The Orange Mane -  a Denver Broncos Fan Community

The Orange Mane - a Denver Broncos Fan Community (http://www.orangemane.com/BB/index.php)
-   Orange Mane Central Discussion (http://www.orangemane.com/BB/forumdisplay.php?f=6)
-   -   2014 Salary Cap Hit Spreadsheet (http://www.orangemane.com/BB/showthread.php?t=114816)

pricejj 03-11-2014 06:53 PM

2014 Salary Cap Hit Spreadsheet
 
Sample Draft Picks in BLUE
Cap hits shown in millions of $
This document will be updated throughout the offseason. The Broncos have approximately $2.85M remaining to spend in FA.

Code:

Index        Pos        Player                        2014        2015
Offense
               
1        1WR        Demaryius Thomas                $5.03   
2        2WR        Emmanuel Sanders                $4.00        $5.00   
3        3WR        Wes Welker                $8.00   
4        4WR        3rd Round Draft Pick        $0.57        $0.67   
5        5WR        Andre Caldwell                $1.15        $1.55
6        6WR        4th Round Draft Pick        $0.54        $0.64   
7        LT        Ryan Clady                $8.60        $10.60
8        LG        Orlando Franklin        $1.39
9        C        Manny Ramirez                $2.42        $2.47
10        RG        Louis Vasquez                $7.25        $6.25
11        RT        Chris Clark                $2.13        $1.63   
12        OL Res        Will Montgomery                $1.58
13        OL Res        Winston Justice                $1.18
14        OL Res        2nd Round Draft Pick        $0.66        $0.83
15        OL Res        Vinston Painter                $0.42        $0.51
16        1TE        Julius Thomas                $0.74   
17        2TE        Jacob Tamme                $3.50   
18        3TE        Virgil Green                $0.66   
19        4TE        Joel Dreessen                $3.17           
20        1QB        Peyton Manning                $17.50        $21.50
21        2QB        Brock Osweiler                $0.96        $1.12
22        1RB        Montee Ball                $0.79        $0.94
23        2RB        5th round draft pick        $0.48        $0.58   
24        3RB        Ronnie Hillman                $0.81        $0.94
25        5RB        CJ Anderson                $0.50        $0.59
                Offense Total                $74.01        $55.81
               
Defense
               
26        1LCB        Aqib Talib                $7.91        $7.00   
27        2LCB        Tony Carter                $0.57   
28        1LDE        Derek Wolfe                $1.42        $1.81
29        2LDE        Malik Jackson                $0.62        $0.71
30        1NT        Kevin Vickerson                $2.27   
31        2NT        Terrance Knighton        $3.25   
32        1UT        Sylvester Williams        $1.72        $2.07
33        2UT        Mitch Unrein                $1.43   
34        1RDE        Demarcus Ware                $9.66        $11.66
35        2RDE        Quanterus Smith                $0.47        $0.63
36        3RDE        6th Round Draft Pick        $0.46        $0.56   
37        1RCB        Chris Harris                $2.19   
38        2RCB        Kayvon Webster                $0.64        $0.73
39        RCB        Omar Bolden                $0.69        $0.78
40        SOLB        Von Miller                $6.61        $9.75   
41        MLB        1st Round Draft Pick        $1.34        $1.68   
42        WOLB        Danny Trevathan                $0.60        $0.69
43        LB Res        Brandon Marshall                $0.50   
44        LB Res        Nate Irving                $0.82   
45        LB Rea        Steven Johnson                $0.57   
46        1SS        T.J. Ward                $3.75        $7.75
47        2SS        Duke Ihenacho                $0.57   
48        3SS        David Bruton                $1.65        $1.65
49        1FS        Rahim Moore                $1.42   
50        2FS        Quinton Carter                $0.76   
                Defense Total                $51.37        $47.48

Special Teams       
51        LS        Aaron Brewer                $0.57   
52        K        Matt Prater                $3.81        $4.06
53        P        Britton Colquitt                $3.25        $3.75
                Special Teams Total        $7.63        $7.81
               
