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 02-09-2009, 09:57 AM   #1
eddie mac
Ireland's No1 Bronco
 
eddie mac's Avatar
 
Eddie Mac 87 gone but never forgott

Join Date: Dec 2002
Location: IRELAND
Posts: 16,621

Adopt-a-Bronco:
Rod Smith
Default Broncos Offseason Moves/Cap Info 2009 New Thread

DENVER BRONCOS OFFSEASON MOVES/CAP INFO 2009

Ins







Outs








Re-signings







Restructurings/Contract Amendments








2008 Draft Selections

Round 1 - 12
Round 2 - 48
Round 3 - 79
Round 4 - 110
Round 5 - 132
Round 5 - 141
Round 6 - 172
Round 7 - 208
Round 7 - 219

Draft Choices from Rounds 4-7 will move down once compensatory choices have been awarded.








BRONCOS 2009 FREE AGENTS WHO REMAIN UNSIGNED
Patrick Ramsey QB
Michael Pittman RB
Tatum Bell RB
Andre Hall RB ERFA
Darrell Jackson WR
Edell Shepherd WR
Erik Pears OT RFA
Ebeneezer Ekuban DE
Kenny Peterson DT
Nate Webster LB
Karl Paymah CB
Marlon McCree S


CONTRACTUAL UPDATES FOR INCOMING/CURRENT MAJOR PLAYERS

Dre Bly CB 5 year deal $33m, $18m in bonuses, $16m in guarantees.

Broken down as follows

Year Base SB RB/WB Cap Hit
2008 $1m $3.15m $400k $4.55m
2009 $3.25m $3.15m $3.4m $7.9m
2010 $3.25m $3.15m $400k $7.9m
2011 $4m $3.15m $400k $8.65m


Daniel Graham TE 5 year deal $30m, $15m in guarantees, $10m signing bonus, $5m option bonus 2008, guaranteed.

Year Base SB RB/WB Cap Hit
2008 $700k $3.2m $200k $4.1m
2009 $3.2m $3.15m $700k $7.05m
2010 $3.8m $3.15m $700k $7.65m
2011 $4.2m $3.15m $700k $8.05m


Brandon Stokley WR 3 year deal, $10.1m, $5m signing bonus

Year Base SB RB/WB Cap Hit
2008 $830k $1.67m $100k $2.6m
2009 $1.47m $1.67m $700k $3.84m
2010 $1.4m $1.67m $700k $3.77m


Jamie Winborn LB 3 year deal $595k, no signing bonus

Base Salary SB Proration RB/WB Cap Hit
2008 $800k $0k $950k $1.75m
2009 $1.7m $0k $550k $2.25m



Jay Cutler QB 6 year deal, $47.86m, $11m guaranteed, and includes playing incentives

Year Base SB RB/WB Cap Hit
2008 $648k $1.5m $100k $2.325m
2009 $1.035m $1.5m $100k $2.713m
2010 $1.423m $1.5m $4.1m $7.1m
2011 $1.81m $1.5m $12.1m $15.488m

Incentives include:

$1.95 million escalator for any year of 2006-2010 that he finishes in the top five in any of the NFL's major passing categories, as well as a $4 million bonus for taking 60% of the snaps in any of 2006-2008 or 70% in 2009 (One time bonus. Hit in 2007 and deducted from that cap year). There also is a $500,000 bonus available 2006-2010 for taking 70% of the snaps and either taking 70% of the snaps in a Super Bowl or winning a Super Bowl. The contract includes a $4m roster bonus in 2010 and a $12m roster bonus in 2011.


Ben Hamilton OG-5yrs, $16.25m, $3.5m SB

Year Base SB RB/WB Cap Hit
2008 $2.81m $700k $300k $3.81m
2009 $3.34m $700k $300k $4.34m

DJ Williams LB-6yrs, $33m, $13m Guaranteed, Estimated $10m SB

Year Base SB RB/WB Cap Hit
2008 $850k $1.04m $225k $1.626m
2009 $4m $2m $0k $6m
2010 $2.9m $2m $0k $6m
2011 $4.8m $2m $0k $4.9m
2012 $4.9m $2m $0k $6.9m
2013 $5.9m $2m $0k $7.9m




Champ Bailey CB-7yrs $63m, $18m SB, $23m guarantees

Year Base SB RB/WB Cap Hit
2008 $7.5m $4.687m $500k $12.687m
2009 $6.5m $4.687m $2m $13.187m
2010 $9.5m $4.687m $3m $17.187m


Niko Koutouvides LB-3yrs $7.5m, $4.8m SB, $2m in 2008 and $2.8m in 2009.

Year Base SB RB/WB Cap Hit
2008 $605k $667k $0k $1.272m
2009 $620k $2.067m $0k $2.687m
2010 $1.5m $2.067m $0k $3.567m




Boss Bailey LB-5yrs $17.5m, $4.3m SB, $2.1m RB in 2009, $1.1m RB in 2011, $1.1m RB in 2012.

Year Base SB RB/WB Cap Hit
2008 $605k $860k $100k $1.565m
2009 $895k $860k $2.1m $3.855m
2010 $2.4m $860k $100k $3.36m
2011 $2.4m $860k $1.1m $4.36m
2012 $2.4m $860k $1.1m $4.36m




John Engelberger DE-2yrs $4m, $1m SB, $250k RB in 2009.

