Rookie Wage Scale?

	A	B	C	D	E	F	G	H	I	J	K
1	Rd 1 (all position wage scale)			Rd 1 decreases by	$75,000		Percentages are % drops from previous pick
2	1.01	2	3	4	5	6	7	8	9	10
3		3.75%	3.90%	4.05%	4.23%	4.41%	4.62%	4.84%	5.08%	5.36%
4	$2,000,000	$1,925,000	$1,850,000	$1,775,000	$1,700,000	$1,625,000	$1,550,000	$1,475,000	$1,400,000	$1,325,000
5	11	12	13	14	15	16	1.17				Total Rd Cost
6	5.66%	6.00%	6.38%	6.82%	7.32%	7.89%	2.86%
7	$1,250,000	$1,175,000	$1,100,000	$1,025,000	$950,000	$875,000	$850,000				$23,850,000
8	Rd 2			Rd 2 decreases by	$25,000
9	1	2	3	4	5	6	7	8	9	10
10	$850,000	$825,000	$800,000	$775,000	$750,000	$725,000	$700,000	$675,000	$650,000	$625,000
11	11	12	13	14	15	16	17	18			Total Rd Cost
12	$600,000	$575,000	$550,000	$525,000	$500,000	$475,000	$450,000	$425,000			$11,475,000
13	Rd 3
14	1	2	3	4	5	6	7	8	9	10
15	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000
16	11	12	13	14	15	16					Total Rd Cost
17	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000					$6,800,000
18
19										Total Sum:	$42,125,000
20	Current Rd 1 cost of RBs
21		10.00%	16.67%	11.33%	18.80%	13.52%	19.70%	14.67%	17.19%	15.09%
22	$5,000,000	$4,500,000	$3,750,000	$3,325,000	$2,700,000	$2,335,000	$1,875,000	$1,600,000	$1,325,000	$1,125,000
23	20.00%	13.89%	16.13%	11.54%	8.70%	4.76%	5.00%
24	$900,000	$775,000	$650,000	$575,000	$525,000	$500,000	$475,000				Total Rd Cost
25	Current Rd 2 cost of RBs										$31,935,001
26	$450,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000
27	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000			Total Rd Cost
28	Current Rd 3 cost of RBs										$7,675,000
29	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000
30	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000					Total Rd Cost
31											$6,800,000
32
33										Total Sum:	$46,410,001
34
35	Current Rd 1 cost of WRs
36		8.06%	10.53%	7.84%	12.77%	8.54%	14.67%	9.38%	13.79%	8.00%
37	$3,100,000	$2,850,000	$2,550,000	$2,350,000	$2,050,000	$1,875,000	$1,600,000	$1,450,000	$1,250,000	$1,150,000
38	15.22%	10.26%	11.43%	9.68%	10.71%	4.00%	4.17%
39	$975,000	$875,000	$775,000	$700,000	$625,000	$600,000	$575,000				Total Rd Cost
40	Current Rd 2 cost of WRs										$25,350,001
41	$550,000	$500,000	$450,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000
42	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000			Total Rd Cost
43	Current Rd 3 cost of RBs										$7,875,000
44	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000
45	$425,000	$425,000	$425,000	$425,000	$425,000	$425,000					Total Rd Cost
46											$6,800,000
47
48		Average current costs		Proposed costs						Total Sum:	$40,025,001
49	Rd 1	$28,642,501		$23,850,000
50	Rd 2	$7,775,000		$11,475,000
51	Rd 3	$6,800,000		$6,800,000
52	Total:	$43,217,501		$42,125,000
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100