How much cap do we have left for 2022 ?

[bradtalo]

I'm really curious as to how much cap we have left for next year particularly if we move on a number of players at the end of this year. For example will we have enough money for both a decent hooker and prop etc.

I realise these figures won't be 100% accurate but I've tried to do my best based on what's been reported, what I personally know about Adam Elliott's salary and what we would currently pay each player to fit them under the current cap of $9.02M. In 2022 the cap will be $9.11M

Top 30 for 2022 if we shed Napa, Hopa, JMK, Lewis, S, Katoa, Britt, Roumanos, Ogden, Crichton and Meaney. Meaney might be a keeper though if he's willing to extend for 120K

480K Elliott
270K Wakeham
400K Allan
200K Waddell
600K DWZ
300K Hetherington
220K Averillo
200K Stimson
500K Jackson (+200K outside cap in long standing player allowance)
450K Flanagan
750K Thompson
120K Doorey
650K Cotric
400K RFM
550K JAC
450K Burton
350K Naden
120K Deitz - re-sign on minimum wage
120K Seumanufagai - re-sign on minimum wage
200K Okunbor - re-sign
150K Atoni - re-sign
120K T.Katoa - re-sign on minimum wage
120K Schoupp
120K Topine
120K Alamoti
120K 26
120K 27
120K 28
120K 29
120K 30
---
$8,560,000
This leaves around $550,000 in a cap of 9.11M so if you combine this with the $120,000 minimum for player 26 - 30 it means we could sign a star hooker OR a star prop (NOT both) for around $670,000 if we sign minimum wage players for spots 27-30 OR we could split that $550,000 extra among 2 or 3 players combining it with the 120K allocated minimum for each player

Unfortunately I can't see us being able to afford Dufty or Hynes, a decent hooker and a decent prop.

I think we should throw the $670,000 or whatever at B.Smith as he will make the biggest difference. If we can't get B.Smith or Daryl Clark though go for the 3 cheapies below

260K Mitchell Kenny
300K Bunty Afoa
350K Matt Dufty

When DWZ is off contract at the end of next year we have to shed him no matter how he is playing and use his money to buy a decent prop. We may need to upgrade Burton too with some of that money.

Please Dogs shop Elliott around ASAP. He aint worth 480K (+ a car). I got this figure direct from someone who helped negotiate his recent contract

 

[TOTTO]

Burton will need a top up next also .

 

[2144superman]

@bradyk Do your thing hombre ...

 

[silva]

4 players on dev contracts only get 75k. Why re sign okunbor when he’s not to be picked 1st grade. No depth signings. Just go after quality in the 17. Why re sign wakeham just waste of cash

 

[Kenya]

Some of those salaries are poor decisions. Hopefully there will be some off loading.
Elliot 480k
DWZ 600k
Cotric 650k

Poor value for money. A mess tbh.
Cotric and DWZ on more than JAC. Wtf

 

[Scoooby]

@bradyk Do your thing hombre ...

Please don’t encourage it lol.!!!

 

[iDoggiesFan]

4 players on dev contracts only get 75k. Why re sign okunbor when he’s not to be picked 1st grade. No depth signings. Just go after quality in the 17. Why re sign wakeham just waste of cash

With the amount of injuries in today’s game, depth is more important than ever.

 

[Vlasnik]

Some of those salaries are poor decisions. Hopefully there will be some off loading.
Elliot 480k
DWZ 600k
Cotric 650k

Poor value for money. A mess tbh.
Cotric and DWZ on more than JAC. Wtf

Cotric was the first domino to fall our way, we needed this signing!!! Before Cotric our club would have struggled to sign my grand mother. The only players we were picking up were other teams rejects and nobodies.

 

[Craystar]

My guess is $2.345m.

But for more accurate figures including Tax returns and Fringe tax benefits look no further than @bradyk

 

[QLDdogsfan]

This is literally @bradyk right now.

 

[bradyk]

View attachment 24551
This is literally @bradyk right now.

I've previously said we don't have as much salary cap as other people thought doing something similar to this (got absolutely hammered), I thought we'd have a bit more than what @bradtalo has said tho. Not every salary is reported and for the ones that aren't reported it's subjective/educated guess (I don't agree with all of them here for e.g., either way never know 100%). Burton and JAC's salaries pretty much cancel out Hopoate and Napa's salary alone there and they're the only players really on a lot of $ that won't be retained. All I know is we need to sign Brandon Smith or another quality hooker around the same level or we're little no chance again next year for the top 8 (even with how good Burton is).

 

[bradyk]

The salary cap was supposed to be 9.9m this year before COVID reduction? That would mean a lot of players are on less with the new 9.1m cap or whatever it is (% decrease). The players took a cut across the board.

 

[Doogie]

more interested in how much crack we have left for 2021. Not sure we have enough....

 

[dogwhisperer]

$1

 

[D- voice]

I'm really curious as to how much cap we have left for next year particularly if we move on a number of players at the end of this year. For example will we have enough money for both a decent hooker and prop etc.