Dead Money       
                Other                        $3.99   
                Chris Kuper                $1.83       
                Dead Money Total                $5.82        $0.00
               
Practice Squad       
                8 Player Practice Squad        $0.86        $0.92           
                Practice Squad Total        $0.86        $0.92
               
        2013 Cap Carryover                $6.40        $2.85
        2014 Adjustment                        $0.0        $0.0
        2014 NFL Salary Cap                $133.00        $143.00
        2014 Adjustment                        $3.15        $0.0
        2014 Adjusted Salary Cap                $142.55        $145.85

        Top 53 Total (with draft)        $133.02        $111.67
        Dead Money                        $5.82        $0.00
        Dead Money                        $0.86        $0.92
        Total Team Spending 2014                $139.70        $112.60

        Remaining Cap Space 2014                $2.85        $33.26


LetsGoBroncos 03-11-2014 07:24 PM

Quote:

Originally Posted by pricejj (Post 4070686)
Sample FAs in RED
Sample Draft Picks in ORANGE
Cap hits shown in millions of $

This document will be updated throughout the offseason. The Broncos have approximately $21M remaining to spend in FA.


Index Pos Player 2014 2015
Offense
1 1WR Demaryius Thomas $4.70
2 2WR Austin Collie $1.00
3 3WR Wes Welker $8.00
4 4WR 1st Round Draft Pick $1.50
5 5WR Andre Caldwell $1.72 $1.72
6 6WR 4th Round Draft Pick $0.47
7 LT Ryan Clady $8.60 $10.60
8 LG Chris Clark $2.13 $1.63
9 C Manny Ramirez $1.92 $2.47
10 RG Louis Vasquez $7.25 $6.25
11 RT Orlando Franklin $1.39
12 OL Res Chris Clark $2.13 $1.63
13 OL Res Dan Koppen $1.00
14 OL Res 5th Round Draft Pick $0.47
15 OL Res Vinston Painter $0.42 $0.51
16 1TE Julius Thomas $0.74
17 2TE Jacob Tamme $3.50
18 3TE Virgil Green $0.66
19 4TE 6th Round Draft Pick $0.47
20 1QB Peyton Manning $17.50 $21.50
21 2QB Brock Osweiler $0.96 $1.12
22 1RB Montee Ball $0.79 $0.94
23 2RB Ronnie Brown $1.50
24 3RB Ronnie Hillman $0.81 $0.94
25 5RB CJ Anderson $0.50 $0.59
Offense Total $70.11 $49.89

Defense
26 1LCB Chris Harris $2.19
27 2LCB Tony Carter $0.73
28 1LDE Derek Wolfe $1.41 $1.81
29 2LDE Malik Jackson $0.62 $0.71
30 1NT Kevin Vickerson $2.50
31 2NT Terrance Knighton $2.75
32 1UT Sylvester Williams $1.72 $2.07
33 2UT Mitch Unrein $1.43
34 1RDE Jared Allen $6.00
35 2RDE Quanterus Smith $0.47 $0.63
36 3RDE 3rd Round Draft Pick $0.64
37 1RCB DRC $10.00
38 2RCB Kayvon Webster $0.64 $0.73
39 3RCB Omar Bolden $0.69 $0.78
40 SOLB Von Miller $6.68
41 MLB Jon Beason $4.00
42 WOLB Danny Trevathan $0.60 $0.69
43 LB Res 2nd Round Draft Pick $0.79
44 LB Res Nate Irving $0.82
45 LB Res Steven Johnson $0.57
46 1SS T.J. Ward $5.75 $5.75
47 2SS Duke Ihenacho $0.57
48 3SS David Bruton $1.65 $1.65
49 1FS Rahim Moore $1.42
50 2FS Quinton Carter $0.76
Defense Total $55.40 $14.82

Dead Money
Currently $3.99
Chris Kuper $1.83
Joel Dreessen $0.67





Dead Money Total $6.49 $0.00

Special Teams
51 LS Aaron Brewer $0.57
52 K Matt Prater $3.81 $4.06
53 P Britton Colquitt $3.25 $3.75
Special Teams Total $7.63 $7.81


NFL Team Salary Cap $133.00 $136.00
Top 51 total $138.75 $72.53
Remaining True Cap Space -$5.75 $63.47
2013 Cap Carryover $6.40 $0.65
Remaining Cap Space 2014 $0.65 $64.13

We signed Jared Allen?

