Reply to thread

Message: [QUOTE="Santa, post: 3549570, member: 11237"] With all this Hass and salary cap talk, I wanted to see if it was as bad as everyone in the media is making it out to be (see [URL='https://www.foxsports.com.au/nrl/nrl-premiership/nrl-2023-brisbane-broncos-squad-payne-haas-roster-can-they-keep-him-how-much-contract-deal-reece-walsh-ezra-mam-adam-reynolds-2024-2025/news-story/78a332e4db36e7ff52dcccf102d05c29']Broncos salary cap squeeze[/URL] article). Below is the estimated salaries of our 2023 squad (my general estimates - but I think they're close enough), and potential salaries of a 2025 squad. Both fit in around the $12.2million cap (top 30 + development players), however, given I couldn't be bothered working our development player salaries or bonuses for long term players, this is probably an over estimate of our spend (made the minimum 120k for everyone). Conclusion: If we let Hass leave and replace him with some random 500k player, we should be ok in keeping all our superstars and giving everyone else a nice pay bump (helps that Farnworth and Flegler are going too). if we sign Hass, a lot of players may have to take a cut, or we are going to have to let some players go... What ya think? Have I got it completely wrong? [TABLE] [TR] [TD][/TD] [TD]2023[/TD] [TD][/TD] [TD]2025[/TD] [TD][/TD] [/TR] [TR] [TD][RIGHT]1[/RIGHT][/TD] [TD]Walsh[/TD] [TD]$ 450,000.00[/TD] [TD]Walsh[/TD] [TD]$ 950,000.00[/TD] [/TR] [TR] [TD][RIGHT]2[/RIGHT][/TD] [TD]Oates[/TD] [TD]$ 450,000.00[/TD] [TD]Oates[/TD] [TD]$ 350,000.00[/TD] [/TR] [TR] [TD][RIGHT]3[/RIGHT][/TD] [TD]Staggs[/TD] [TD]$ 700,000.00[/TD] [TD]Staggs[/TD] [TD]$ 700,000.00[/TD] [/TR] [TR] [TD][RIGHT]4[/RIGHT][/TD] [TD]Farnworth[/TD] [TD]$ 500,000.00[/TD] [TD][COLOR=rgb(226, 80, 65)]Random[/COLOR][/TD] [TD][COLOR=rgb(226, 80, 65)]$ 200,000.00[/COLOR][/TD] [/TR] [TR] [TD][RIGHT]5[/RIGHT][/TD] [TD]Cobbo[/TD] [TD]$ 700,000.00[/TD] [TD]Cobbo[/TD] [TD]$ 700,000.00[/TD] [/TR] [TR] [TD][RIGHT]6[/RIGHT][/TD] [TD]Mam[/TD] [TD]$ 320,000.00[/TD] [TD]Mam[/TD] [TD]$ 700,000.00[/TD] [/TR] [TR] [TD][RIGHT]7[/RIGHT][/TD] [TD]Reynolds[/TD] [TD]$ 800,000.00[/TD] [TD]Reynolds[/TD] [TD]$ 800,000.00[/TD] [/TR] [TR] [TD][RIGHT]8[/RIGHT][/TD] [TD]Flegler[/TD] [TD]$ 650,000.00[/TD] [TD][COLOR=rgb(226, 80, 65)]Random[/COLOR][/TD] [TD][COLOR=rgb(226, 80, 65)]$ 300,000.00[/COLOR][/TD] [/TR] [TR] [TD][RIGHT]9[/RIGHT][/TD] [TD]Walters[/TD] [TD]$ 240,000.00[/TD] [TD]Walters[/TD] [TD]$ 300,000.00[/TD] [/TR] [TR] [TD][RIGHT]10[/RIGHT][/TD] [TD]Hass[/TD] [TD]$ 850,000.00[/TD] [TD][COLOR=rgb(226, 80, 65)]Random[/COLOR][/TD] [TD][COLOR=rgb(226, 80, 65)]$ 500,000.00[/COLOR][/TD] [/TR] [TR] [TD][RIGHT]11[/RIGHT][/TD] [TD]Capewell[/TD] [TD]$ 550,000.00[/TD] [TD]Capewell[/TD] [TD]$ 550,000.00[/TD] [/TR] [TR] [TD][RIGHT]12[/RIGHT][/TD] [TD]Riki[/TD] [TD]$ 