Build/Predict Your Juve (232 Viewers)

zizinho

Senior Member
Apr 14, 2013
51,814
Icardi - This whole saga is exhausting I really hope Napoli get him or he stays at Inter I honestly dont want him here - I see him as a slim Higuain with no passing ability - I'd be happy to get him 5 years ago but now I have bigger standards..

- - - Updated - - -


Yap!
As for Cancelo - 60M and we get a way better player in D.Alves for free (Yeah he is disgusting and when I see his face I just want to punch it but he is one hell of a RB...)
Pogba - Me saying anything regarding Pogba probably equals for your fondness of Dybala..

- - - Updated - - -


Its FM mode but what the hack..

Szczesny
D.Alves - MDL- Chiellini- A.S
Rabiot - Pjanic - Ramsey
Pogba
CR7 - Neymar
Its FM but swap Pogba and Ramses

- - - Updated - - -

fine Emre Can instead of SMS
You realize we have another 3 better mids?
 

zizinho

Senior Member
Apr 14, 2013
51,814
Szczesny
DA MdL Chiellini AS
Rabiot Pjanic Pogba
DC Ronaldo Neymar

Buffon
MdS Demiral Bonucci Pellegrini
Can Bentancur Ramsey
Berna Kean Chiesa

Only 8 italiens, sad

- - - Updated - - -

Forgot Koulibaly, Bonucci sold. Only 7 italiens
 
Mar 3, 2014
3,865
Well since we're selling everyone... may as well amuse myself, while illustrating the reason that management is taking this approach (specifically the wage benefit), and since ex player sales, the profitability has taken a hit with all the recent spending, large sales help boost FFP metrics even if you're immediately going and buying something more expensive.


Out:
Dybala (€100M@€7M) - for some reason we want to sell
Pjanic (€100M@€6.5M) - one of highest salaries, and has struggled early in Sarri ball...who needs patience.?
Mandzukic (€20M@€4M) - old, almost less mobile than Lukaku.
Matuidi (€20M@€4M) - we saw his pass vs inter...
Rugani (€35M@€4M) - don't know why, but apparently he is for sale...
Kean (€40M@€0.5M) - juve don't like youth?
Khedira (€0M@€4M) - less mobile than Lukaku
Cancelo (€50M@€3M) - apparently he must go? - he really sealed his fate by dogging it in training
Perin (€10M@€2.3M) - ok, this one is logic
Higuain (€30M@€7.5M) - one everyone else is gone, why will he stay
= €405M in proceeds, we'll assume that book value is about
Approximate Book Value = €119M EUR = €286M Gain Sale
Outgoing wages = €7M+€6.5M+€4M+€4M+€4M+€0.5M+€4M+€3M+€2.3M+€7.5M =€42.8M in net wages @ 43% max tax rate, completely taxable or €75.08M in gross wages.
Annual Amortization eliminated = €19M

In:
Neymar (€180M@€25M) - no explanation
James (€50M@€7.5M) - inexpensive for type of player & friends with CR7, world class creator
Pogba (€150M@€10M) - Pogback
D. Alves (Free@€5M) - free, package deal with Neymar
Verratti (€100M@€8M) - Pjanic for Verratti switch actually saves money due to tax. And he's better on the ball.
Wout Weghorst €25M@€2M) - We "NEEED" a number 9 apparently. This guy is 197 cm, scored 17 goals, while creating 7, is good on the ball and a beast in the air. He's also cheap. At less than €2M net with Wolfsburg, he'd cost us like €2.5M gross if we offer him €2M. (he earns like €1.5M)
Total Spend =€505M
Annual Depreciation Effect in year = €82M
Incoming wages: €25M+€7.5M+€10M+€8M+€5M+€7.9M = €63.4M In Net Wages with only 50% taxable at top rate of 43% (effective tax rate = 21.5%) = €73.24M in gross wages because of the wonderful tax rule

Ooh baby, year one profit improvement on of €206M, via €286M gain, and wage reduction of 2M. Offset in part by an increase in annual depreciation of €82M. While, annual amortization expense increases by €82M, but you can always sell the Romero's, Favilli's etc to make up some of that. And the one year profit of €206M will eliminate this issue in the short term for Financial Fair Play. This wouldn't include sponsorship benefits from bringing in 2 of the most marketable stars in the world.

4-3-3
FW: Ronaldo, Neymar, Weghorst, Bernardeschi, James, Cuadrado, Costa, Pjaca
MF: Verratti, Ramsey, Rabiot, Pogba, Bentancur, Can
DF: Chiellini, De Ligt, Bonucci, Demiral, De Sciglio, Alves, Sandro, Pelligrini
GK: Woj, Buffon, Pinsoglio

---Ronaldo------------------------------------------------James--
---------------------------------Neymar--------------------------------
-------------Pogba----------------------------Rabiot----------------
--------------------------------Verratti----------------------------------
Sandro------Chiellini-------------De Ligt---------Alves------
-----------------------------------Woj------------------------------------

--------------------------------Weghorst-------------------------------
Costa-----------------------------------------------Bernardeschi
-------------Ramsey----------------------------Can------------------
--------------------------------Bentancur------------------------------
MDS--------------Bonucci-----------Demiral-------Cuadrado
-----------------------------------Buffon----------------------------------
 
Last edited:

Users Who Are Viewing This Thread (Users: 1, Guests: 226)

  • almo