Year Base SB RB/WB Cap Hit
2008 $1.365m $500k $0k $1.915m
2009 $1.285m $500k $250k $2.085m







KEY:

SB=Signing Bonus Proration
RB/WB=Roster Bonus/Workout Bonuses






2009 Approx Cap Info

Champ Bailey $13.187m
Dre Bly $7.9m*
Dan Graham $6.65m
DJ Williams $6m
Dwayne Robertson $4.9m
Ben Hamilton $4.84m
Boss Bailey $3.855m
Brandon Stokley $3.64m
Niko Koutouvides $3.086m
Ryan Clady $2.966m
Jay Cutler $2.713m
Brandon Marshall $2.3m
Jamie Winborn $2.25m
John Engelberger $2.08m
Jarvis Moss $1.9m
Marquand Manuel $1.33m
Tony Scheffler $1.278m*
Elvis Dumervil $1.13m*
Chris Kuper $1.069m*
Casey Wiegmann $995k
Nate Jackson $983k
Louis Green $950k
Mike Leach $815k
Eddie Royal $768k
Vernon Fox $745k
Tim Crowder $719k
Ryan Harris $661k
Josh Shaw $630k
Mario Haggan $630k
Chad Mustard $620k
Andrew Pinnock $620k
Cliff Russell $620k
Marcus Thomas $567k
Chad Jackson $545k
Herana-Daze Jones $535k
Kory Lichtensteiger $516k
Jack Williams $508k
Matt Prater $470k
Alex Haynes $470k
PJ Pope $470k
Selvin Young $467k
Nic Clemons $467k
Darrell Hackney $460k
Matthias Askew $460k
Adam Bergen $460k
Ryan Torain $445k
Carlton Powell $440k
Josh Barrett $427k
Spencer Larsen $420k
Peyton Hillis $408k
Tyler Polumbus $405k
__________________________________________________ _____________________
Top 51 on roster = $91.77m

* $500k estimate base salary increases for Scheffler/Kuper and Dumervil as per playing time incentives hit in 2008, will update when NFLPA publish correct info. Brandon Marshall’s cap number has been adjusted to include the correct pay raise for 2009.

* Dre Bly’s cap number includes a $1m estimate of a $3m option bonus due in March which IMO will be prorated over the 3 remaining years of Dre’s contract.





Not within current Cap

Brett Kern $405k
Wesley Woodyard $405k
Josh Bell $395k
Anthony Alridge $392k
Ryan McBean $385k
Matt Willis $385k
Mitch Erikson $325k
Cory Boyd $310k
Jayson Foster $310k
Rashod Moulton $310k
Clint Oldenburg $310k

LTBE Incentives not met cap carried into 2009

Total $4.155m




Dead Money for 2009

Travis Henry $3.6m
Lorne Sam $13k
Garrett Hackney $13k
Alvin McKinley $625k
Keary Colbert $1.66m

Total $6.15m

2009 Cap Room
Current estimated cap room = $29.25m


Broncos Signing/Roster/Option Bonus payouts in the following years.

2007 $73m
2008 $58m
2009 $29m allocated thus far



The above information is as accurate as possible utilising resources such as USA Today salary database, NFLPA, Rotoworld, Denver Post, RMN, CBS, PFW etc.

Cap room is approximately up to date as Ask the Commish currently has Denver at the $34m under mark, In my opinion they have not included Bly‘s reported option bonus, futures contracts signed recently nor the upcoming pay rises for Marshall, Kuper, Scheffler and Dumervil.

BRONCOS FREE AGENT LIST FOR 2010

Josh Barrett S ERFA
Josh Bell CB ERFA
Cory Boyd RB ERFA
Nic Clemons DE RFA
Elvis Dumervil DE RFA
John Engelberger DE UFA
Vernon Fox S UFA
Louis Green LB UFA
Darrell Hackney QB RFA
Mario Haggan LB UFA
Ben Hamilton OG UFA
Alex Haynes RB RFA
Chad Jackson WR RFA
Nate Jackson TE UFA
Herana-Daze Jones S RFA
Chris Kuper OG RFA
Mike Leach LS UFA
Brandon Marshall WR RFA
Chad Mustard TE UFA
Andrew Pinnock RB UFA
PJ Pope RB ERFA
Matt Prater K ERFA
Cliff Russell WR UFA
Tony Scheffler TE RFA
Josh Shaw DT UFA
Casey Wiegmann OC UFA
Jamie Winborn LB UFA
Selvin Young RB ERFA


Players who may be released/traded for salary purposes

Niko Koutouvides LB 2009 cap $3.086m, $1.75m caproom saved if cut or traded. From a cash perspective the Broncos save $2.4m if they release him.

Jamie Winborn LB 2009 cap $2.25m, $2.25m in cash or caproom saved if he is cut or traded

John Engelberger DE 2009 cap $2.08m, $1.58m in caproom or cash saved if he is released.

Dwayne Robertson DT 2009 cap $4.9m, $4.9m saved in cash/caproom if he is traded or released.

Boss Bailey LB 2009 cap $3.855m, $400k in caproom saved if he is cut or traded. From a cash perspective $3m saved if they release him.

