The Orange Mane -  a Denver Broncos Fan Community  

Go Back   The Orange Mane - a Denver Broncos Fan Community > Orange Mane Discussion > Orange Mane Central Discussion
Register FAQ Members List Calendar Chat Room Mark Forums Read



Reply
 
Thread Tools Display Modes
Old 03-11-2014, 06:53 PM   #1
pricejj
jungle
 
pricejj's Avatar
 
United In Orange

Join Date: Aug 2009
Location: Louisville, CO
Posts: 9,015
Default 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

Last edited by pricejj; 04-14-2014 at 05:53 PM..
pricejj is offline   Reply With Quote
Sponsored Links
Old 03-11-2014, 07:24 PM   #2
LetsGoBroncos
Ring of Famer
 
LetsGoBroncos's Avatar
 

Join Date: Jan 2006
Posts: 1,476
Default

Quote:
Originally Posted by pricejj View Post
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?
LetsGoBroncos is offline   Reply With Quote
Old 03-11-2014, 07:26 PM   #3
SoCalBronco
Nixonite
 
SoCalBronco's Avatar
 

Join Date: Aug 2001
Location: Arcadia, CA
Posts: 36,040

Adopt-a-Bronco:
D.J. Williams
Default

Good stuff, price. I will sticky this.
__________________


BRING BACK BUTCH
SoCalBronco is offline   Reply With Quote
Old 03-11-2014, 08:38 PM   #4
Requiem
~~~
 
Requiem's Avatar
 
~ ~ ~

Join Date: Feb 2006
Location: Earth Division
Posts: 23,633

Adopt-a-Bronco:
Princes of Tara
Default

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.
Requiem is offline   Reply With Quote
Old 03-12-2014, 01:00 PM   #5
chanesaw
Ring of Famer
 
chanesaw's Avatar
 

Join Date: Mar 2003
Location: Indiana
Posts: 1,255

Adopt-a-Bronco:
Steve Atwater
Default


chanesaw is offline   Reply With Quote
Old 03-13-2014, 01:05 AM   #6
eddie mac
Ireland's No1 Bronco
 
eddie mac's Avatar
 
Eddie Mac 87 gone but never forgott

Join Date: Dec 2002
Location: IRELAND
Posts: 16,793

Adopt-a-Bronco:
Rod Smith
Default

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
eddie mac is offline   Reply With Quote
Old 03-13-2014, 03:41 AM   #7
fontaine
Ring of Famer
 
fontaine's Avatar
 
Go John Manning!

Join Date: Jul 2002
Posts: 13,062
Default

There should be an additional $4million in space from Kuper's cap charge off the books even with the dead money.
fontaine is offline   Reply With Quote
Old 03-13-2014, 11:46 AM   #8
pricejj
jungle
 
pricejj's Avatar
 
United In Orange

Join Date: Aug 2009
Location: Louisville, CO
Posts: 9,015
Default

Kuper already factored in.

Thanks Eddie Mac. Updating shortly.
pricejj is offline   Reply With Quote
Old 03-13-2014, 12:54 PM   #9
ludo21
RIP Darrent Williams
 
ludo21's Avatar
 

Join Date: Mar 2005
Location: Glendale, AZ
Posts: 19,422

Adopt-a-Bronco:
Paul Ernster
Default

I am honestly surprised that one or both of Tamme and Dressen has not been cut yet.
ludo21 is online now   Reply With Quote
Old 03-13-2014, 12:56 PM   #10
crush17
orange & blue
 
crush17's Avatar
 

Join Date: Aug 2006
Location: Denver, CO
Posts: 5,405

Adopt-a-Bronco:
Thanks Champ!
Default

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.
crush17 is offline   Reply With Quote
Old 03-13-2014, 09:14 PM   #11
pricejj
jungle
 
pricejj's Avatar
 
United In Orange

Join Date: Aug 2009
Location: Louisville, CO
Posts: 9,015
Default

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.
pricejj is offline   Reply With Quote
Old 03-14-2014, 04:46 AM   #12
bowtown
Ring of Famer
 
bowtown's Avatar
 

Join Date: Jul 2006
Posts: 10,339

Adopt-a-Bronco:
Aaron Brewer
Default

Why don't you have a 2014 number on DT?
bowtown is offline   Reply With Quote
