Announcement

Collapse
No announcement yet.

2014 Salary Cap Hit Spreadsheet

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

  • #76
    Originally posted by LikeABoss5820 View Post
    OTC updated it to 8.2 mil under.

    Price, does that mean we'll have 8.2 on top of the money we have going into next year.
    Yes, the $8.2M rolls over.

    Originally posted by LikeABoss5820 View Post
    So hypothetically if the cap is 145, we'd have 41 mil in cap room?
    Correct.

    Originally posted by LikeABoss5820 View Post
    OTC has at 28 under with a 140 cap.
    Yeah, pft reported once that the 2015 cap "could go up to $145M". Hopefully it does.

    1. Overthecap had a slightly higher number for Tamme than was originally reported (so I changed my number to match theirs).

    2. They also include Will Montgomery's $600k in incentives on his cap hit. I'm not going to include that, because I think his incentives only kick in if he starts. I have Montgomery at a $1.325M cap hit (keeping it that way).

    3. They also have McManus and Palmer full cap hits on there. Pretty sure once both those guys are cut, the Broncos will only have to pay 5/17ths their salary ($269K total for both added together).

    4. Barring injury, Broncos will have $9.25M rollover once McManus and Palmer are cut. I'm not going to include their salaries until they are cut, then I'll just put it in the dead money category. For now, I'll leave the Broncos at $9.52M in cap space.
    Last edited by pricejj; 09-06-2014, 08:49 AM.

    Comment


    • #77
      Price, how does Prater being cut affect next years cap.

      OTC has it as 4 mil or so cap hit, 750K in dead money, 3.25 in savings.

      Might help bring back Harris or someone else, or go for a FA.

      Comment


      • #78
        Originally posted by LikeABoss5820 View Post
        Price, how does Prater being cut affect next years cap.

        OTC has it as 4 mil or so cap hit, 750K in dead money, 3.25 in savings.

        Might help bring back Harris or someone else, or go for a FA.
        We've got an $11M rollover. If the cap is $145M we've got $46M to spend. We're good baby, R-E-L-A-X.

        Comment


        • #79
          OTC has it at 32 mil under but thats on a 140 cap, and no rollover money.

          Has us at 10 mil under at the moment.

          Comment


          • #80
            Originally posted by LikeABoss5820 View Post
            OTC has it at 32 mil under but thats on a 140 cap, and no rollover money.

            Has us at 10 mil under at the moment.
            The only difference is that they are giving Will Montgomery a $1.925M contract this year. That is not true according to this article. It should be $1.325M (with a $600k incentive) if I understand it correctly. Klis could be wrong, but I doubt it. Both overthecap and spotrac list $600k in incentives. My guess is both sites will drop the $600k once the year is over.

            http://blogs.denverpost.com/broncos/...starter/26836/

            "Montgomery received a one-year contract with a non-guaranteed $1.2 million salary...If Montgomery remains on the Broncos’ roster by Aug. 15, he will receive a $50,000 roster bonus. He would get another $75,000 bonus if he’s on the Broncos’ opening-day 53-man roster. If Montgomery earns the starting job — which could happen if the Broncos move Ramirez to left guard — he could make another $600,000 in incentives."
            Last edited by pricejj; 10-08-2014, 12:36 AM.

            Comment


            • #81
              Cap hits shown in millions of $
              This document will be updated throughout the offseason. The Broncos have approximately $10.88M cap space available.

              Code:
              [b]Index	Pos	Player			2014	2015
              Offense[/b]                
              1	1WR	Demaryius Thomas		$4.70    
              2	2WR	Emmanuel Sanders		$4.00	$5.00    
              3	3WR	Wes Welker		$7.65    
              4	4WR	Cody Latimer		$0.67	$0.84    
              5	5WR	Andre Caldwell        	$1.15	$1.55
              6	6WR	Isaiah Burse		$0.42	$0.52   
              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		$1.33
              13	OL Res	Paul Cornick		$0.42	ERFA
              14	OL Res	Michael Schofield	$0.55	$0.64
              15	OL Res	Ben Garland		$0.42	
              16	1TE	Julius Thomas		$0.74    
              17	2TE	Jacob Tamme		$2.20    
              18	3TE	Virgil Green		$0.66    	    
              19	1QB	Peyton Manning		$17.50	$21.50
              20	2QB	Brock Osweiler		$0.96	$1.12
              21	1RB	Montee Ball		$0.79	$0.94
              22	2RB	CJ Anderson		$0.50	$0.59    
              23	3RB	Ronnie Hillman		$0.81	$0.94
              24	4RB	Juwan Thompson		$0.42	$0.51
              [b]		Offense Total		$67.66	$55.09
                              
