Announcement

Collapse
No announcement yet.

2014 Salary Cap Hit Spreadsheet

Collapse
X
 
  • Filter
  • Time
  • Show
Clear All
new posts

  • 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, 05:53 PM.

  • #2
    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?

    Comment


    • #3
      Good stuff, price. I will sticky this.

      Comment


      • #4
        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.

        Comment


        • #5
          <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>

          Comment


          • #6
            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

            Comment


            • #7
              There should be an additional $4million in space from Kuper's cap charge off the books even with the dead money.

              Comment


              • #8
                Kuper already factored in.

                Thanks Eddie Mac. Updating shortly.

                Comment


                • #9
                  I am honestly surprised that one or both of Tamme and Dressen has not been cut yet.

                  Comment


                  • #10
                    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.

                    Comment


                    • #11
                      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.

                      Comment


                      • #12
                        Why don't you have a 2014 number on DT?

                        Comment


                        • #13
                          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.

                          Comment


                          • #14
                            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.

                            Comment


                            • #15
                              Dreesen will not be cut until he has recovered from surgery.

                              Comment

                              Working...
                              X