SALARY CAP ANALYSIS. Something does not compute

[Nasheed]

Nasheed here,

I have decided to crunch the numbers of our 2022 squad.

Ive used reported figures, info from my insider and guesswork for the below.

I have also not taken into consideration the 6% reduction in salary in 2022 where I can.

If the below is true, we have pretty much got to shut up shop and go min wage from herein.
At least no more money after Vaughan.
Nothing fior a hooker.

Perhaps there be some front loading, but where am i going wrong in my figures below? I need to be a million under where Im at if this is to sign a marquee hooker and good prop with our 4 remaining spots

2022 dags	Cash	Other comment
Jake averillo	200​	?
Josh Addo Carr	550​
Corey Allen	400​
Joe Siemsen	450​
Matt Doorey	120​
JMK	300​	?
Tui Katoa yo	120​
Matt Burton	500​
Luke Thompson	725​
Adam Elliott	475​
Waddel	180​
J Hetherington	450​
Kyle Flanagan	400​
Brandon Wakeman	150​
josh Jackson	500​	200 off capp
Matt Dufty	350​	?
brent Naden	300​	?
Alamoti	120​
Nick Cotric	650​
RFM	450​	?
AVA	300​	?
Jackson Topine	120​
TPJ	733​
BBO	120​	not guaranteed but surely signed
Schoupp	120​	not guaranteed but surely signed
DWZ	400​	Speculation
	9183​

 

[Psycho Doggie]

@bradyk brad, this is all you man

 

[Mr Beast]

Link reported figures otherwise these are all guesstimates. Pointless exercise really.

 

[Moedogg]

Good job. Keep it up.

 

[bradyk]

@bradyk brad, this is all you man

I don't care anymore. We have Gus = Unlimited power.

 

[Nasheed]

Link reported figures otherwise these are all guesstimates. Pointless exercise really.

most are guesstimates,
on top of that, figures can be moved around with frontloading and backloading
even reported figures from hooper and stuff are guesstimates too
im pretty close to the money for the most part, but i must be way off on a couple

 

[Alan79]

The go to assumption should be that the media makes shit up with regards to knowing what players are getting paid. So guessing our cap based on reported figures is like believing a kid covered in red paint that says he didn't put red paint on the walls. Player salaries are private and I'd assume that only a handful of people involved with clubs, the players and their managers would have an accurate idea of what they're being paid.

 

[Psycho Doggie]

I don't care anymore. We have Gus = Unlimited power.

Who are you, and what have you done with brad?

 

[Nasheed]

but there is a lesson, as it stands, after vaughsn, i cant see the money set aside for a marquee rake in 2022

 

[Nasheed]

The go to assumption should be that the media makes shit up with regards to knowing what players are getting paid. So guessing our cap based on reported figures is like believing a kid covered in red paint that says he didn't put red paint on the walls. Player salaries are private and I'd assume that only a handful of people involved with clubs, the players and their managers would have an accurate idea of what they're being paid.

i know,
the only ones i know for a fact are Allen and Joe.

Im also very confident the JAC, TPJ and Cortic fifures are correct due to the way it was reported.

And Actros has strongly hinted to us that Thommos salary is in the 700-750 range.

 

[kaluah8123]

In Uncle Arthur we have our own sombrero.

 

[westernbulldog83]

Nasheed here,

I have decided to crunch the numbers of our 2022 squad.

Ive used reported figures, info from my insider and guesswork for the below.

I have also not taken into consideration the 6% reduction in salary in 2022 where I can.

If the below is true, we have pretty much got to shut up shop and go min wage from herein.
At least no more money after Vaughan.
Nothing fior a hooker.

Perhaps there be some front loading, but where am i going wrong in my figures below? I need to be a million under where Im at if this is to sign a marquee hooker and good prop with our 4 remaining spots

2022 dags	Cash	Other comment
Jake averillo	200​	?
Josh Addo Carr	550​
Corey Allen	400​
Joe Siemsen	450​
Matt Doorey	120​
JMK	300​	?
Tui Katoa yo	120​
Matt Burton	500​
Luke Thompson	725​
Adam Elliott	475​
Waddel	180​
J Hetherington	450​
Kyle Flanagan	400​
Brandon Wakeman	150​
josh Jackson	500​	200 off capp
Matt Dufty	350​	?
brent Naden	300​	?
Alamoti	120​
Nick Cotric	650​
RFM	450​	?
AVA	300​	?
Jackson Topine	120​
TPJ	733​
BBO	120​	not guaranteed but surely signed
Schoupp	120​	not guaranteed but surely signed
DWZ	400​	Speculation
	9183​

Some people must be bored out of their minds ffs

 

[Nasheed]

Some people must be bored out of their minds ffs

no just a passionate dogs supporter.

ive seriously wondered if im the biggest bulldogs fan here

 

[GrogDog]

Good job. Keep it up.

View attachment 26949

Lol Gold!

 

[El Padrino]

We have 2 sets of books, move on....

 

[Bulldogsteve]

no just a passionate dogs supporter.

ive seriously wondered if im the biggest bulldogs fan here

Your a souths supporter fraud

 

[Birddog]

most are guesstimates,
on top of that, figures can be moved around with frontloading and backloading
even reported figures from hooper and stuff are guesstimates too
im pretty close to the money for the most part, but i must be way off on a couple

Have you taken into account, other clubs paying some freight, Flano, Allen, Cotric ? Roosters probably pay Flano's full freight just to get him outa there
Also various cap concessions, not sure what year they kick in but maybe a bit of difference.
Basically I.possible to work out as to many variables we don't know.

 

[amapusae]

Burton is on 400 + other clubs playing freight you haven’t included

 

[dibbie83]

U can have 3nd party’s and 10year club that would go on Jackson

 

[amapusae]

Also, I think we paid forward DWZ’s 400 for this year so it won’t count next year