i have some time to kill before E3 press conferences, so lets math it out (as much as can be mathed when i'm guessing at salaries) -
this link from NRL.com - Understanding mid-season player moves - suggests players are payed monthly starting from November, now if we include all of June, our players have been payed 8 months of their contracts or 66.6r%.
Let's say the bottom of our top 25 has a few min. wagers kicking around... minimum wage is $82,500, our players have yet to earn approximately 33% of their salary, which is around $27,225 for our hypothetical minimum wagers...
Now, Segeyaro signed his latest contract extension in 2013, when he was still a utility & for another season after signing aswell, lets say his current contract is running 400k per season, so covering the 33% of pay left on his current contract that he would play for us, works out to $132,000.
So now i'll work with transfers that have definitely been made, before i start throwing around hypothetical transfers. We know Timu & Grienke have been moved on, and we know Pangai has come into the squad -
Let's start with Timu - highly rated before his mormon mission and we had to fight off interest from union to sign him up in the first place, so lets say 175k, we let him go at the start of April, so he spent 5 months with us, so 41% of his contract, which would would mean we freed up 59% or $103,500, of course we would then have to pay a minimum wager 59%, or $48,675, to replace him, so that's a saving of around $55,000
Now Grienke - long time U-20's captain who jumped straight into captaincy at Norths in the ISC, so we'll say 125k, left in May, so played half his contract... we save $62,500 but pay a min. wager to take his place at $41,750, so around $20,000 savings
Pangai - highly rated U-20's player, with junior kangaroo honours, lets place him at 150k, now i know some of you are about to throw a shit-fit at that number and shout 'bias' from the rooftops, but i think i have enough information to place it as such - A) he started out his Broncos life in the U-20's which has a salary cap of $350,000, which if we were paying out the arse for him would simply not be possible & B) the reigning u-20's player of the year, Ash Taylor, is on under 200k at the Titans (Gold Coast rookie Ash Taylor proving a steal for the Titans) & that's for a highly rated kid in one of the most important positions on the field. So Pangai joined us starting from March, so we're paying 66% of his contract, or 100k, he takes the place of a min wager who'd we'd be paying $55,000, so adds 45k to the cap.
So by my calculations, that's $30,000 to play with (also keep in mind that we supposedly saved even more near the start of the contract year because we were going to pay Copley more than we ended up paying Roberts)
in my hypothetical, we let Eden go - we brought him halfway round the world with the "English Billy Slater" tag (however undeserved), so i'm gunna call it 175k, we'd be saving 33% of his cap, so $57,750 - minus the min wager that would replace him, so around 30k.
we take that 60k+ & the extra $27,775 we can pay to replace our min wager, and go "hey Panthers, we can take him off your hands, all you gotta do is pay the difference between what we have and the $132k you'd be paying him to play reserve grade", bingo bango, we have Seggy for this year, then we have 4 months to worry about how we'll work in a full, upgraded contract moving forward.