              Defense[/b]                
              25	1LCB	Aqib Talib		$7.91	$7.00    
              26	2LCB	Omar Bolden		$0.69	$0.79
              27	3LCB	Tony Carter		$0.57	RFA    
              28	1LDE	Derek Wolfe		$1.42	$1.81
              29	2LDE	Malik Jackson		$0.62	$0.71
              30	1NT	Terrance Knighton	$2.75    
              31	2NT	Mitch Unrein		$1.43    
              32	1UT	Sylvester Williams	$1.72	$2.07
              33	2UT	Marvin Austin		$0.50    
              34	1RDE	Demarcus Ware		$9.66	$11.66
              35	2RDE	Quanterus Smith		$0.47	$0.63    
              36	1RCB	Chris Harris		$2.19    
              37	2RCB	Bradley Roby		$1.26	$1.58
              38	3RCB	Kayvon Webster		$0.64	$0.73
              39	SOLB	Von Miller		$6.61	$9.75    
              40	MLB	Nate Irving		$0.82    
              41	WOLB	Danny Trevathan		$0.60	$0.69
              42	LB Res	Lerentee McCray		$0.43	$0.52
              43	LB Res	Brandon Marshall		$0.50	RFA   
              44	LB Res	Lamin Barrow		$0.47	$0.56    
              45	LB Rea	Steven Johnson		$0.57	RFA    
              46	LB Res	Corey Nelson		$0.43	$0.52
              47	1SS	T.J. Ward		$3.75	$7.75
              48	2SS	Quinton Carter		$0.76    
              49	1FS	Rahim Moore		$1.42    
              50	2FS	David Bruton		$1.65	$1.65    
              		[b]Defense Total		$49.40	$48.42[/b]
              
              [b]Special Teams[/b]        
              51	LS	Aaron Brewer		$0.57	RFA    
              52	K	Brandon McManus		$0.42	$0.51
              53	P	Britton Colquitt		$3.25	$3.75
              		[b]Special Teams Total	$4.24	$4.26[/b]
                              
                              
              	2013 Cap Carryover		$6.40	$10.88
              	2014 NFL Salary Cap		$133.00	$145.00
              	2014 Adjustment			$3.15	$0.0
              	2014 Adjusted Salary Cap		$142.55	$155.88
              
              	Top 53 Total (with draft)	$121.30	$107.77
              	Dead Money			$7.97	$0.81
              	Practice Squad			$1.12	$1.21
              	Injured Reserve			$1.28	
              	Total Team Spending 2014		$131.67	$109.72
              
              	[b]Remaining Cap Space 2014		[color=dark0range]$10.88[/color][/b]	$46.15

              Comment


              • #82
                OTC updated our cap with Harris' deal.

                111 mil in cap space used.

                So still plenty of cap space but cant pay everyone.

                Comment


                • #83
                  Originally posted by LikeABoss5820 View Post
                  OTC updated our cap with Harris' deal.

                  111 mil in cap space used.

                  So still plenty of cap space but cant pay everyone.
                  What does that mean?

                  Comment


                  • #84
                    Originally posted by baja View Post
                    What does that mean?
                    We'll have to let some guys go but we should have enough for at least Knighton and DThomas.

                    Comment


                    • #85
                      Cap hits shown in millions of $
                      This document will be updated throughout the offseason. The Broncos have approximately $7.67M cap space available.

                      Code:
                      [b]Index	Pos	Player			2014	2015
                      Offense[/b]                
                      1	1WR	Demaryius Thomas		$4.70    
                      2	2WR	Emmanuel Sanders		$4.00	$5.00    
                      3	3WR	Wes Welker		$7.65    
                      4	4WR	Cody Latimer		$0.67	$0.84    
                      5	5WR	Andre Caldwell        	$1.15	$1.55 
                      6	LT	Ryan Clady		$8.60	$10.60
                      7	LG	Orlando Franklin		$1.39
                      8	C	Manny Ramirez		$2.42	$2.47
                      9	RG	Louis Vasquez        	$7.25	$6.25
                      10	RT	Chris Clark		$2.13	$1.63    
                      11	OL Res	Will Montgomery		$1.33
                      12	OL Res	Paul Cornick		$0.42	ERFA
                      13	OL Res	Michael Schofield	$0.55	$0.64
                      14	OL Res	Ben Garland		$0.42	
                      15	1TE	Julius Thomas		$0.74    
                      16	2TE	Jacob Tamme		$2.20    
                      17	3TE	Virgil Green		$0.66 
                      18	4TE	Dominique Jones		$0.10	$0.66   	    
                      19	1QB	Peyton Manning		$17.50	$21.50
                      20	2QB	Brock Osweiler		$0.96	$1.12
                      21	1RB	CJ Anderson		$0.50	$0.59
                      22	2RB	Jeremy Stewart/Ball	$0.20	$0.94    
                      23	3RB	Ronnie Hillman		$0.81	$0.94
                      24	4RB	Juwan Thompson		$0.42	$0.51
                      [b]		Offense Total		$66.76	$55.24
                                      