Old 03-14-2014, 06:34 AM   #13
CEH
Ring of Famer
 

Join Date: Mar 2004
Posts: 3,989
Default

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.
CEH is online now   Reply With Quote
Old 03-14-2014, 09:21 AM   #14
pricejj
jungle
 
pricejj's Avatar
 
United In Orange

Join Date: Aug 2009
Location: Louisville, CO
Posts: 9,015
Default

Quote:
Originally Posted by CEH View Post
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.
pricejj is offline   Reply With Quote
Old 03-14-2014, 11:09 AM   #15
55CrushEm
Dynamic Duo
 
55CrushEm's Avatar
 

Join Date: Oct 2005
Location: North of Boston, MA
Posts: 6,196

Adopt-a-Bronco:
Quanterus Smith
Default

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 is offline   Reply With Quote
Old 03-14-2014, 11:29 AM   #16
55CrushEm
Dynamic Duo
 
55CrushEm's Avatar
 

Join Date: Oct 2005
Location: North of Boston, MA
Posts: 6,196

Adopt-a-Bronco:
Quanterus Smith
Default

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?
55CrushEm is offline   Reply With Quote
Old 03-14-2014, 09:11 AM   #17
pricejj
jungle
 
pricejj's Avatar
 
United In Orange

Join Date: Aug 2009
Location: Louisville, CO
Posts: 9,015
Default

Quote:
Originally Posted by bowtown View Post
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.
pricejj is offline   Reply With Quote
Old 03-14-2014, 09:13 AM   #18
crush17
orange & blue
 
crush17's Avatar
 

Join Date: Aug 2006
Location: Denver, CO
Posts: 5,405

Adopt-a-Bronco:
Thanks Champ!
Default

Dreesen will not be cut until he has recovered from surgery.
crush17 is offline   Reply With Quote
Old 03-16-2014, 07:02 PM   #19
Rascal
RIP
 

Join Date: Mar 2004
Posts: 17,152

Adopt-a-Bronco:
Turf
Default

Why is overthecap showing us at 16.5mil (after I cut dressen and tamme)? I know they don't have Sanders on there yet, but he shouldn't take up that much space.
Rascal is offline   Reply With Quote
Old 03-16-2014, 09:03 PM   #20
pricejj
jungle
 
pricejj's Avatar
 
United In Orange

Join Date: Aug 2009
Location: Louisville, CO
Posts: 9,015
Default

Quote:
Originally Posted by Rascal View Post
Why is overthecap showing us at 16.5mil (after I cut dressen and tamme)? I know they don't have Sanders on there yet, but he shouldn't take up that much space.
Right now overthecap shows $11.7 cap space. If the Broncos were to cut Tamme and Dreessen, that would add an additional $5.5M in cap.

They don't list Sanders (~$5M), draft picks (~$4.5), or the "2014 Adjustment (-$3.125M) (that spotrac lists).

That's why I'm trying to figure out if that adjustment is really real, because the Broncos certainly don't seem to be acting like there anywhere close to the limit.
pricejj is offline   Reply With Quote
Old 03-16-2014, 09:05 PM   #21
Action
Ring of Famer
 
Action's Avatar
 

Join Date: Sep 2013
Location: Broncos
Posts: 2,280

Adopt-a-Bronco:
Isaiah Burse
Default

Quote:
Originally Posted by pricejj View Post
Right now overthecap shows $11.7 cap space. If the Broncos were to cut Tamme and Dreessen, that would add an additional $5.5M in cap.

They don't list Sanders (~$5M), draft picks (~$4.5), or the "2014 Adjustment (-$3.125M) (that spotrac lists).

That's why I'm trying to figure out if that adjustment is really real, because the Broncos certainly don't seem to be acting like there anywhere close to the limit.
I don't think anyone can give an accurate number. People get paid a lot of money to do these contracts and keep track of them...and Agents get paid a lot to accept the contracts. I really doubt any joe schmoe can just accurately calculate a team's cap space.