450,000.00[/TD] [TD]Riki[/TD] [TD]$ 500,000.00[/TD] [/TR] [TR] [TD][RIGHT]13[/RIGHT][/TD] [TD]Carrigan[/TD] [TD]$ 800,000.00[/TD] [TD]Carrigan[/TD] [TD]$ 800,000.00[/TD] [/TR] [TR] [TD][RIGHT]14[/RIGHT][/TD] [TD]Smoothy[/TD] [TD]$ 250,000.00[/TD] [TD]Smoothy[/TD] [TD]$ 300,000.00[/TD] [/TR] [TR] [TD][RIGHT]15[/RIGHT][/TD] [TD]Piakura[/TD] [TD]$ 250,000.00[/TD] [TD]Piakura[/TD] [TD]$ 300,000.00[/TD] [/TR] [TR] [TD][RIGHT]16[/RIGHT][/TD] [TD]Hetherington[/TD] [TD]$ 400,000.00[/TD] [TD]Hetherington[/TD] [TD]$ 450,000.00[/TD] [/TR] [TR] [TD][RIGHT]17[/RIGHT][/TD] [TD]Palasia[/TD] [TD]$ 500,000.00[/TD] [TD][COLOR=rgb(226, 80, 65)]Random[/COLOR][/TD] [TD][COLOR=rgb(226, 80, 65)]$ 200,000.00[/COLOR][/TD] [/TR] [TR] [TD][RIGHT]18[/RIGHT][/TD] [TD]Arthars[/TD] [TD]$ 350,000.00[/TD] [TD]Arthars[/TD] [TD]$ 400,000.00[/TD] [/TR] [TR] [TD][RIGHT]19[/RIGHT][/TD] [TD]Jenson[/TD] [TD]$ 350,000.00[/TD] [TD]Jenson[/TD] [TD]$ 450,000.00[/TD] [/TR] [TR] [TD][RIGHT]20[/RIGHT][/TD] [TD]Willison[/TD] [TD]$ 350,000.00[/TD] [TD]Willison[/TD] [TD]$ 450,000.00[/TD] [/TR] [TR] [TD][RIGHT]21[/RIGHT][/TD] [TD]Taupau[/TD] [TD]$ 200,000.00[/TD] [TD][COLOR=rgb(226, 80, 65)]Random[/COLOR][/TD] [TD][COLOR=rgb(226, 80, 65)]$ 120,000.00[/COLOR][/TD] [/TR] [TR] [TD][RIGHT]22[/RIGHT][/TD] [TD]Sailor[/TD] [TD]$ 300,000.00[/TD] [TD]Sailor[/TD] [TD]$ 350,000.00[/TD] [/TR] [TR] [TD][RIGHT]23[/RIGHT][/TD] [TD]Pereira[/TD] [TD]$ 200,000.00[/TD] [TD]Pereira[/TD] [TD]$ 250,000.00[/TD] [/TR] [TR] [TD][RIGHT]24[/RIGHT][/TD] [TD]Mozer[/TD] [TD]$ 120,000.00[/TD] [TD]Mozer[/TD] [TD]$ 200,000.00[/TD] [/TR] [TR] [TD][RIGHT]25[/RIGHT][/TD] [TD]Mariner[/TD] [TD]$ 200,000.00[/TD] [TD]Mariner[/TD] [TD]$ 300,000.00[/TD] [/TR] [TR] [TD][RIGHT]26[/RIGHT][/TD] [TD]Madden[/TD] [TD]$ 300,000.00[/TD] [TD]Madden[/TD] [TD]$ 350,000.00[/TD] [/TR] [TR] [TD][RIGHT]27[/RIGHT][/TD] [TD]Hoeter[/TD] [TD]$ 120,000.00[/TD] [TD]Hoeter[/TD] [TD]$ 200,000.00[/TD] [/TR] [TR] [TD][RIGHT]28[/RIGHT][/TD] [TD]Bayliss-Brow[/TD] [TD]$ 120,000.00[/TD] [TD]Bayliss-Brow[/TD] [TD]$ 120,000.00[/TD] [/TR] [TR] [TD][RIGHT]29[/RIGHT][/TD] [TD]Rogers[/TD] [TD]$ 120,000.00[/TD] [TD]Rogers[/TD] [TD]$ 120,000.00[/TD] [/TR] [TR] [TD][RIGHT]30[/RIGHT][/TD] [TD]Te Kura[/TD] [TD]$ 120,000.00[/TD] [TD]Te Kura[/TD] [TD]$ 120,000.00[/TD] [/TR] [TR] [TD][RIGHT]31[/RIGHT][/TD] [TD]Frei[/TD] [TD]$ 120,000.00[/TD] [TD]Frei[/TD] [TD]$ 120,000.00[/TD] [/TR] [TR] [TD][RIGHT]32[/RIGHT][/TD] [TD]Paix[/TD] [TD]$ 250,000.00[/TD] [TD]Paix[/TD] [TD]$ 200,000.00[/TD] [/TR] [TR] [TD][/TD] [TD][/TD] [TD][/TD] [TD][/TD] [TD][/TD] [/TR] [TR] [TD][/TD] [TD][B]Total[/B][/TD] [TD][B]$ 12,080,000.00[/B][/TD] [TD][/TD] [TD][B]$ 12,350,000.00[/B][/TD] [/TR] [/TABLE] [/QUOTE]

Verification

Active Now

No members online now.

Total: 165 (members: 0, guests: 165)

Reply to thread

Log in

Active Now