spend in firesale/draft. Can delist a player to get pick 90.
1: Add pick 90. $44,000 to spend in firesale/draft.
2: Add pick 90. $25,000 to spend in firesale/draft.
3: Not allowed
4: $25,000 to spend in firesale/draft.
12: Add picks 90 and 108. $0 to spend in firesale/draft.
13: $0 to spend in firesale/draft.
14: Add pick 90. $0 to spend in firesale/draft.
23: Not allowed
24: Not allowed
34: Not allowed
123: Not allowed
124: Not allowed
134: Not allowed
234: Not allowed
1234: Not allowed
Port Adelaide
Current cap space:
$512,000
Cost cutting options:
Delist Matthew Westhoff at 75% ($26,000)
Delist Steven Dodd at 75% ($26,000)
Spending options:
Re-sign Steven Gaertner for 1-5 years ($107,000)
Re-sign Jordan Jones for 1-5 years ($107,000)
Re-sign Brent Guerra for 1-5 years ($107,000)
Re-rookie Matthew Dea for 1 year ($44,000)
Re-rookie Dylan McNeil for 1 year ($44,000)
Extend Robert Warnock to 2-5 years at $537,000 ($427,000)
Combinations & Consequences:
Later
Richmond
Current cap space:
$94,000
Cost cutting options:
1. Delist Ed Barlow at 75% ($52,000)
2. Delist Steven Browne at 75% ($34,000)
3. Delist Anthony Corrie at 75% ($26,000)
4. Delist Brad Fisher at 75% ($64,000)
5. Delist Scott Harding at 75% ($26,000)
6. Delist Tony Notte at 75% ($72,000)
7. Delist Troy Selwood at 75% ($35,000)
8. Stalwartify Daniel Motlop for 1 year ($43,000)
Spending options:
[strike]Pay out Ed Barlow at 225% ($263,000)
Pay out Tony Notte at 150% ($144,000)[/strike]
9. Pay out Troy Selwood at 150% ($70,000)
A. Re-sign Campbell Heath for 1-5 years ($107,000)
B. Re-sign Danny Meyer for 1-5 years ($107,000)
C. Extend Dustin Martin to 2 years at $207,000 ($62,000)[strike], 3 years at $330,000 ($254,000), 4 years at $413,000 ($337,000) or 5 years at $537,000 ($461,000)[/strike]
Combinations & Consequences:
485 legal combinations after Motlop's stalwartification. Make a couple more decisions and I might post the remaining ones.
To have the most money you can have going into the draft, delist Fisher and Notte and you'll get two more picks and have $147,000 to spend
To use up every dollar there's these options:
a) Delist Barlow, Browne, Notte. Re-sign Meyer or Heath and get 2 extra picks. Extend Martin to 2 years
b) Delist Barlow, Corrie, Fisher, Harding, Notte. Get 5 extra picks. Extend Martin to 2 years
c) Delist Barlow, Corrie, Fisher, Selwood. Get 4 extra picks. Extend Martin to 2 years
d) Delist Barlow, Fisher, Harding, Selwood. Get 4 extra picks. Extend Martin to 2 years
e) Delist Browne, Corrie, Fisher, Harding, Selwood. Re-sign Meyer or Heath and get 4 extra picks.
f) Delist Browne, Corrie, Fisher, Selwood. Re-sign Meyer or Heath and get 3 extra picks.
g) Delist Browne, Fisher, Harding, Selwood. Re-sign Meyer or Heath and get 3 extra picks.
h) Delist Corrie, Harding, Notte, Selwood. Re-sign Meyer or Heath and get 3 extra picks.
Rottnest Razorbacks
Current cap space:
$317,000
Cost cutting options:
1. Delist Bachar Houli at 75% ($86,000)
2. Delist Tim Houlihan at 75% ($81,000)
Spending options:
[strike]Pay out Bachar Houli at 225% ($432,000)[/strike]
3. Re-sign Brett Jones for 1-5 years ($107,000)
4. Re-rookie Lewis Broome for 1 year ($44,000)
Combinations & Consequences:
0: $317,000 to spend in firesale/draft.
1: Add pick 75. $340,000 to spend in firesale/draft.
2: Add pick 75. $335,000 to spend in firesale/draft.
3: Lose pick 56. $273,000 to spend in firesale/draft.
4: $273,000 to spend in firesale/draft.
12: Add picks 75 and 94. $358,000 to spend in firesale/draft.
13: $338,000 to spend in firesale/draft.
14: Add pick 75. $296,000 to spend in firesale/draft.
23: $333,000 to spend in firesale/draft.
24: Add pick 75. $291,000 to spend in firesale/draft.
34: Lose pick 56. $229,000 to spend in firesale/draft.
123: Add pick 75. $314,000 to spend in firesale/draft.
124: Add picks 75 and 94. $314,000 to spend in firesale/draft.
134: $252,000 to spend in firesale/draft.
234: $247,000 to spend in firesale/draft.
1234: Add pick 75. $270,000 to spend in firesale/draft.