Marquand Manuel S 2009 cap $1.33m, $1.25m in cash/caproom saved if he is cut/traded
eddie mac is offline   Reply With Quote
Sponsored Links
Old 02-09-2009, 09:58 AM   #2
eddie mac
Ireland's No1 Bronco
 
eddie mac's Avatar
 
Eddie Mac 87 gone but never forgott

Join Date: Dec 2002
Location: IRELAND
Posts: 16,621

Adopt-a-Bronco:
Rod Smith
Default

Could a Mod please sticky this. Thanks
eddie mac is offline   Reply With Quote
Old 02-09-2009, 10:01 AM   #3
tsiguy96
Ring of Famer
 
tsiguy96's Avatar
 
New to the Forum

Join Date: Jan 2007
Posts: 12,696

Adopt-a-Bronco:
None
Default

wow 13 mil for champ? not worth that much...thats 1/7 of the salary on a cornerback.
tsiguy96 is offline   Reply With Quote
Old 02-09-2009, 10:12 AM   #4
Kaylore
Genetically Superior
 
Kaylore's Avatar
 
Because I am better.

Join Date: Aug 2004
Location: Ceti Alpha V
Posts: 45,274

Adopt-a-Bronco:
Wesley Duke
Default

Quote:
Originally Posted by tsiguy96 View Post
wow 13 mil for champ? not worth that much...thats 1/7 of the salary on a cornerback.
If he's re-signed that number will plummet. Longer contracts help with keeping the cap hit low.

Bly is a goner.
Kaylore is offline   Reply With Quote
Old 02-09-2009, 12:12 PM   #5
GoHAM
Ring of Famer
 
GoHAM's Avatar
 
36, now that's shabby!

Join Date: Mar 2005
Location: County 5
Posts: 1,210

Adopt-a-Bronco:
Mitch Unrein
Default

Great info thanks for posting it. One small error I found was in the Dead Money for 2009, I think you meant Garrett Hartley instead of Hackney.

Dead Money for 2009

Travis Henry $3.6m
Lorne Sam $13k
Garrett Hackney $13k
Alvin McKinley $625k
Keary Colbert $1.66m
GoHAM is offline   Reply With Quote
Old 02-09-2009, 12:19 PM   #6
Dagmar
...there ain't no devil
 
Dagmar's Avatar
 
..there's just God when he's drunk.

Join Date: Aug 2005
Location: Morrison
Posts: 16,755

Adopt-a-Bronco:
Tim Tebow
Default

Quote:
Originally Posted by Kaylore View Post

Bly is a goner.
God that would be great.
Dagmar is offline   Reply With Quote
Old 02-09-2009, 12:35 PM   #7
oubronco
John Foneco !!
 
oubronco's Avatar
 
Mile High Magic

Join Date: Nov 2006
Location: Sooner Country
Posts: 19,451
Default

WOW great work eddie mac
oubronco is offline   Reply With Quote
Old 02-09-2009, 12:43 PM   #8
tsiguy96
Ring of Famer
 
tsiguy96's Avatar
 
New to the Forum

Join Date: Jan 2007
Posts: 12,696

Adopt-a-Bronco:
None
Default

Quote:
Originally Posted by Rusty Shackleford View Post
God that would be great.
yea because there are so many better, readily available #2 cornerbacks that we can get to replace him. theres a reason even champ got burned, no pressure and horrible scheming to make up for lack of pressure will do that.
tsiguy96 is offline   Reply With Quote
Old 02-09-2009, 02:25 PM   #9
chaz
highly touted recruit
 
chaz's Avatar
 

Join Date: Mar 2006
Location: Minnesota
Posts: 2,455

Adopt-a-Bronco:
Mr. Bruton
Default

thanks a lot eddie. always the go-to thread for the offseason.
chaz is offline   Reply With Quote
Old 02-09-2009, 02:47 PM   #10
supermanhr9
Ring of Famer
 
supermanhr9's Avatar
 
"I'm gonna burn this mother down"

Join Date: Jul 2008
Location: Back in DENVER BABY!!
Posts: 1,214

Adopt-a-Bronco:
Nobody
Default

What a great post. My aunt passed away this morning so I keep trying to keep my mind off of that, this post really helped. A lot of numbers to think about. I couldn't believe Niko get's paid more than Jay. Again thanks for a great detailed post
supermanhr9 is offline   Reply With Quote
Old 02-09-2009, 03:13 PM   #11
Popps
TEAM FIRST.
 
Popps's Avatar
 

Join Date: Dec 2002
Location: Los Angeles, CA
Posts: 29,799
Default

I love this (these) threads.
Popps is offline   Reply With Quote
Old 02-09-2009, 03:24 PM   #12
RodInCanton
Solid Starter
 
RodInCanton's Avatar
 

Join Date: May 2006
Posts: 130
Default

Quote:
Originally Posted by Kaylore View Post
Bly is a goner.
If we cut Bly won't his salary cap hit for 2009-2011 be on the books this next year? That would be something like 9 million in dead money if I am reading that correct?
RodInCanton is offline   Reply With Quote
Old 02-09-2009, 03:49 PM   #13
HEAV
Ring of Famer
 
HEAV's Avatar
 
It's about the Team

Join Date: May 2003
Location: The Ville
Posts: 12,040

Adopt-a-Bronco:
Brian Dawkins
Default

Champ Bailey $13.187m


That's a number that should be held by Cutler. Not a cornerback on the downside of his years.

I love Champ and I know we are under the cap, but it seems to me that those dollars should be on Jay & Brandon.
HEAV is offline   Reply With Quote
Old 02-09-2009, 04:00 PM   #14
eddie mac
Ireland's No1 Bronco
 
eddie mac's Avatar
 
Eddie Mac 87 gone but never forgott

Join Date: Dec 2002
Location: IRELAND
Posts: 16,621

Adopt-a-Bronco:
Rod Smith
Default

Quote:
Originally Posted by HEAV View Post
Champ Bailey $13.187m


That's a number that should be held by Cutler. Not a cornerback on the downside of his years.