I realise these figures won't be 100% accurate but I've tried to do my best based on what's been reported, what I personally know about Adam Elliott's salary and what we would currently pay each player to fit them under the current cap of $9.02M. In 2022 the cap will be $9.11M

Top 30 for 2022 if we shed Napa, Hopa, JMK, Lewis, S, Katoa, Britt, Roumanos, Ogden, Crichton and Meaney. Meaney might be a keeper though if he's willing to extend for 120K

480K Elliott
270K Wakeham
400K Allan
200K Waddell
600K DWZ
300K Hetherington
220K Averillo
200K Stimson
500K Jackson (+200K outside cap in long standing player allowance)
450K Flanagan
750K Thompson
120K Doorey
650K Cotric
400K RFM
550K JAC
450K Burton
350K Naden
120K Deitz - re-sign on minimum wage
120K Seumanufagai - re-sign on minimum wage
200K Okunbor - re-sign
150K Atoni - re-sign
120K T.Katoa - re-sign on minimum wage
120K Schoupp
120K Topine
120K Alamoti
120K 26
120K 27
120K 28
120K 29
120K 30
---
$8,560,000
This leaves around $550,000 in a cap of 9.11M so if you combine this with the $120,000 minimum for player 26 - 30 it means we could sign a star hooker OR a star prop (NOT both) for around $670,000 if we sign minimum wage players for spots 27-30 OR we could split that $550,000 extra among 2 or 3 players combining it with the 120K allocated minimum for each player

Unfortunately I can't see us being able to afford Dufty or Hynes, a decent hooker and a decent prop.

I think we should throw the $670,000 or whatever at B.Smith as he will make the biggest difference. If we can't get B.Smith or Daryl Clark though go for the 3 cheapies below

260K Mitchell Kenny
300K Bunty Afoa
350K Matt Dufty

When DWZ is off contract at the end of next year we have to shed him no matter how he is playing and use his money to buy a decent prop. We may need to upgrade Burton too with some of that money.

Please Dogs shop Elliott around ASAP. He aint worth 480K (+ a car). I got this figure direct from someone who helped negotiate his recent contract

I don't claim to know all the figures. sorry bradtalo some of the figures are off by approximately $200k

 

[dogsballs]

You need to consider third party agreements though and have we front loaded any contracts?

 

[Bazildog]

After we pay for JT, Capewell, Taupau, the Cheese and upgrading Burton to a 10 year deal..

Fuck all

 

[BELMORE]

After we pay for JT, Capewell, Taupau, the Cheese and upgrading Burton to a 10 year deal..

Fuck all

We literally need to start prepping our squad for an upgrade to Burton to like 700k because that’s how’s he’s playing at the moment

 

[EzyB]

How are people coming up with these numbers?
Do you think that there is no 3rd party involved?
If a player is on 500k club pays 350k.

 

[Caveman]

I'm really curious as to how much cap we have left for next year particularly if we move on a number of players at the end of this year. For example will we have enough money for both a decent hooker and prop etc.

I realise these figures won't be 100% accurate but I've tried to do my best based on what's been reported, what I personally know about Adam Elliott's salary and what we would currently pay each player to fit them under the current cap of $9.02M. In 2022 the cap will be $9.11M

Top 30 for 2022 if we shed Napa, Hopa, JMK, Lewis, S, Katoa, Britt, Roumanos, Ogden, Crichton and Meaney. Meaney might be a keeper though if he's willing to extend for 120K

480K Elliott
270K Wakeham
400K Allan
200K Waddell
600K DWZ
300K Hetherington
220K Averillo
200K Stimson
500K Jackson (+200K outside cap in long standing player allowance)
450K Flanagan
750K Thompson
120K Doorey
650K Cotric
400K RFM
550K JAC
450K Burton
350K Naden
120K Deitz - re-sign on minimum wage
120K Seumanufagai - re-sign on minimum wage
200K Okunbor - re-sign
150K Atoni - re-sign
120K T.Katoa - re-sign on minimum wage
120K Schoupp
120K Topine
120K Alamoti
120K 26
120K 27
120K 28
120K 29
120K 30
---
$8,560,000
This leaves around $550,000 in a cap of 9.11M so if you combine this with the $120,000 minimum for player 26 - 30 it means we could sign a star hooker OR a star prop (NOT both) for around $670,000 if we sign minimum wage players for spots 27-30 OR we could split that $550,000 extra among 2 or 3 players combining it with the 120K allocated minimum for each player

Unfortunately I can't see us being able to afford Dufty or Hynes, a decent hooker and a decent prop.

I think we should throw the $670,000 or whatever at B.Smith as he will make the biggest difference. If we can't get B.Smith or Daryl Clark though go for the 3 cheapies below

260K Mitchell Kenny
300K Bunty Afoa
350K Matt Dufty

When DWZ is off contract at the end of next year we have to shed him no matter how he is playing and use his money to buy a decent prop. We may need to upgrade Burton too with some of that money.

Please Dogs shop Elliott around ASAP. He aint worth 480K (+ a car). I got this figure direct from someone who helped negotiate his recent contract

I thought the cap in 22 was $9.7 mill plus $200k vet allowance???