St Kilda Titans
Current cap space:
$50,000
Cost cutting options:
None
Spending options:
[strike]Re-sign Simon Buckley for 1-5 years ($107,000)[/strike]
1. Re-rookie Matthew Panos for 1 year ($44,000)
Combinations & Consequences:
0: $50,000 to spend in firesale/draft
1: $6,000 to spend in firesale/draft
Sydney Broncos
-$454,000
Current cap space:
Cost cutting options:
1. Delist Jack Anthony at 75% ($26,000)
2. Delist Leigh Harding at 75% ($59,000)
3. Delist Brad Howard at 75% ($26,000)
4. Delist Jay Nash at 75% ($67,000)
5. Delist Tim Callan at 0% ($102,000)
6. Stalwartify Daniel Pratt ($93,000)
Spending options:
[strike]Re-sign Scott Reed for 1-5 years ($107,000)
Re-sign Ted Richards for 1-5 years ($200,000)
Re-rookie Jaryd Cachia for 1 year ($44,000)
Re-rookie Will Johnson for 1 year ($44,000)
Extend Matthew Bate to 2-5 years at $537,000 ($213,000)
Extend Jake King to 2-5 years at $537,000 ($327,000)
Extend Cheynee Stiller to 2-5 years at $537,000 ($309,000)[/strike]
Combinations & Consequences:
0: Must delist 3 players. $454,000 over cap.
1: Must delist 2 more players. $428,000 over cap.
2: Must delist 2 more players. $395,000 over cap
3: Must delist 2 more players. $428,000 over cap
4: Must delist 2 more players. $387,000 over cap
5: Must delist 2 more players. $352,000 over cap
6: Must delist 3 players. $361,000 over cap
12: Must delist 1 more player. $369,000 over cap
13: Must delist 1 more player. $402,000 over cap
14: Must delist 1 more player. $361,000 over cap
15: Must delist 1 more player. $326,000 over cap
16: Must delist 2 more players. $335,000 over cap
23: Must delist 1 more player. $369,000 over cap
24: Must delist 1 more player. $328,000 over cap
25: Must delist 1 more player. $293,000 over cap
26: Must delist 2 more players. $302,000 over cap
34: Must delist 1 more player. $361,000 over cap
35: Must delist 1 more player. $326,000 over cap
36: Must delist 2 more players. $335,000 over cap
45: Must delist 1 more player. $285,000 over cap
46: Must delist 2 more players. $294,000 over cap
56: Must delist 2 more players. $259,000 over cap
123: $343,000 over cap
124: $302,000 over cap
125: $267,000 over cap
126: Must delist 1 more player. $276,000 over cap
134: $335,000 over cap
135: $300,000 over cap
136: Must delist 1 more player. $309,000 over cap
145: $259,000 over cap
146: Must delist 1 more player. $268,000 over cap
156: Must delist 1 more player. $233,000 over cap
234: $302,000 over cap
235: $267,000 over cap
236: Must delist 1 more player. $276,000 over cap
245: $226,000 over cap
246: Must delist 1 more player. $235,000 over cap
256: Must delist 1 more player. $200,000 over cap
345: $259,000 over cap
346: Must delist 1 more player. $268,000 over cap
356: Must delist 1 more player. $233,000 over cap
456: Must delist 1 more player. $192,000 over cap
1234: Add pick 96. $339,000 over cap
1235: Add pick 96. $304,000 over cap
1236: $250,000 over cap
1245: Add pick 96. $263,000 over cap
1256: $174,000 over cap
1345: Add pick 96. $296,000 over cap
1346: $242,000 over cap
1356: $207,000 over cap
1456: $166,000 over cap
2345: Add pick 96. $263,000 over cap
2346: $209,000 over cap
2356: $174,000 over cap
2456: $133,000 over cap
3456: $166,000 over cap
12345: Add picks 96 and 114. $300,000 over cap
12346: Add pick 96. $246,000 over cap
12356: Add pick 96. $211,000 over cap
12456: Add pick 96. $170,000 over cap
13456: Add pick 96. $203,000 over cap
23456: Add pick 96. $170,000 over cap
123456: Add picks 96 and 114. $207,000 over cap
Victorian Eagles
Current cap space:
$1,196,000
Cost cutting options:
Delist Chris Johnson at 75% ($71,000)
Delist Jesse Smith at 50% ($114,000)
Spending options:
Re-sign Michael Gardiner for 1-5 years ($107,000)
Re-sign Michael Pettigrew for 1-5 years ($107,000)
Re-sign Brennan Stack for 1-5 years ($107,000)
Pay out Jesse Smith at 150% ($114,000)
Extend Nathan Bock to 2-5 years at $537,000 ($328,000)
Extend Mitch Clark to 2-5 years at $537,000 ($377,000)
Extend Colin Sylvia to 2-5 years at $537,000 ($337,000)
Extend Beau Waters to 2-5 years at $537,000 ($310,000)
Extend Sam Fisher to 3-5 years at $537,000 ($197,000)
Extend Danyle Pearce to 3-5 years at $537,000 ($224,000)
NB: Can only do 1 of the above extensions
Extend Daniel Talia to 2 years at $207,000 ($131,000), 3 years at $330,000 ($254,000), 4 years at $413,000 ($337,000) or 5 years at $537,000 ($461,000)
Combinations & Consequences:
$20,000 short of being able to do all the most expensive options in there. So basically you can do anything, just either extend someone other than Clark or only give Talia 4 years.