I love Champ and I know we are under the cap, but it seems to me that those dollars should be on Jay & Brandon.

His real number should be around $10m or so but we kept pushing money back via restructuring his deal to sign **** free agents.
eddie mac is offline   Reply With Quote
Old 02-09-2009, 04:17 PM   #15
SoCalBronco
Nixonite
 
SoCalBronco's Avatar
 

Join Date: Aug 2001
Location: Arcadia, CA
Posts: 35,345

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

Excellent work as usual. Definitely deserves a sticky.
__________________


Stacy Coley.....Speed Kills!
SoCalBronco is offline   Reply With Quote
Old 02-16-2009, 02:46 AM   #16
eddie mac
Ireland's No1 Bronco
 
eddie mac's Avatar
 
Eddie Mac 87 gone but never forgott

Join Date: Dec 2002
Location: IRELAND
Posts: 16,621

Adopt-a-Bronco:
Rod Smith
Default

New Broncos Salary Cap Spreadsheet available here. Hope it works okay.

http://spreadsheets.google.com/ccc?k...d6DdRMbQ&hl=en
eddie mac is offline   Reply With Quote
Old 02-16-2009, 08:56 AM   #17
eddie mac
Ireland's No1 Bronco
 
eddie mac's Avatar
 
Eddie Mac 87 gone but never forgott

Join Date: Dec 2002
Location: IRELAND
Posts: 16,621

Adopt-a-Bronco:
Rod Smith
Default

DENVER BRONCOS OFFSEASON MOVES/CAP INFO 2009 UPDATE AS OF 16 FEBRUARY 2009

Ins

DL/OL Matt McChesney, 2 year deal $855k, $385k base 09, $470k base 2010.







Outs
RB Allen Alridge waived-signed with the Washington Redskins
RB PJ Pope waived
RB Alex Haynes waived
TE Chad Mustard waived
WR Clifford Russell waived (failed physical)
DT Josh Shaw waived
DT Dwayne Robertson released saving $16m in cap room-no dead money
DE John Engelberger released saving $1.635m in cap room-$500k dead money
LB Jamie Winborn released saving $2.25m in cap room-no dead money
LB Niko Koutouvides released saving $1.73m in cap room-$1.33m dead money
S Marquand Manuel released saving $1.25m in cap room-$166k in dead money
TE Nate Jackson released saving $770k in cap room-$212k in dead money









Re-signings







Restructurings/Contract Amendments








2008 Draft Selections

Round 1 - 12
Round 2 - 48
Round 3 - 79
Round 4 - 110
Round 5 - 132
Round 5 - 141
Round 6 - 172
Round 7 - 208
Round 7 - 219

Draft Choices from Rounds 4-7 will move down once compensatory choices have been awarded.








BRONCOS 2009 FREE AGENTS WHO REMAIN UNSIGNED
Patrick Ramsey QB
Michael Pittman RB
Tatum Bell RB
Andre Hall RB ERFA
Darrell Jackson WR
Edell Shepherd WR
Erik Pears OT RFA
Ebeneezer Ekuban DE
Kenny Peterson DT
Nate Webster LB
Karl Paymah CB
Marlon McCree S


CONTRACTUAL UPDATES FOR INCOMING/CURRENT MAJOR PLAYERS

Dre Bly CB 5 year deal $33m, $18m in bonuses, $16m in guarantees.

Broken down as follows

Year Base SB RB/WB Cap Hit
2008 $1m $3.15m $400k $4.55m
2009 $3.25m $3.15m $400k $6.8m
2010 $3.25m $3.15m $400k $7.9m
2011 $4m $3.15m $400k $8.65m


Daniel Graham TE 5 year deal $30m, $15m in guarantees, $10m signing bonus, $5m option bonus 2008, guaranteed.

Year Base SB RB/WB Cap Hit
2008 $700k $3.2m $200k $4.1m
2009 $3.2m $3.15m $700k $7.05m
2010 $3.8m $3.15m $700k $7.65m
2011 $4.2m $3.15m $700k $8.05m


Brandon Stokley WR 3 year deal, $10.1m, $5m signing bonus

Year Base SB RB/WB Cap Hit
2008 $830k $1.67m $100k $2.6m
2009 $1.47m $1.67m $700k $3.78m
2010 $1.4m $1.67m $700k $3.77m


Jay Cutler QB 6 year deal, $47.86m, $11m guaranteed, and includes playing incentives

Year Base SB RB/WB Cap Hit
2008 $648k $1.5m $100k $2.325m
2009 $1.035m $1.5m $100k $2.713m
2010 $1.423m $1.5m $4.1m $7.1m
2011 $1.81m $1.5m $12.1m $15.488m

Incentives include:

$1.95 million escalator for any year of 2006-2010 that he finishes in the top five in any of the NFL's major passing categories, as well as a $4 million bonus for taking 60% of the snaps in any of 2006-2008 or 70% in 2009 (One time bonus. Hit in 2007 and deducted from that cap year). There also is a $500,000 bonus available 2006-2010 for taking 70% of the snaps and either taking 70% of the snaps in a Super Bowl or winning a Super Bowl. The contract includes a $4m roster bonus in 2010 and a $12m roster bonus in 2011.