Giving an estimate is the only thing you can do.
Action is offline   Reply With Quote
Old 03-18-2014, 08:59 AM   #22
pricejj
jungle
 
pricejj's Avatar
 
United In Orange

Join Date: Aug 2009
Location: Louisville, CO
Posts: 9,015
Default

Quote:
Originally Posted by Action View Post
I don't think anyone can give an accurate number. People get paid a lot of money to do these contracts and keep track of them...and Agents get paid a lot to accept the contracts. I really doubt any joe schmoe can just accurately calculate a team's cap space.

Giving an estimate is the only thing you can do.
It's not rocket science. All the info is publicly available. This spreadsheet is the most accurate one available, because it includes draft picks.

The only thing I'm still trying to figure out is why spotrac shows a -$3.125M 2014 cap adjustment and overthecap does not.
pricejj is offline   Reply With Quote
Old 03-28-2014, 03:35 AM   #23
Action
Ring of Famer
 
Action's Avatar
 

Join Date: Sep 2013
Location: Broncos
Posts: 2,280

Adopt-a-Bronco:
Isaiah Burse
Default

Quote:
Originally Posted by pricejj View Post
It's not rocket science. All the info is publicly available. This spreadsheet is the most accurate one available, because it includes draft picks.

The only thing I'm still trying to figure out is why spotrac shows a -$3.125M 2014 cap adjustment and overthecap does not.
It's accounting. It's not rocket science but if you think it's as easy as you say then you're sadly mistaken. There are people getting paid a lot of money to manage these numbers for every team, and some mismanage and **** up (Cowboys).

Like I said - people give predictions and projections of about around how much a team has. No one can give an EXACT number because there are variables involved.

If it was really that easy - why do you think team reps never ever confirm about their cap numbers?
Action is offline   Reply With Quote
Old 03-17-2014, 05:14 AM   #24
fontaine
Ring of Famer
 
fontaine's Avatar
 
Go John Manning!

Join Date: Jul 2002
Posts: 13,062
Default

Quote:
Originally Posted by pricejj View Post
Right now overthecap shows $11.7 cap space. If the Broncos were to cut Tamme and Dreessen, that would add an additional $5.5M in cap.

They don't list Sanders (~$5M), draft picks (~$4.5), or the "2014 Adjustment (-$3.125M) (that spotrac lists).

That's why I'm trying to figure out if that adjustment is really real, because the Broncos certainly don't seem to be acting like there anywhere close to the limit.
Mitch Unrein could be gone as well. He's $1.5 million against the cap with no dead money. If we sign a DT in the draft then it's going to be interesting to see if they keep Unrein who's essentially just a guy off the bench.
fontaine is offline   Reply With Quote
Old 03-17-2014, 08:13 AM   #25
DENVERDUI55
Ring of Famer
 
New to the Forum

Join Date: Sep 2013
Posts: 2,668

Adopt-a-Bronco:
None
Default

Quote:
Originally Posted by fontaine View Post
Mitch Unrein could be gone as well. He's $1.5 million against the cap with no dead money. If we sign a DT in the draft then it's going to be interesting to see if they keep Unrein who's essentially just a guy off the bench.
Yep Unrein is just a snap eater. His best trait was his price but at 1.5 mil he should be looking for work.
DENVERDUI55 is offline   Reply With Quote
Reply

Thread Tools
Display Modes



Forum Jump


All times are GMT -7. The time now is 07:16 AM.


Denver Broncos