Wagga Wagga Warthogs
Current cap space:
$1,810,000
Cost cutting options:
Delist Tom McNamara at 75% ($26,000)
Delist Josh Smith at 75% ($26,000)
Spending options:
Pay out Tom McNamara at 150% ($53,000)
Re-rookie Daniel Archer for 1 year ($44,000)
Re-rookie Levi Casboult for 1 year ($44,000)
Re-rookie Pat Contin for 1 year ($44,000)
Re-rookie Stewart Crameri for 1 year ($44,000)
Re-rookie Luke Delaney for 1 year ($44,000)
Re-rookie Josh Dyson for 1 year ($44,000)
Re-rookie David Ellard for 1 year ($44,000)
Re-rookie Mitchell Golby for 1 year ($44,000)
Re-rookie Nathan Gordon for 1 year ($44,000)
Re-rookie Sam Grimley for 1 year ($44,000)
Re-rookie Robbie Hicks for 1 year ($44,000)
Re-rookie Thomas Hunter for 1 year ($44,000)
Re-rookie Ben Johnson for 1 year ($44,000)
Re-rookie Chris McKaigue for 1 year ($44,000)
Re-rookie Niall McKeever for 1 year ($44,000)
Re-rookie James Mulligan for 1 year ($44,000)
Re-rookie Jamie O'Reilly for 1 year ($44,000)
Re-rookie Aiden Riley for 1 year ($44,000)
Re-rookie Patrick Rose for 1 year ($44,000)
Re-rookie Chris Schmidt for 1 year ($44,000)
Re-rookie Hamish Shepheard for 1 year ($44,000)
Re-rookie Will Sierakowski for 1 year ($44,000)
Re-rookie Taite Silverlock for 1 year ($44,000)
Re-rookie Jesse Stringer for 1 year ($44,000)
Re-rookie Luke Thompson for 1 year ($44,000)
Re-rookie Zach Tuohy for 1 year ($44,000)
Re-rookie Nick Westhoff for 1 year ($44,000)
Re-rookie Jordan Williams for 1 year ($44,000)
Re-rookie Matthew Wright for 1 year ($44,000)
Add Ben Mabon to the senior list on a 2 year, 3rd round pick contract ($63,000)
Rookie list Ben Mabon for 1 year ($44,000)
Add Trent Stubbs to the senior list on a 2 year, 3rd round pick contract ($63,000)
Rookie list Trent Stubbs for 1 year ($44,000)
Add Tom Young to the senior list on a 2 year, 3rd round pick contract ($63,000)
Rookie list Tom Young for 1 year ($44,000)
NB: Maximum 8 of these players can be rookied
Combinations & Consequences:
You work it out.
West Coast
Current cap space:
$146,000
Cost cutting options:
1. Delist Joe Anderson at 75% ($36,000)
2. Delist Daniel Bell at 75% ($44,000)
3. Delist John Meesen at 50% ($57,000)
Spending options:
[strike]Pay out Joe Anderson at 225% ($184,000)[/strike]
4. Re-sign Paul Cahill for 1-5 years ($107,000)
Combinations & Consequences:
0: $146,000 to spend on firesale/draft. Can delist a player for pick 85 and another for pick 104.
1: Add pick 85. $119,000 to spend on firesale/draft.
2: Add pick 85. $127,000 to spend on firesale/draft.
3: Add pick 85. $140,000 to spend on firesale/draft.
4: $39,000 to spend on firesale/draft. Must delist a player.
12: Add picks 85 and 104. $100,000 to spend on firesale/draft.
13: Add picks 85 and 104. $113,000 to spend on firesale/draft.
14: $75,000 to spend on firesale/draft.
23: Add picks 85 and 104. $121,000 to spend on firesale/draft.
24: $83,000 to spend on firesale/draft.
34: $96,000 to spend on firesale/draft.
123: Add picks 85, 104 and 122. $94,000 to spend on firesale/draft.
124: Add pick 85. $56,000 to spend on firesale/draft
234: Add pick 85. $77,000 to spend on firesale/draft
1234: Add picks 85 and 104. $50,000 to spend on firesale/draft.
Western Vultures
Current cap space:
$157,000
Cost cutting options:
1. Delist Des Headland at 75% ($52,000)
Spending options:
2. Re-sign Paul Bevan for 1-5 years ($107,000)
3. Re-sign Jarrad Redden for 1-5 years ($107,000)
4. Re-sign Luke Rounds for 1-5 years ($107,000)
[strike]Pay out Des Headland at 150% ($110,000)[/strike]
5. Re-rookie Daniel Webb for 1 year ($44,000)
[strike]Extend Michael Newton to 2-5 years at $537,000 ($427,000)[/strike]
6. Extend Matt Priddis to 3-5 years at $537,000 ($157,000)
7. Extend Ben Griffiths to 2 years at $207,000 ($100,000)[strike], 3 years at $330,000 ($223,000), 4 years at $413,000 ($306,000) or 5 years at $537,000 ($430,000)[/strike]
Combinations & Consequences:
5: $113,000 to spend on firesale/draft
15: Add pick 91. $102,000 to spend on firesale/draft
25: Lose pick 72. $69,000 to spend on firesale/draft.
35: Lose pick 72. $69,000 to spend on firesale/draft.
45: Lose pick 72. $69,000 to spend on firesale/draft.
56: Not allowed
57: $13,000 to spend on firesale/draft.