Ben Hamilton OG-5yrs, $16.25m, $3.5m SB

Year Base SB RB/WB Cap Hit
2008 $2.81m $700k $300k $3.81m
2009 $3.34m $700k $440k $4.34m

DJ Williams LB-6yrs, $33m, $13m Guaranteed, Estimated $3m SB, $7m Option/Roster Bonus 2009.

Year Base SB RB/WB Cap Hit
2008 $850k $1.04m $225k $1.626m
2009 $4m $600k $7mk $11.643m
2010 $2.9m $600k $0k $3.5m
2011 $4.8m $600k $0k $5.4m
2012 $4.9m $600k $0k $5.5m
2013 $5.9m $600k $0k $6.5m




Champ Bailey CB-7yrs $63m, $18m SB, $23m guarantees

Year Base SB RB/WB Cap Hit
2008 $7.5m $4.687m $500k $12.687m
2009 $6.5m $4.687m $2m $13.187m
2010 $9.5m $4.687m $3m $17.187m


Boss Bailey LB-5yrs $17.5m, $4.3m SB, $2.1m RB in 2009, $1.1m RB in 2011, $1.1m RB in 2012.

Year Base SB RB/WB Cap Hit
2008 $605k $860k $100k $1.565m
2009 $895k $860k $2.1m $3.855m
2010 $2.4m $860k $100k $3.36m
2011 $2.4m $860k $1.1m $4.36m
2012 $2.4m $860k $1.1m $4.36m




KEY:

SB=Signing Bonus Proration
RB/WB=Roster Bonus/Workout Bonuses






2009 Approx Cap Info

Champ Bailey $13.688m
DJ Williams $11.634m
Dre Bly $6.8m*
Dan Graham $6.65m*
Ben Hamilton $4.484m
Boss Bailey $3.855m
Brandon Stokley $3.785m
Jay Cutler $2.713m*
Brandon Marshall $2.3m
Ryan Clady $2.141m
Jarvis Moss $1.9m
Tony Scheffler $1.278m*
Elvis Dumervil $1.13m*
Chris Kuper $1.069m*
Casey Wiegmann $1.35m
Louis Green $950k
Mike Leach $815k
Eddie Royal $768k
Vernon Fox $745k
Tim Crowder $719k
Ryan Harris $661k
Mario Haggan $630k
Andrew Pinnock $620k
Marcus Thomas $567k
Chad Jackson $545k
Herana-Daze Jones $535k
Kory Lichtensteiger $516k
Jack Williams $508k
Matt Prater $470k
Selvin Young $467k
Nic Clemons $467k
Darrell Hackney $460k
Matthias Askew $460k
Adam Bergen $460k
Ryan Torain $445k
Carlton Powell $440k
Josh Barrett $427k
Spencer Larsen $420k
Peyton Hillis $408k
Tyler Polumbus $405k
Brett Kern $405k
Wesley Woodyard $405k
Josh Bell $395k
Ryan McBean $385k
Matt Willis $385k
Matt McChesney $385k
Mitch Erikson $325k
Cory Boyd $310k
Jayson Foster $310k
Rashod Moulton $310k
Clint Oldenburg $310k
__________________________________________________ _____________________
Top 51 on roster = $82.61m

* $500k estimate base salary increases for Scheffler/Kuper and Dumervil as per playing time incentives hit in 2008, will update when NFLPA publish correct info. Brandon Marshall’s cap number has been adjusted to include the correct pay raise for 2009.

* Dre Bly’s/Dan Graham's 2009 cap number's may be affected by 2 deferred payments which are due on 31 March 2009-Bly $3m and Graham $2m.

* Jay Cutler may well be due another $2m in bonuses in the form of $1.9m for hitting at least 1 top 5 passing category last season and $100k for reaching the Pro-Bowl-will be updated.





Not within current Cap

Pat Murray $295k

LTBE Incentives not met cap carried into 2009

Total $4.155m




Dead Money for 2009

Travis Henry $3.6m
Lorne Sam $13k
Garrett Hartley $13k
Alvin McKinley $625k
Keary Colbert $1.66m
Niko Koutouvides $1.33m
John Engelberger $500k
Nate Jackson $212k
Marquand Manuel $166k

Total $8.12m

2009 Cap Room
Current estimated cap room = $36.42m


Broncos Signing/Roster/Option Bonus payouts in the following years.

2007 $73m
2008 $58m
2009 $16m allocated thus far



The above information is as accurate as possible utilising resources such as USA Today salary database, NFLPA, Rotoworld, Denver Post, RMN, CBS, PFW etc.

Cap room is approximately up to date as RMN (Lee Rasizer) had Denver at $35m under in total contracts for 51 players as at 16 February 2009 not including LTBE incentives or earned incentives such as Marshall's pay raise which I have included.

BRONCOS FREE AGENT LIST FOR 2010

Josh Barrett S ERFA
Josh Bell CB ERFA
Cory Boyd RB ERFA
Nic Clemons DE RFA
Elvis Dumervil DE RFA
John Engelberger DE UFA
Vernon Fox S UFA
Louis Green LB UFA
Darrell Hackney QB RFA
Mario Haggan LB UFA
Ben Hamilton OG UFA
Alex Haynes RB RFA
Chad Jackson WR RFA
Nate Jackson TE UFA
Herana-Daze Jones S RFA
Chris Kuper OG RFA
Mike Leach LS UFA
Brandon Marshall WR RFA
Chad Mustard TE UFA
Andrew Pinnock RB UFA
PJ Pope RB ERFA
Matt Prater K ERFA
Cliff Russell WR UFA
Tony Scheffler TE RFA
Josh Shaw DT UFA
Casey Wiegmann OC UFA
Jamie Winborn LB UFA
Selvin Young RB ERFA


Players who may be released/traded for salary purposes

Boss Bailey LB 2009 cap $3.855m, $400k in caproom saved if he is cut or traded. From a cash perspective $3m saved if they release him.

