I have put together an estimate of the current MFC salary cap position. As player salaries are not public, I have made best estimates on what each player contract value is. (I know the dollars will not be correct for specific players and I am not going to argue with anyone about these amounts, but it is the total amount and conclusion that matters.)
 
	My conclusion is that we are almost certainly, in effect, running above the salary cap this season and probably will be effectively running above the cap next season. This is permitted (so I am not saying we are likely to get in trouble here) and would be achieved by backloading some of our bigger contracts into future years.
 
	For this reason, and because we will still want to retain Chandler and D Turner (and probably Jordon and Woewodin) and because we will need to fill our list spots, I cannot see us being a big player in the trade or free agent markets this year. We may also look to offload some players, including Harmes, TMac, Brown or Tomlinson to free up salary over the next trade period, albeit I am not sure we will be able to do this easily without paying a portion of their remaining salaries.
 
	At the moment we have 6 uncontracted players on the senior list, which will need to be filled by draftees, current players or players on other AFL lists. 
 
	I don’t believe there has been clarity on the level salary cap beyond next year, but I think we can assume it will go up by around 10%.
 
	
		
			
				
					Player
				 
			
			
				
					Contract
				 
			
			
				
					2023
				 
			
			
				
					2024
				 
			
			
				
					2025
				 
			
			
				
					2026
				 
			
			
				
					2027
				 
			
			
				
					2028
				 
			
			
				
					2029
				 
			
			
				
					2030
				 
			
		
		
			
				
					Oliver
				 
			
			
				
					2030
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
		
		
			
				
					Petracca
				 
			
			
				
					2029
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					$900K
				 
			
			
				
					n/a
				 
			
		
		
			
				
					May
				 
			
			
				
					2025
				 
			
			
				
					$800K
				 
			
			
				
					$800K
				 
			
			
				
					$800K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Gawn
				 
			
			
				
					2025
				 
			
			
				
					$800K
				 
			
			
				
					$800K
				 
			
			
				
					$800K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Brayshaw
				 
			
			
				
					2028
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Grundy
				 
			
			
				
					2027
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Fritsch
				 
			
			
				
					2026
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Viney
				 
			
			
				
					2025
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Salem
				 
			
			
				
					2026
				 
			
			
				
					$650K
				 
			
			
				
					$650K
				 
			
			
				
					$650K
				 
			
			
				
					$650K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Lever
				 
			
			
				
					2024
				 
			
			
				
					$650K
				 
			
			
				
					$650K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Brown
				 
			
			
				
					2024
				 
			
			
				
					$600K
				 
			
			
				
					$600K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Neal Bullen
				 
			
			
				
					2026
				 
			
			
				
					$500K
				 
			
			
				
					$500K
				 
			
			
				
					$500K
				 
			
			
				
					$500K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Langdon
				 
			
			
				
					2024
				 
			
			
				
					$500K
				 
			
			
				
					$500K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Harmes
				 
			
			
				
					2024
				 
			
			
				
					$500K
				 
			
			
				
					$500K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Spargo
				 
			
			
				
					2025
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Petty
				 
			
			
				
					2025
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Tomlinson
				 
			
			
				
					2024
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Sparrow
				 
			
			
				
					2024
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					McDonald
				 
			
			
				
					2024
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Hunter
				 
			
			
				
					2024
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Pickett
				 
			
			
				
					2027
				 
			
			
				
					$350K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					$700K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Rivers
				 
			
			
				
					2027
				 
			
			
				
					$350K
				 
			
			
				
					$450K
				 
			
			
				
					$450K
				 
			
			
				
					$450K
				 
			
			
				
					$450K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Bowey
				 
			
			
				
					2024
				 
			
			
				
					$350K
				 
			
			
				
					$350K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Van Rooyen
				 
			
			
				
					2025
				 
			
			
				
					$220K
				 
			
			
				
					$400K
				 
			
			
				
					$400K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					McVee
				 
			
			
				
					2024
				 
			
			
				
					$200K
				 
			
			
				
					$350K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					J Smith
				 
			
			
				
					2024
				 
			
			
				
					$200K
				 
			
			
				
					$200K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Schache
				 
			
			
				
					2024
				 
			
			
				
					$200K
				 
			
			
				
					$200K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Jordan
				 
			
			
				
					2023
				 
			
			
				
					$200K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Howes
				 
			
			
				
					2025
				 
			
			
				
					$150K
				 
			
			
				
					$300K
				 
			
			
				
					$300K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Laurie
				 
			
			
				
					2024
				 
			
			
				
					$150K
				 
			
			
				
					$200K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Melksham
				 
			
			
				
					2023
				 
			
			
				
					$150K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Hibberd
				 
			
			
				
					2023
				 
			
			
				
					$150K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Dunstan
				 
			
			
				
					2023
				 
			
			
				
					$150K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Chandler
				 
			
			
				
					2023
				 
			
			
				
					$150K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Woewodin
				 
			
			
				
					2023
				 
			
			
				
					$120K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Jefferson
				 
			
			
				
					2024
				 
			
			
				
					$100K
				 
			
			
				
					$120K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Adams
				 
			
			
				
					2024
				 
			
			
				
					$100K
				 
			
			
				
					$120K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Karris-White
				 
			
			
				
					2023
				 
			
			
				
					$80K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					AMW
				 
			
			
				
					2023
				 
			
			
				
					$80K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Verrall
				 
			
			
				
					2023
				 
			
			
				
					$80K
				 
			
			
				
					$100K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					K Turner
				 
			
			
				
					2023
				 
			
			
				
					$80K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					D Turner
				 
			
			
				
					2023
				 
			
			
				
					$80K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					D Smith
				 
			
			
				
					2023
				 
			
			
				
					$80K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				
					Sestan
				 
			
			
				
					2023
				 
			
			
				
					$80K
				 
			
			
				
					$100K
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
			
				
					n/a
				 
			
		
		
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
		
		
			
				
					Total Salary
				 
			
			
				 
			
			
				
					$15,850K
				 
			
			
				
					$15,590K
				 
			
			
				
					$10,000K
				 
			
			
				
					$6,200K
				 
			
			
				
					$4,350K
				 
			
			
				
					$2,500K
				 
			
			
				
					$1,800K
				 
			
			
				
					$900K
				 
			
		
		
			
				
					Salary Cap
				 
			
			
				 
			
			
				
					$14,700K
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
		
		
			
				
					Difference
				 
			
			
				 
			
			
				
					$1,150K
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
			
				 
			
		
		
			
				
					Future Owed
				 
			
			
				 
			
			
				
					$42,490K