125: $58,000 to spend on firesale/draft
135: $58,000 to spend on firesale/draft
145: $58,000 to spend on firesale/draft
156: Not allowed
157: $2,000 to spend on firesale/draft
235: Not allowed
245: Not allowed
256: Not allowed
257: Not allowed
345: Not allowed
356: Not allowed
357: Not allowed
456: Not allowed
457: Not allowed
567: Not allowed
1235: Lose pick 72. $14,000 to spend on firesale/draft
1245: Lose pick 72. $14,000 to spend on firesale/draft
1256: Not allowed
1257: Not allowed
1345: Lose pick 72. $14,000 to spend on firesale/draft
1456: Not allowed
1457: Not allowed
1567: Not allowed
2345: Not allowed
2356: Not allowed
2357: Not allowed
2456: Not allowed
2457: Not allowed
2567: Not allowed
3456: Not allowed
3457: Not allowed
3567: Not allowed
4567: Not allowed
12345: Not allowed
12356: Not allowed
12357: Not allowed
12456: Not allowed
12457: Not allowed
12567: Not allowed
13456: Not allowed
13457: Not allowed
13567: Not allowed
14567: Not allowed
23456: Not allowed
23457: Not allowed
23567: Not allowed
24567: Not allowed
123456: Not allowed
123457: Not allowed
123567: Not allowed
124567: Not allowed
134567: Not allowed
234567: Not allowed
1234567: Not allowed
- When I say you can delist players, that means senior-listed players. You cannot delist contracted stalwarts, veterans or rookies.
- You cannot undelist, unpromote, unextend, unstalwartify or unveteranise anyone
- You cannot demote from senior to rookie list
- From this point on you cannot do anything that will put you over, or further over the cap.
Things I haven't included:
a) The possibility of any delisted players being picked up in the AFL PSD/RD. If you want to do something with them that isn't on the list you can. If any of that saves money, you'll get the benefits in the PSD/rookie draft. If it costs you money and pushes you over the cap, there's a second firesale.
b) Extension of first year contracts for non-first round picks, you can do that if you want too but I figured it's unlikely
c) If it says you can re-rookie someone, you can also promote them at $81k/1yr, 99/2, 248/3, 372/4, 537/5. You can do your own calculations to work that out.
Any leftover money can be spent in the firesale, on more expensive non-first-year players in the ND/PSD, or on rookie picks (up to the maximum rookie list size).
You have until 6pm Thursday to decide what you want to do. If you finalise your list before then, please post that you're finished. If everybody is finished early, we will start the draft early (but not the time limits).
You also need to check your list before then. If you don't tell me there's a problem before then, there isn't.
I will also be tweaking how I choose players for the firesale to ensure there is a contest. It won't just be freebies for the couple of teams who have heaps of money left to spend.
Adelaide
Current cap space:
$54,000
Cost cutting options:
1. Delist Richard Hadley at 50% ($62,000 saving)
2. Delist Beau Muston at 75% ($37,000)
Spending options:
3. Re-sign Alistair Smith for 1-5 years ($107,000 cost)
[strike]X. Extend Andrejs Everitt to 2-5 years at $537,000 ($430,000)[/strike]
[strike]X. Extend Nathan Jones to 2-5 years at $537,000 ($337,000)[/strike]
Combinations & Consequences:
12: $153,000 to spend in firesale/draft. Must spend $63,000 to get pick 80 (leaves $90,000). Can delist another player to get pick 99 (leaves $27,000).
123: $46,000 to spend in firesale/draft.
Brisbane Bears
Current cap space:
$157,000
Cost cutting options:
None
Spending options:
1. Re-sign Tom Lonergan for 1-5 years ($107,000)
2. Re-sign Roger Hayden for 1-5 years ($107,000)
3. Veteranise Roger Hayden for 1 year ($0)
Combinations & Consequences:
0: $157,000 to spend in firesale/draft. Can delist a player to get pick 111 (leaves $94,000), or two players to get picks 111 and 128 (leaves $31,000).
1: Lose pick 93, $113,000 to spend in firesale/draft. Can delist a player to get pick 93 back (leaves $50,000)
2: Lose pick 93, $113,000 to spend in firesale/draft. Can delist a player to get pick 93 back (leaves $50,000)
3: $157,000 to spend in firesale/draft. Can delist a player to get pick 111 (leaves $94,000), or two players to get picks 111 and 128 (leaves $31,000).
12: Lose picks 74 and 93, $69,000 to spend in firesale/draft. Can delist a player to get pick 74 back (leaves $6,000)
13: Lose pick 93, $113,000 to spend in firesale/draft. Can delist a player to get pick 93 back (leaves $50,000)
23: Lose pick 93, $113,000 to spend in firesale/draft. Can delist a player to get pick 93 back (leaves $50,000)
123: Lose picks 74 and 93, $69,000 to spend in firesale/draft. Can delist a player to get pick 74 back (leaves $6,000)
Carlton Lions
Current cap space:
-$114,000
Cost cutting options:
None
Spending options:
[strike]1. Re-rookie Mark Austin for 1 year ($44,000)[/strike]
[strike]2. Extend Shannon Hurn to 2-5 years at $537,000 ($337,000)[/strike]
Combinations & Consequences
Over the cap, can't save any money, we have a fire sale
Collingwood
Current cap space:
$94,000
Cost cutting options:
None
Spending options:
1. Re-rookie Matthew Scott for 1 year ($44,000)
Combinations & Consequences:
0: $94,000 to spend in firesale/draft. Can delist a player to get pick 103 (leaves $31,000)
1: $50,000 to spend in firesale/draft.