Last edited by eddie mac; 02-17-2009 at 08:44 AM..
eddie mac is offline   Reply With Quote
Old 02-17-2009, 08:28 AM   #18
montrose
Ring of Famer
 

Join Date: Jan 2003
Location: Denver, CO
Posts: 6,077

Adopt-a-Bronco:
VP John Elway
Default

Updated Broncos Roster as of 2/17/2009

Quarterbacks
Jay Cutler
Darrell Hackney

Running Backs
Peyton Hillis
Ryan Torain
Selvin Young
Cory Boyd
Andrew Pinnock

Wide Receivers
Brandon Marshall
Eddie Royal
Brandon Stokley
Chad Jackson
Matt Willis
Jayson Foster

Tight Ends
Daniel Graham
Tony Scheffler
Adam Bergen

Offensive Tackles
Ryan Clady
Ryan Harris
Tyler Polumbus
Clint Oldenburg

Guards
Ben Hamilton
Chris Kuper
Pat Murray
Erickson, Mitch
Matt McChesney

Centers
Casey Wiegmann
Kory Lichtensteiger

Nose Tackles
None

Defensive Ends
Marcus Thomas
Tim Crowder
Carlton Powell
Nic Clemons
Mathias Askew
Ryan McBean

Outside Linebackers
Elvis Dumervil
Boss Bailey
Jarvis Moss
Wesley Woodyard
Louis Green

Inside Linebackers
DJ Williams
Spencer Larsen
Mario Haggan

Cornerbacks
Champ Bailey
Dre' Bly
Josh Bell
Jack Williams
Rashod Moulton

Safeties
Josh Barrett
Vernon Fox
Herena Daze-Jones

Specialists
Matt Prater
Brett Kern
Mike Leach
montrose is offline   Reply With Quote
Old 02-17-2009, 09:39 AM   #19
Fan In Exile
Random Poster
 

Join Date: Jul 2006
Posts: 74

Adopt-a-Bronco:
None
Default

Do you think Woodyard is going to stay at LB or get moved to safety?
Fan In Exile is offline   Reply With Quote
Old 02-17-2009, 09:44 AM   #20
montrose
Ring of Famer
 

Join Date: Jan 2003
Location: Denver, CO
Posts: 6,077

Adopt-a-Bronco:
VP John Elway
Default

Quote:
Originally Posted by Fan In Exile View Post
Do you think Woodyard is going to stay at LB or get moved to safety?
I think he'll be a reserve LB/ST guy who could be moved during the preseason.
montrose is offline   Reply With Quote
Old 02-18-2009, 03:06 AM   #21
eddie mac
Ireland's No1 Bronco
 
eddie mac's Avatar
 
Eddie Mac 87 gone but never forgott

Join Date: Dec 2002
Location: IRELAND
Posts: 16,621

Adopt-a-Bronco:
Rod Smith
Default

DENVER BRONCOS OFFSEASON MOVES/CAP INFO 2009 UPDATE AS OF 18 FEBRUARY 2009

Ins

DL/OL Matt McChesney, 2 year deal $855k, $385k base 09, $470k base 2010.







Outs
RB Allen Alridge waived-signed with the Washington Redskins
RB PJ Pope waived
RB Alex Haynes waived
TE Chad Mustard waived
WR Clifford Russell waived (failed physical)
DT Josh Shaw waived
DT Dwayne Robertson released saving $16m in cap room-no dead money
DE John Engelberger released saving $1.635m in cap room-$500k dead money
LB Jamie Winborn released saving $2.25m in cap room-no dead money
LB Niko Koutouvides released saving $1.73m in cap room-$1.33m dead money
S Marquand Manuel released saving $1.25m in cap room-$166k in dead money
TE Nate Jackson released saving $770k in cap room-$212k in dead money
CB Dre Bly released costing an additional $2.65m in cap room in 2009-$9.45m in dead money









Re-signings







Restructurings/Contract Amendments

LB DJ Williams turned a $4.5m roster bonus into a signing bonus thus now prorates at $900k per year through the 5 remaining years of his deal. Cap savings in 2009=$3.6m








2008 Draft Selections

Round 1 - 12
Round 2 - 48
Round 3 - 79
Round 4 - 110
Round 5 - 132
Round 5 - 141
Round 6 - 172
Round 7 - 208
Round 7 - 219

Draft Choices from Rounds 4-7 will move down once compensatory choices have been awarded.








BRONCOS 2009 FREE AGENTS WHO REMAIN UNSIGNED
Patrick Ramsey QB
Michael Pittman RB
Tatum Bell RB
Alex Haynes RB
Allen Alridge RB (Picked up off waivers by Washington)
PJ Pope RB
Andre Hall RB ERFA
Darrell Jackson WR
Edell Shepherd WR
Clifford Russell WR
Chad Mustard TE
Nate Jackson TE
Erik Pears OT RFA
Ebeneezer Ekuban DE
John Engelberger DE
Kenny Peterson DT
Josh Shaw DT
Nate Webster LB
Jamie Winborn LB
Niko Koutouvides LB
Dre Bly CB
Karl Paymah CB
Marquand Manuel S
Marlon McCree S


CONTRACTUAL UPDATES FOR INCOMING/CURRENT MAJOR PLAYERS

Dre Bly CB 5 year deal $33m, $18m in bonuses, $16m in guarantees.

