I think give or take Walker's wage, along with the increases of Hyam, Hamer, Allen and O'Hare would've likely been pretty much covered by the outgoings of Mason, Bright, Kastaneer and Jobello in the first part of the season and by the exits of Pask, Shipley, Jones this summer.
That being said...