Geelong
Current cap space:
$251,000
Cost cutting options:
1. Delist Ranga Ediwickrama at 75% ($23,000)
Spending options:
2. Pay out Ranga Ediwickrama at 300% ($190,000)
Combinations & Consequences:
0: $251,000 to spend in firesale/draft. Must delist a player. Can delist two to get pick 82 (leaves $188,000), three to get pick 101 (leaves $125,000) and four to get pick 119 (leaves $62,000).
1: $274,000 to spend in firesale/draft. Can delist another player to get pick 82 (leaves $211,000), two to get pick 101 (leaves $148,000), three to get pick 119 (leaves $85,000) and four to get pick 136 (leaves $22,000)
2: $61,000 to spend in firesale/draft.
Gold Coast Devils
Current cap space:
$18,000
Cost cutting options:
1. Delist Mitch Hahn at 50% ($118,000)
2. Delist Chris Hall at 75% ($22,000)
3. Delist Marcus Marigliani at 75% ($19,000)
4. Delist Michael Still at 75% ($15,000)
5. Delist Travis Tuck at 75% ($26,000)
Spending options:
[strike]Pay out Mitch Hahn at 150% ($119,000)[/strike]
[strike]Pay out Chris Hall at 150% ($44,000)[/strike]
[strike]Pay out Michael Still at 300% ($124,000)[/strike]
6. Re-rookie Pearce Hanley for 1 year ($44,000)
7. Re-rookie Riley Milne for 1 year ($44,000)
[strike]Extend Brett Deledio to 3-5 years at $537,000 ($224,000)[/strike]
Combinations & Consequences:
0: $18,000 to spend in firesale/draft.
1: Add pick 81. $73,000 to spend in firesale/draft. Can delist another player to get pick 100.
12: Add picks 81 and 100. $32,000 to spend in firesale/draft.
13: Add picks 81 and 100. $29,000 to spend in firesale/draft.
14: Add picks 81 and 100. $25,000 to spend in firesale/draft
15: Add picks 81 and 100. $36,000 to spend in firesale/draft
16: Add pick 81. $29,000 to spend in firesale/draft
17: Add pick 81. $29,000 to spend in firesale/draft
The rest: Not allowed
Launceston
Current cap space:
$251,000
Cost cutting options:
None
Spending options:
None
Combinations & Consequences:
0: Nothing. No minimum list size so that money will be spent on whatever extra picks fit in.
Melbourne
Current cap space:
$103,000
Cost cutting options:
1. Delist Jarrod Atkinson at 75% ($50,000)
2. Delist Jay Neagle at 75% ($45,000)
Spending options:
[strike]Pay out Jay Neagle at 225% ($225,000)[/strike]
3. Extend Nick Riewoldt to 3-5 years at $537,000 ($7,000)
Combinations & Consequences:
1: Add pick 97. $90,000 to spend in firesale/draft. Can delist another player to get pick 115.
12: Add picks 97 and 115. $72,000 to spend in firesale/draft. Can delist another player to get pick 132.
13: Add pick 97. $83,000 to spend in firesale/draft. Can delist another player to get pick 115
123: Add picks 97 and 115. $65,000 to spend in firesale/draft. Can delist another player to get pick 132.
Mozzie Bites
Current cap space:
$69,000
Cost cutting options:
1. Delist Jaxson Barham at 75% ($38,000)
2. Delist Luke Miles at 75% ($19,000)
Spending options:
[strike]Pay out Jaxson Barham at 225% ($192,000)[/strike]
3. Re-sign Antoni Grover for 1-5 years ($107,000)
4. Re-rookie Tom Simpkin for 1 year ($44,000)
Combinations & Consequences:
0: $69,000 to spend in firesale/draft. Can delist a player to get pick 90.
1: Add pick 90. $44,000 to spend in firesale/draft.
2: Add pick 90. $25,000 to spend in firesale/draft.
3: Not allowed
4: $25,000 to spend in firesale/draft.
12: Add picks 90 and 108. $0 to spend in firesale/draft.
13: $0 to spend in firesale/draft.
14: Add pick 90. $0 to spend in firesale/draft.