Broken down as follows

Year Base SB RB/WB Cap Hit
2008 $1m $3.15m $400k $4.55m
2009 $3.25m $3.15m $400k $6.8m
2010 $3.25m $3.15m $400k $7.9m
2011 $4m $3.15m $400k $8.65m


Daniel Graham TE 5 year deal $30m, $15m in guarantees, $10m signing bonus, $5m option bonus 2008, guaranteed.

Year Base SB RB/WB Cap Hit
2008 $700k $3.2m $200k $4.1m
2009 $3.2m $3.15m $700k $7.05m
2010 $3.8m $3.15m $700k $7.65m
2011 $4.2m $3.15m $700k $8.05m


Brandon Stokley WR 3 year deal, $10.1m, $5m signing bonus

Year Base SB RB/WB Cap Hit
2008 $830k $1.67m $100k $2.6m
2009 $1.47m $1.67m $700k $3.78m
2010 $1.4m $1.67m $700k $3.77m


Jay Cutler QB 6 year deal, $47.86m, $11m guaranteed, and includes playing incentives

Year Base SB RB/WB Cap Hit
2008 $648k $1.5m $100k $2.325m
2009 $1.035m $1.5m $100k $2.713m
2010 $1.423m $1.5m $4.1m $7.1m
2011 $1.81m $1.5m $12.1m $15.488m

Incentives include:

$1.95 million escalator for any year of 2006-2010 that he finishes in the top five in any of the NFL's major passing categories, as well as a $4 million bonus for taking 60% of the snaps in any of 2006-2008 or 70% in 2009 (One time bonus. Hit in 2007 and deducted from that cap year). There also is a $500,000 bonus available 2006-2010 for taking 70% of the snaps and either taking 70% of the snaps in a Super Bowl or winning a Super Bowl. The contract includes a $4m roster bonus in 2010 and a $12m roster bonus in 2011.


Ben Hamilton OG-5yrs, $16.25m, $3.5m SB

Year Base SB RB/WB Cap Hit
2008 $2.81m $700k $300k $3.81m
2009 $3.34m $700k $440k $4.34m

DJ Williams LB-6yrs, $33m, $13m Guaranteed, Estimated $3m SB, $4.5m Roster Bonus 2009 (Restructured to a SB $900k pa) plus $2.5m workout bonus 2009(estimate).

Year Base SB RB/WB Cap Hit
2008 $850k $1.04m $225k $1.626m
2009 $4m $1.5m $2.5m $8.043m
2010 $2.9m $1.5m $0k $4.4m
2011 $4.8m $1.5m $0k $6.3m
2012 $4.9m $1.5m $0k $6.4m
2013 $5.9m $1.5m $0k $7.4m




Champ Bailey CB-7yrs $63m, $18m SB, $23m guarantees

Year Base SB RB/WB Cap Hit
2008 $7.5m $4.687m $500k $12.687m
2009 $6.5m $4.687m $2m $13.187m
2010 $9.5m $4.687m $3m $17.187m


Boss Bailey LB-5yrs $17.5m, $4.3m SB, $2.1m RB in 2009, $1.1m RB in 2011, $1.1m RB in 2012.

Year Base SB RB/WB Cap Hit
2008 $605k $860k $100k $1.565m
2009 $895k $860k $2.1m $3.855m
2010 $2.4m $860k $100k $3.36m
2011 $2.4m $860k $1.1m $4.36m
2012 $2.4m $860k $1.1m $4.36m




KEY:

SB=Signing Bonus Proration
RB/WB=Roster Bonus/Workout Bonuses






2009 Approx Cap Info

Champ Bailey $13.688m
DJ Williams $8.034m
Dan Graham $6.65m*
Ben Hamilton $4.484m
Jay Cutler $4.713m*
Boss Bailey $3.855m
Brandon Stokley $3.785m
Brandon Marshall $2.3m
Ryan Clady $2.141m
Jarvis Moss $1.9m
Tony Scheffler $1.278m*
Elvis Dumervil $1.13m*
Chris Kuper $1.069m*
Casey Wiegmann $1.35m
Louis Green $950k
Mike Leach $815k
Eddie Royal $768k
Vernon Fox $745k
Tim Crowder $719k
Ryan Harris $661k
Mario Haggan $630k
Andrew Pinnock $620k
Marcus Thomas $567k
Chad Jackson $545k
Herana-Daze Jones $535k
Kory Lichtensteiger $516k
Jack Williams $508k
Matt Prater $470k
Selvin Young $467k
Nic Clemons $467k
Darrell Hackney $460k
Matthias Askew $460k
Adam Bergen $460k
Ryan Torain $445k
Carlton Powell $440k
Josh Barrett $427k
Spencer Larsen $420k
Peyton Hillis $408k
Tyler Polumbus $405k
Brett Kern $405k
Wesley Woodyard $405k
Josh Bell $395k
Ryan McBean $385k
Matt Willis $385k
Matt McChesney $385k
Mitch Erikson $325k
Cory Boyd $310k
Jayson Foster $310k
Rashod Moulton $310k
Clint Oldenburg $310k
Pat Murray $295k
__________________________________________________ _____________________
Top 51 on roster = $74.505m

* $500k estimate base salary increases for Scheffler/Kuper and Dumervil as per playing time incentives hit in 2008, will update when NFLPA publish correct info. Brandon Marshall’s cap number has been adjusted to include the correct pay raise for 2009.

