Using the figures in post no 11 the total comes to $15,450 not $14,650.
No it doesn't, that comes to $7,625 not $8,125.
As it happens correction of the earlier mistakes above actually results in making the estimated player entry total $16,775 (7625 + 9150) which you used correct anyway cos...