O'Hara (hasn't played at all so no loss)
Latus (only played once so no loss)
Heil? (only played once so no loss)
Netherton? (Sandercock said he expects James Green to kick-on next year so has to make way)
Beaumont? (I expect Griffin to be retained)
Withers (Carlile signed a two year extention and Costigan can cover hooker if need be)
Mika (Costigan)
Paea (Weyman)
Dobson (new scrum-half)
Paterson
So assuming Brown is retained (which I expect he will be), all we need are a prop and a second-rower - both of whom will have to be fed-trained due to the non-fed limit of 5 (Lovegrove being exempt of course

).