* Dre Bly’s/Dan Graham's 2009 cap number's may be affected by 2 deferred payments which are due on 31 March 2009-Bly $3m and Graham $2m.

* Jay Cutler may well be due another $2m in bonuses in the form of $1.9m for hitting at least 1 top 5 passing category last season and $100k for reaching the Pro-Bowl-will be updated-have been already added to his cap figure.





Not within current Cap

None

LTBE Incentives not met cap carried into 2009

Total $4.155m




Dead Money for 2009

Dre Bly $9.45m
Travis Henry $3.6m
Lorne Sam $13k
Garrett Hartley $13k
Alvin McKinley $625k
Keary Colbert $1.66m
Niko Koutouvides $1.33m
John Engelberger $500k
Nate Jackson $212k
Marquand Manuel $166k

Total $17.57m

2009 Cap Room
Current estimated cap room = $35.08m


Broncos Signing/Roster/Option Bonus payouts in the following years.

2007 $73m
2008 $58m
2009 $16m allocated thus far



The above information is as accurate as possible utilising resources such as USA Today salary database, NFLPA, Rotoworld, Denver Post, RMN, CBS, PFW etc.

Cap room is approximately up to date as RMN (Lee Rasizer) had Denver at $35m under in total contracts for 51 players as at 16 February 2009 not including LTBE incentives or earned incentives such as Marshall's/Cutler's pay raise which I have included and the LTBE of $4.115m that Louis Green did not reach.

BRONCOS FREE AGENT LIST FOR 2010

Josh Barrett S ERFA
Josh Bell CB ERFA
Cory Boyd RB ERFA
Nic Clemons DE RFA
Elvis Dumervil DE RFA
Vernon Fox S UFA
Louis Green LB UFA
Darrell Hackney QB RFA
Mario Haggan LB UFA
Ben Hamilton OG UFA
Chad Jackson WR RFA
Herana-Daze Jones S RFA
Chris Kuper OG RFA
Mike Leach LS UFA
Brandon Marshall WR RFA
Andrew Pinnock RB UFA
Matt Prater K ERFA
Tony Scheffler TE RFA
Casey Wiegmann OC UFA
Selvin Young RB ERFA


Players who may be released/traded for salary purposes

Boss Bailey LB 2009 cap $3.855m, $400k in caproom saved if he is cut or traded. From a cash perspective $3m saved if they release him. The Broncos cannot release Boss until he is cleared to play football medically or they come to an agreement on an injury settlement.
eddie mac is offline   Reply With Quote
Old 02-18-2009, 05:36 AM   #22
DenverBrit
Just hanging out.
 
DenverBrit's Avatar
 
Got a breath mint??

Join Date: Aug 2005
Location: Denver
Posts: 12,268

Adopt-a-Bronco:
The Team
Default

Great info, Eddie. Thanks.
DenverBrit is offline   Reply With Quote
Old 02-18-2009, 07:32 AM   #23
Natedogg
1st Amendment Protection
 
Natedogg's Avatar
 
You givin' me a ride home Russell??

Join Date: May 2005
Location: Narcville, USA
Posts: 2,105

Adopt-a-Bronco:
Travis Henry
Default

This is what makes the Mane Great. thanks eddie!!
Natedogg is offline   Reply With Quote
Old 02-18-2009, 07:54 AM   #24
montrose
Ring of Famer
 

Join Date: Jan 2003
Location: Denver, CO
Posts: 6,077

Adopt-a-Bronco:
VP John Elway
Default

Updated Broncos Roster as of 2/18/2009

Quarterbacks
Jay Cutler
Darrell Hackney

Running Backs
Peyton Hillis
Ryan Torain
Selvin Young
Cory Boyd
Andrew Pinnock

Wide Receivers
Brandon Marshall
Eddie Royal
Brandon Stokley
Chad Jackson
Matt Willis
Jayson Foster

Tight Ends
Daniel Graham
Tony Scheffler
Adam Bergen

Offensive Tackles
Ryan Clady
Ryan Harris
Tyler Polumbus
Clint Oldenburg

Guards
Ben Hamilton
Chris Kuper
Pat Murray
Erickson, Mitch
Matt McChesney

Centers
Casey Wiegmann
Kory Lichtensteiger

Nose Tackles
None

Defensive Ends
Marcus Thomas
Tim Crowder
Carlton Powell
Nic Clemons
Mathias Askew
Ryan McBean

Outside Linebackers
Elvis Dumervil
Boss Bailey
Jarvis Moss
Wesley Woodyard
Louis Green

Inside Linebackers
DJ Williams
Spencer Larsen
Mario Haggan

Cornerbacks
Champ Bailey
Josh Bell
Jack Williams
Rashod Moulton

Safeties
Josh Barrett
Vernon Fox
Herena Daze-Jones

Specialists
Matt Prater
Brett Kern
Mike Leach
montrose is offline   Reply With Quote
Old 02-20-2009, 01:41 PM   #25
Triplelefthook
Pro Bowler
 
Triplelefthook's Avatar
 
New to the Forum

Join Date: Dec 2006
Posts: 678

Adopt-a-Bronco:
None
Default

what is the logic to Bly costing us 2.65 mill against the cap by getting cut?
Triplelefthook is offline   Reply With Quote
Reply

Thread Tools
Display Modes



Forum Jump


All times are GMT -7. The time now is 08:13 PM.


Denver Broncos