                      Defense[/b]                
                      25	1LCB	Aqib Talib		$7.91	$7.00    
                      26	2LCB	Omar Bolden		$0.69	$0.79
                      27	3LCB	Tony Carter		$0.57	RFA    
                      28	1LDE	Derek Wolfe		$1.42	$1.81
                      29	2LDE	Malik Jackson		$0.62	$0.71
                      30	1NT	Terrance Knighton	$2.75    
                      31	2NT	Mitch Unrein		$1.43    
                      32	1UT	Sylvester Williams	$1.72	$2.07
                      33	2UT	Marvin Austin		$0.57	$0.66    
                      34	1RDE	Demarcus Ware		$9.66	$11.66
                      35	2RDE	Quanterus Smith		$0.47	$0.63    
                      36	1RCB	Chris Harris		$4.19	$3.00    
                      37	2RCB	Bradley Roby		$1.26	$1.58
                      38	3RCB	Kayvon Webster		$0.64	$0.73
                      39	SOLB	Von Miller		$6.61	$9.75    
                      40	LB Res	Brandon Marshall		$0.50	RFA  
                      41	WOLB	Todd Davis/Trev		$0.17	$0.51
                      42	LB Res	Lerentee McCray		$0.43	$0.52 
                      43	LB Res	Lamin Barrow		$0.47	$0.56    
                      44	LB Rea	Steven Johnson		$0.57	RFA    
                      45	LB Res	Corey Nelson		$0.43	$0.52
                      46	1SS	T.J. Ward		$3.25	$7.75
                      47	2SS	Josh Bush		$0.11    
                      48	1FS	Rahim Moore		$1.42    
                      49	2FS	David Bruton		$1.65	$1.65    
                      		[b]Defense Total		$49.51	$51.91[/b]
                      
                      [b]Special Teams[/b]        
                      50	LS	Aaron Brewer		$0.57	RFA    
                      51	K	Brandon McManus		$0.10	$0.51
                      52	K	Connor Barth		$0.22	$0.75
                      53	P	Britton Colquitt		$3.25	$3.75
                      		[b]Special Teams Total	$4.13	$5.01[/b]
                                      
                                      
                      	2013 Cap Carryover		$6.40	$7.67
                      	2014 NFL Salary Cap		$133.00	$140.00
                      	2014 Adjustment			$3.13	$0.0
                      	2014 Adjusted Salary Cap		$142.53	$147.67
                      
                      	Top 53 Total (with draft)	$120.40	$112.15
                      	Dead Money			$9.37	$0.81
                      	Practice Squad			$1.15	$1.21
                      	Injured Reserve			$3.94	
                      	Total Team Spending 2014		$134.86	$114.17
                      
                      	[b]Remaining Cap Space 2014		[color=dark0range]$7.67[/color][/b]	$33.50

                      Comment


                      • #86
                        http://www.milehighreport.com/2015/1...upcoming-dates

                        Comment


                        • #87
                          Is there any reason that Colquitt still has a job with the Denver Broncos?

                          Comment


                          • #88
                            No. And that Clady deal is looking pretty interesting right now, too.

                            Comment


                            • #89
                              Colquitt should be cut as well as Ramirez and Caldwell.

                              Clady needs to re-do his deal at the very least.

                              We all know my thoughts on Peyton's deal.

                              Comment


                              • #90
                                Originally posted by LikeABoss5820 View Post
                                Colquitt should be cut as well as Ramirez and Caldwell.

                                Clady needs to re-do his deal at the very least.

                                We all know my thoughts on Peyton's deal.
                                Yep exactly on all those moves. Get rid of Manning. Give Talib and Ware one more year.

                                Comment

                                Working...
                                X