SoCalBronco 03-11-2014 07:26 PM

Good stuff, price. I will sticky this.

Requiem 03-11-2014 08:38 PM

If Dreessen is cut, I have us at 17.25 million with Ward, Talib and Caldwell deals at per year average. True cap # could be diff.

chanesaw 03-12-2014 01:00 PM

<blockquote class="twitter-tweet" lang="en"><p>After Talib, Ware, Ward and Caldwell deals, minus draft class space, <a href="https://twitter.com/search?q=%23Broncos&amp;src=hash">#Broncos</a> have a little less than $10M in cap space remaining w top 51.</p>&mdash; Jeff Legwold (@Jeff_Legwold) <a href="https://twitter.com/Jeff_Legwold/statuses/443837350775226368">March 12, 2014</a></blockquote>
<script async src="//platform.twitter.com/widgets.js" charset="utf-8"></script>

eddie mac 03-13-2014 01:05 AM

Ward's 2014 cap hit is $3.25m, $2m base and $1.25m SB, total SB was $5m,

Cap hits

14 $3.25m
15 $7.75m incs $2.5m RB
16 $5.25m
17 $5.25m

fontaine 03-13-2014 03:41 AM

There should be an additional $4million in space from Kuper's cap charge off the books even with the dead money.

pricejj 03-13-2014 11:46 AM

Kuper already factored in.

Thanks Eddie Mac. Updating shortly.

ludo21 03-13-2014 12:54 PM

I am honestly surprised that one or both of Tamme and Dressen has not been cut yet.

crush17 03-13-2014 12:56 PM

Dreesen will not be released until he has recovered from knee surgery, otherwise the Broncos owe him an injury settlement.

Tamme will most likely stay to add another receiving target for Manning after Denver lost Eric Decker to FA.

pricejj 03-13-2014 09:14 PM

1. Updated to include accurate numbers for Ward, Talib, and Ware.
2. Cap hits also show 6 rounds of draft picks for Broncos in 2014, factoring in 7.5% pay increase from same draft slot in 2013.
3. I would recommend rolling over approximately half the remaining available cap space to 2015 in order to be able to cover upcoming 2015 Broncos FA conracts.

bowtown 03-14-2014 04:46 AM

Why don't you have a 2014 number on DT?

CEH 03-14-2014 06:34 AM

So where is this $11.49M on the spreadsheet?

Help me tie out the numbers

What am I missing. Some players for 2014 are missing salarys.

Top 51 exceed the $133 MM which is impossible even with the carry over to still have $11 MM under.

pricejj 03-14-2014 09:11 AM

Quote:

Originally Posted by bowtown (Post 4073678)
Why don't you have a 2014 number on DT?

I have an extra tab in there. All the numbers are correct just a mistake in formatting.

Add up all the orange FA's to get $11.49M. I can change the spreadsheet later to reflect the total at the bottom. The number is high because Talib and Ward have low cap numbers for 2014. I also factored in Dreesen getting cut. Those 3 things give the Broncos more to spend this year, not that I would condone spending it all.

crush17 03-14-2014 09:13 AM

Dreesen will not be cut until he has recovered from surgery.

pricejj 03-14-2014 09:21 AM

Quote:

Originally Posted by CEH (Post 4073688)
So where is this $11.49M on the spreadsheet?

Help me tie out the numbers

What am I missing. Some players for 2014 are missing salarys.

Top 51 exceed the $133 MM which is impossible even with the carry over to still have $11 MM under.

I put sample FA contracts in there to have the Broncos spending all their money this year. They have $6.4M rollover from last year, hence the $139.4M in total spending available to them. I will take out the sample FA contracts later, because it's confusing.