23: Not allowed
24: Not allowed
34: Not allowed
123: Not allowed
124: Not allowed
134: Not allowed
234: Not allowed
1234: Not allowed
Port Adelaide
Current cap space:
$512,000
Cost cutting options:
Delist Matthew Westhoff at 75% ($26,000)
Delist Steven Dodd at 75% ($26,000)
Spending options:
Re-sign Steven Gaertner for 1-5 years ($107,000)
Re-sign Jordan Jones for 1-5 years ($107,000)
Re-sign Brent Guerra for 1-5 years ($107,000)
Re-rookie Matthew Dea for 1 year ($44,000)
Re-rookie Dylan McNeil for 1 year ($44,000)
Extend Robert Warnock to 2-5 years at $537,000 ($427,000)
Combinations & Consequences:
Later
Richmond
Current cap space:
$94,000
Cost cutting options:
1. Delist Ed Barlow at 75% ($52,000)
2. Delist Steven Browne at 75% ($34,000)
3. Delist Anthony Corrie at 75% ($26,000)
4. Delist Brad Fisher at 75% ($64,000)
5. Delist Scott Harding at 75% ($26,000)
6. Delist Tony Notte at 75% ($72,000)
7. Delist Troy Selwood at 75% ($35,000)
8. Stalwartify Daniel Motlop for 1 year ($43,000)
Spending options:
[strike]Pay out Ed Barlow at 225% ($263,000)
Pay out Tony Notte at 150% ($144,000)[/strike]
9. Pay out Troy Selwood at 150% ($70,000)
A. Re-sign Campbell Heath for 1-5 years ($107,000)
B. Re-sign Danny Meyer for 1-5 years ($107,000)
C. Extend Dustin Martin to 2 years at $207,000 ($62,000)[strike], 3 years at $330,000 ($254,000), 4 years at $413,000 ($337,000) or 5 years at $537,000 ($461,000)[/strike]
Combinations & Consequences:
485 legal combinations after Motlop's stalwartification. Make a couple more decisions and I might post the remaining ones.
To have the most money you can have going into the draft, delist Fisher and Notte and you'll get two more picks and have $147,000 to spend
To use up every dollar there's these options:
a) Delist Barlow, Browne, Notte. Re-sign Meyer or Heath and get 2 extra picks. Extend Martin to 2 years
b) Delist Barlow, Corrie, Fisher, Harding, Notte. Get 5 extra picks. Extend Martin to 2 years
c) Delist Barlow, Corrie, Fisher, Selwood. Get 4 extra picks. Extend Martin to 2 years
d) Delist Barlow, Fisher, Harding, Selwood. Get 4 extra picks. Extend Martin to 2 years
e) Delist Browne, Corrie, Fisher, Harding, Selwood. Re-sign Meyer or Heath and get 4 extra picks.
f) Delist Browne, Corrie, Fisher, Selwood. Re-sign Meyer or Heath and get 3 extra picks.
g) Delist Browne, Fisher, Harding, Selwood. Re-sign Meyer or Heath and get 3 extra picks.
h) Delist Corrie, Harding, Notte, Selwood. Re-sign Meyer or Heath and get 3 extra picks.
Rottnest Razorbacks
Current cap space:
$317,000
Cost cutting options:
1. Delist Bachar Houli at 75% ($86,000)
2. Delist Tim Houlihan at 75% ($81,000)
Spending options:
[strike]Pay out Bachar Houli at 225% ($432,000)[/strike]
3. Re-sign Brett Jones for 1-5 years ($107,000)
4. Re-rookie Lewis Broome for 1 year ($44,000)
Combinations & Consequences:
0: $317,000 to spend in firesale/draft.
1: Add pick 75. $340,000 to spend in firesale/draft.
2: Add pick 75. $335,000 to spend in firesale/draft.
3: Lose pick 56. $273,000 to spend in firesale/draft.
4: $273,000 to spend in firesale/draft.
12: Add picks 75 and 94. $358,000 to spend in firesale/draft.
13: $338,000 to spend in firesale/draft.
14: Add pick 75. $296,000 to spend in firesale/draft.
23: $333,000 to spend in firesale/draft.
24: Add pick 75. $291,000 to spend in firesale/draft.
34: Lose pick 56. $229,000 to spend in firesale/draft.
123: Add pick 75. $314,000 to spend in firesale/draft.
124: Add picks 75 and 94. $314,000 to spend in firesale/draft.
134: $252,000 to spend in firesale/draft.
234: $247,000 to spend in firesale/draft.
1234: Add pick 75. $270,000 to spend in firesale/draft.
St Kilda Titans
Current cap space:
$50,000
Cost cutting options:
None
Spending options:
[strike]Re-sign Simon Buckley for 1-5 years ($107,000)[/strike]
1. Re-rookie Matthew Panos for 1 year ($44,000)
Combinations & Consequences:
0: $50,000 to spend in firesale/draft
1: $6,000 to spend in firesale/draft
Sydney Broncos
-$454,000
Current cap space:
Cost cutting options:
1. Delist Jack Anthony at 75% ($26,000)
2. Delist Leigh Harding at 75% ($59,000)
3. Delist Brad Howard at 75% ($26,000)
4. Delist Jay Nash at 75% ($67,000)
5. Delist Tim Callan at 0% ($102,000)
6. Stalwartify Daniel Pratt ($93,000)
Spending options:
[strike]Re-sign Scott Reed for 1-5 years ($107,000)
Re-sign Ted Richards for 1-5 years ($200,000)
Re-rookie Jaryd Cachia for 1 year ($44,000)
Re-rookie Will Johnson for 1 year ($44,000)
Extend Matthew Bate to 2-5 years at $537,000 ($213,000)
Extend Jake King to 2-5 years at $537,000 ($327,000)
Extend Cheynee Stiller to 2-5 years at $537,000 ($309,000)[/strike]
Combinations & Consequences:
0: Must delist 3 players. $454,000 over cap.
1: Must delist 2 more players. $428,000 over cap.
