The following summer, we would be left with $12m to pay for Luke, Holtz, Bahl, and couple of other roster spots.

Luke $8m x 8 years
Holtz $3m x 2 years
Bahl $2m x 2 years
TBD $800k
TBD $800k

It means we would need retention on Gibson, some of these guys to take discounts, or we would have to move a few million in salary.

$2m retention on Gibson, and replacing Carrier with Nolan Foote around $800k should do it.

For a 1st+Casey I’d want the full 3.2 mill in retention on Gibson or very close to it