55CrushEm 03-14-2014 11:09 AM

One thing I noticed on Spotrac.......the sum of Ware's cap hits totals $33 million, not $30 million.

So, either he signed a $33 million contract.....or one (or more) of their cap hit numbers is overstated, and we are in better shape (by 3 million) than we think (either this year or a combination of years).

http://www.spotrac.com/nfl/denver-br...demarcus-ware/

55CrushEm 03-14-2014 11:29 AM

So, can someone explain how prior year cap carryover works? There has to be a limit on how much can be carried, right?

Obviously, if the cap is say, $100M.....and your team's cap is $70M.....you can't carry over $30M to the next year and add that to the current year ($133M)....and have a $163M cap, right?

pricejj 03-14-2014 07:01 PM

Quote:

Originally Posted by 55CrushEm (Post 4073932)
So, can someone explain how prior year cap carryover works? There has to be a limit on how much can be carried, right?

Obviously, if the cap is say, $100M.....and your team's cap is $70M.....you can't carry over $30M to the next year and add that to the current year ($133M)....and have a $163M cap, right?

I have been trying to find the answer to that for the past few years. I know a team is penalized if it spends below the 90% threshold. It seems to me, you could just spend 90% every year for a few years, then have a ton of money to throw at a guy like Manning. Who knows.


Also, I put Dreessen back on the roster. Bad mojo to try to predict the future.

bowtown 03-14-2014 09:15 PM

Quote:

Originally Posted by pricejj (Post 4074110)
I have been trying to find the answer to that for the past few years. I know a team is penalized if it spends below the 90% threshold. It seems to me, you could just spend 90% every year for a few years, then have a ton of money to throw at a guy like Manning. Who knows.

I don't think you are doing math right.

pricejj 03-15-2014 11:13 AM

Quote:

Originally Posted by bowtown (Post 4074159)
I don't think you are doing math right.

Yeah, I think you have to spend 90% of your total cap (including rollover) every year. That makes it hard to accumulate a lot of money.


BULLETIN: Spotrac is showing a -$3.125M "2014 Cap Adjustment" on this year's salary cap. Not sure where this number comes from, but I added it on.

CEH 03-15-2014 12:02 PM

Teams have to spend 89% of the cap is what I hear. Not sure what the Raiders will do .

Legwold has Denver at $10MM left.

Allocate $6-7 MM for rookies and reserve and that leaves about $3MM left but out of cash for signing bonuses


I'm expecting one more FA to sign

baja 03-15-2014 02:09 PM

Quote:

Originally Posted by CEH (Post 4074337)
Teams have to spend 89% of the cap is what I hear. Not sure what the Raiders will do .

Legwold has Denver at $10MM left.

Allocate $6-7 MM for rookies and reserve and that leaves about $3MM left but out of cash for signing bonuses


I'm expecting one more FA to sign

What I am wondering is where is So Cal with his "Bowlen is a cheap SOB" spread sheet?

pricejj 03-16-2014 02:43 PM

Still have no clue where the "2014 Adjustment" of -$3.125M on Spotrac comes from. Does anybody know?

fontaine 03-16-2014 06:36 PM

Quote:

Originally Posted by pricejj (Post 4075139)
Still have no clue where the "2014 Adjustment" of -$3.125M on Spotrac comes from. Does anybody know?

Half of that is off Tebow's contract that the Jets took on when they traded for him.

The rest? I'm not sure but the league calculates in likely/unlikely to be earned incentives around this time. So if a player was likely to earn 2013 incentives (playing time) and didn't then it get's added to next year's cap.

Basically any of the guys that ended up on IR, if they had likely to be earned incentives then they would have to be counted against the 2013 cap (to prevent teams from circumventing base salary etc into next year's cap). But if they didn't earn those incentives then Denver is credited for them next year (2014).

It works the other way around as well. If a player had unlikely to be earned incentives for 2013 then they are not counted against the cap that year, but if he earns them then that is taken away from the 2014 cap.


All times are GMT -7. The time now is 11:30 AM.

Powered by vBulletin® Version 3.8.7
Copyright ©2000 - 2014, vBulletin Solutions, Inc.