2: Must delist 2 more players. $395,000 over cap
3: Must delist 2 more players. $428,000 over cap
4: Must delist 2 more players. $387,000 over cap
5: Must delist 2 more players. $352,000 over cap
6: Must delist 3 players. $361,000 over cap
12: Must delist 1 more player. $369,000 over cap
13: Must delist 1 more player. $402,000 over cap
14: Must delist 1 more player. $361,000 over cap
15: Must delist 1 more player. $326,000 over cap
16: Must delist 2 more players. $335,000 over cap
23: Must delist 1 more player. $369,000 over cap
24: Must delist 1 more player. $328,000 over cap
25: Must delist 1 more player. $293,000 over cap
26: Must delist 2 more players. $302,000 over cap
34: Must delist 1 more player. $361,000 over cap
35: Must delist 1 more player. $326,000 over cap
36: Must delist 2 more players. $335,000 over cap
45: Must delist 1 more player. $285,000 over cap
46: Must delist 2 more players. $294,000 over cap
56: Must delist 2 more players. $259,000 over cap
123: $343,000 over cap
124: $302,000 over cap
125: $267,000 over cap
126: Must delist 1 more player. $276,000 over cap
134: $335,000 over cap
135: $300,000 over cap
136: Must delist 1 more player. $309,000 over cap
145: $259,000 over cap
146: Must delist 1 more player. $268,000 over cap
156: Must delist 1 more player. $233,000 over cap
234: $302,000 over cap
235: $267,000 over cap
236: Must delist 1 more player. $276,000 over cap
245: $226,000 over cap
246: Must delist 1 more player. $235,000 over cap
256: Must delist 1 more player. $200,000 over cap
345: $259,000 over cap
346: Must delist 1 more player. $268,000 over cap
356: Must delist 1 more player. $233,000 over cap
456: Must delist 1 more player. $192,000 over cap
1234: Add pick 96. $339,000 over cap
1235: Add pick 96. $304,000 over cap
1236: $250,000 over cap
1245: Add pick 96. $263,000 over cap
1256: $174,000 over cap
1345: Add pick 96. $296,000 over cap
1346: $242,000 over cap
1356: $207,000 over cap
1456: $166,000 over cap
2345: Add pick 96. $263,000 over cap
2346: $209,000 over cap
2356: $174,000 over cap
2456: $133,000 over cap
3456: $166,000 over cap
12345: Add picks 96 and 114. $300,000 over cap
12346: Add pick 96. $246,000 over cap
12356: Add pick 96. $211,000 over cap
12456: Add pick 96. $170,000 over cap
13456: Add pick 96. $203,000 over cap
23456: Add pick 96. $170,000 over cap
123456: Add picks 96 and 114. $207,000 over cap
Victorian Eagles
Current cap space:
$1,196,000
Cost cutting options:
Delist Chris Johnson at 75% ($71,000)
Delist Jesse Smith at 50% ($114,000)
Spending options:
Re-sign Michael Gardiner for 1-5 years ($107,000)
Re-sign Michael Pettigrew for 1-5 years ($107,000)
Re-sign Brennan Stack for 1-5 years ($107,000)
Pay out Jesse Smith at 150% ($114,000)
Extend Nathan Bock to 2-5 years at $537,000 ($328,000)
Extend Mitch Clark to 2-5 years at $537,000 ($377,000)
Extend Colin Sylvia to 2-5 years at $537,000 ($337,000)
Extend Beau Waters to 2-5 years at $537,000 ($310,000)
Extend Sam Fisher to 3-5 years at $537,000 ($197,000)
Extend Danyle Pearce to 3-5 years at $537,000 ($224,000)
NB: Can only do 1 of the above extensions
Extend Daniel Talia to 2 years at $207,000 ($131,000), 3 years at $330,000 ($254,000), 4 years at $413,000 ($337,000) or 5 years at $537,000 ($461,000)
Combinations & Consequences:
$20,000 short of being able to do all the most expensive options in there. So basically you can do anything, just either extend someone other than Clark or only give Talia 4 years.
Wagga Wagga Warthogs
Current cap space:
$1,810,000
Cost cutting options:
Delist Tom McNamara at 75% ($26,000)
Delist Josh Smith at 75% ($26,000)
Spending options:
Pay out Tom McNamara at 150% ($53,000)
Re-rookie Daniel Archer for 1 year ($44,000)
Re-rookie Levi Casboult for 1 year ($44,000)
Re-rookie Pat Contin for 1 year ($44,000)
Re-rookie Stewart Crameri for 1 year ($44,000)
Re-rookie Luke Delaney for 1 year ($44,000)
Re-rookie Josh Dyson for 1 year ($44,000)
Re-rookie David Ellard for 1 year ($44,000)
Re-rookie Mitchell Golby for 1 year ($44,000)
Re-rookie Nathan Gordon for 1 year ($44,000)
Re-rookie Sam Grimley for 1 year ($44,000)
Re-rookie Robbie Hicks for 1 year ($44,000)
Re-rookie Thomas Hunter for 1 year ($44,000)
Re-rookie Ben Johnson for 1 year ($44,000)
Re-rookie Chris McKaigue for 1 year ($44,000)
Re-rookie Niall McKeever for 1 year ($44,000)
Re-rookie James Mulligan for 1 year ($44,000)
Re-rookie Jamie O'Reilly for 1 year ($44,000)
Re-rookie Aiden Riley for 1 year ($44,000)
Re-rookie Patrick Rose for 1 year ($44,000)
Re-rookie Chris Schmidt for 1 year ($44,000)
Re-rookie Hamish Shepheard for 1 year ($44,000)
Re-rookie Will Sierakowski for 1 year ($44,000)
Re-rookie Taite Silverlock for 1 year ($44,000)
Re-rookie Jesse Stringer for 1 year ($44,000)
Re-rookie Luke Thompson for 1 year ($44,000)
Re-rookie Zach Tuohy for 1 year ($44,000)
Re-rookie Nick Westhoff for 1 year ($44,000)
Re-rookie Jordan Williams for 1 year ($44,000)
Re-rookie Matthew Wright for 1 year ($44,000)
Add Ben Mabon to the senior list on a 2 year, 3rd round pick contract ($63,000)
Rookie list Ben Mabon for 1 year ($44,000)
Add Trent Stubbs to the senior list on a 2 year, 3rd round pick contract ($63,000)
Rookie list Trent Stubbs for 1 year ($44,000)
Add Tom Young to the senior list on a 2 year, 3rd round pick contract ($63,000)
Rookie list Tom Young for 1 year ($44,000)
NB: Maximum 8 of these players can be rookied
Combinations & Consequences:
You work it out.
