Originally Posted by
Mr. Inbetween
My Calculations: Quick & Dirty…
Budget: Without any consideration to discrepancies from actual GAM & TAM application intricacies…
Y24 REAL MONEY: US$5,470,000.00
Y24 GAM: US$2,585,000.00
Y24 GAM BY TRADES: US$100,000.00
Y24 TAM: US$2,225,000.00
TTL@ US$10,380,000.00
Using Y23 MLS USD Guaranteed Compensation figures…
SR01 LI $683,750.00
SR02 FB $683,750.00
SR03 JO $683,750.00
SR04 RP $856,625.00
SR05 SR $768,636.00
SR06 PO $707,500.00
SR07 SJ $683,013.00
SR08 LB $665,000.00
SR09 AD $585,000.00
SR10 BS $530,833.00
SR11 SO $388,000.00
SR12 LG $70,827.00
SR13 DF $000,000.00
SR14 AA $200,000.00
SR15 CM $200,000.00
SR16 ??? Luke Singh @ US$93,410.00??? Not Applied!
SR17 ???Jordan Perruzza @ US$132,500.00??? Not Applied!
SR18
SR19
SR20
TTL@ $ $7,706,684.00
Remaining Cap at about $2,673,316.00… With a DF $ charge still not applied! Also Spots 16 & 17!
International Spots: 11 Spots; 8 regular MLS + 3 extra for Canada…
E1 LI
E2 FB
E3 RP
R1 SR
R2 PO
R3 LB
R4 AD
R5 DF
R6 CM
R7 AC
R8 TS