West Coast
Current cap space:
$146,000
Cost cutting options:
1. Delist Joe Anderson at 75% ($36,000)
2. Delist Daniel Bell at 75% ($44,000)
3. Delist John Meesen at 50% ($57,000)
Spending options:
[strike]Pay out Joe Anderson at 225% ($184,000)[/strike]
4. Re-sign Paul Cahill for 1-5 years ($107,000)
Combinations & Consequences:
0: $146,000 to spend on firesale/draft. Can delist a player for pick 85 and another for pick 104.
1: Add pick 85. $119,000 to spend on firesale/draft.
2: Add pick 85. $127,000 to spend on firesale/draft.
3: Add pick 85. $140,000 to spend on firesale/draft.
4: $39,000 to spend on firesale/draft. Must delist a player.
12: Add picks 85 and 104. $100,000 to spend on firesale/draft.
13: Add picks 85 and 104. $113,000 to spend on firesale/draft.
14: $75,000 to spend on firesale/draft.
23: Add picks 85 and 104. $121,000 to spend on firesale/draft.
24: $83,000 to spend on firesale/draft.
34: $96,000 to spend on firesale/draft.
123: Add picks 85, 104 and 122. $94,000 to spend on firesale/draft.
124: Add pick 85. $56,000 to spend on firesale/draft
234: Add pick 85. $77,000 to spend on firesale/draft
1234: Add picks 85 and 104. $50,000 to spend on firesale/draft.
Western Vultures
Current cap space:
$157,000
Cost cutting options:
1. Delist Des Headland at 75% ($52,000)
Spending options:
2. Re-sign Paul Bevan for 1-5 years ($107,000)
3. Re-sign Jarrad Redden for 1-5 years ($107,000)
4. Re-sign Luke Rounds for 1-5 years ($107,000)
[strike]Pay out Des Headland at 150% ($110,000)[/strike]
5. Re-rookie Daniel Webb for 1 year ($44,000)
[strike]Extend Michael Newton to 2-5 years at $537,000 ($427,000)[/strike]
6. Extend Matt Priddis to 3-5 years at $537,000 ($157,000)
7. Extend Ben Griffiths to 2 years at $207,000 ($100,000)[strike], 3 years at $330,000 ($223,000), 4 years at $413,000 ($306,000) or 5 years at $537,000 ($430,000)[/strike]
Combinations & Consequences:
5: $113,000 to spend on firesale/draft
15: Add pick 91. $102,000 to spend on firesale/draft
25: Lose pick 72. $69,000 to spend on firesale/draft.
35: Lose pick 72. $69,000 to spend on firesale/draft.
45: Lose pick 72. $69,000 to spend on firesale/draft.
56: Not allowed
57: $13,000 to spend on firesale/draft.
125: $58,000 to spend on firesale/draft
135: $58,000 to spend on firesale/draft
145: $58,000 to spend on firesale/draft
156: Not allowed
157: $2,000 to spend on firesale/draft
235: Not allowed
245: Not allowed
256: Not allowed
257: Not allowed
345: Not allowed
356: Not allowed
357: Not allowed
456: Not allowed
457: Not allowed
567: Not allowed
1235: Lose pick 72. $14,000 to spend on firesale/draft
1245: Lose pick 72. $14,000 to spend on firesale/draft
1256: Not allowed
1257: Not allowed
1345: Lose pick 72. $14,000 to spend on firesale/draft
1456: Not allowed
1457: Not allowed
1567: Not allowed
2345: Not allowed
2356: Not allowed
2357: Not allowed
2456: Not allowed
2457: Not allowed
2567: Not allowed
3456: Not allowed
3457: Not allowed
3567: Not allowed
4567: Not allowed
12345: Not allowed
12356: Not allowed
12357: Not allowed
12456: Not allowed
12457: Not allowed
12567: Not allowed
13456: Not allowed
13457: Not allowed
13567: Not allowed
14567: Not allowed
23456: Not allowed
23457: Not allowed
23567: Not allowed
24567: Not allowed
123456: Not allowed
123457: Not allowed
123567: Not allowed
124567: Not allowed
134567: Not allowed
234567: Not allowed
1234567: Not allowed
