January 23rd, 2008, 04:58 PM
|
#1
|
|
Kangol Hat Aficionado
Join Date: Feb 2004
Posts: 17,092
|
2008 Offseason Cap Spreadsheet
#1 - I included every single bonus that I could think of, Including rosters bonuses that have yet to be earned and a few others that I was not sure if they reached their escalator yet or not(havent been able to get a straight answer on what they had to do to get their escalator so I just included them anyways).
#3 - For those wondering about when players contracts end check out this thanks to Darren Urban.
http://azcardinals.com/nm_files/RosterChart2007.pdf
#5 - See post after this Spreadsheet for RFA and EFA rules along with a list of UFA's and RFA's.
Code:
# Name Pos. Base Bonus Total
1 Larry Fitz WR $00,000,500 $0,000,000 $7,643,334
2 Karlos Dansby LB $8,065,000 $0 $8,065,000
3 Gandy, Mike OL $3,500,000 $3,300,000 $6,800,000
4 Edge James RB $5,000,000 $1,750,000 $6,750,000
5 Chiki Okeafer DE $4,500,000 $900,000 $5,400,000
6 Berry Bertrand DE $1,000,000 $1,000,000 $2,000,000
7 Kurt Warner QB $4,000,000 $1,000,000 $5,000,000
8 Adrian Wilson S $4,000,000 $910,000 $4,910,000
9 Matt Leinart QB $735,000 $3,848,333 $4,583,333
10 Anquan Boldin WR $2,500,000 $1,250,000 $3,750,000
11 Docket, Darnell DT $3,250,000 $700,000 $3,950,000
12 Johnson, Al OC $3,500,000 $0 $3,500,000
13 Antrel Rolle CB $1,210,000 $2,266,667 $3,476,667
14 Levi Brown OT $370,002 $3,016,667 $3,386,669
15 Hood, Roderick CB $2,500,000 $500,000 $3,000,000
16 Shipp, Marcel RB $1,750,000 $0 $1,750,000
17 Alan Branch DT $370,000 $1,325,000 $1,695,000
18 Hayes, Gerald LB $1,500,000 $0 $1,500,000
19 Neil Rackers K $800,000 $437,500 $1,237,500
20 Reggie Wells G $1,100,000 $0 $1,100,000
21 Smith, Terrelle FB $850,000 $200,000 $1,050,000
22 JJ Arrington RB $520,000 $525,000 $1,045,000
23 Deuce Lutui OG $445,000 $560,000 $1,005,000
24 Fransisco,Aaron DB $800,000 $200,000 $1,000,000
25 Morey, Sean WR $850,000 $100,000 $950,000
26 Beisel, Monte LB $900,000 $0 $900,000
27 Leonard Pope TE $445,000 $215,000 $660,000
28 Gabe Watson NT $445,000 $115,833 $560,833
29 Steve Breaston WR $370,000 $70,000 $440,000
30 Minter, DeMario CB $370,000 $0 $370,000
31 Castille, Tim FB $370,000 $0 $370,000
32 Sendlein, Lyle OC $370,000 $0 $370,000
33 Ben Patrick TE $370,000 $0 $370,000
34 Bain, Travarous CB $295,000 $0 $295,000
35 Holloway, David LB $295,000 $0 $295,000
36 Vallejo, Elliot OT $295,000 $0 $295,000
37 Baylark, Steve RB $295,000 $0 $295,000
38 Shor, Alex TE $295,000 $0 $295,000
39 Cornelius,Jemal WR $295,000 $0 $295,000
40 Dirk Johnson P $605,000 $0 $605,000
41 Travis Laboy LB $750,000 $1,500,000 $2,250,000
42 Jerame Tuman TE $730,000 $0 $730,000
43 Antonio Smith DE $2,017,000 $0 $2,017,000
44 Elton Brown OG $927,000 $0 $927,000
45 Eric Green CB $2,017,000 $0 $2,017,000
46 Rector, Jamaica WR $445,000 $0 $445,000
47 Michael Adams CB $295,000 $0 $295,000
48 Bienemann, Troy TE $370,000 $0 $370,000
DEAD CAP SPACE $2,800,000
Cap space left ($116,000,000 max) $11,749,116
__________________
I just spent my live savings on Kangol Hat stock!
Last edited by joeshmo; March 11th, 2008 at 12:03 PM.
|
|
|
January 23rd, 2008, 05:04 PM
|
#2
|
|
Kangol Hat Aficionado
Join Date: Feb 2004
Posts: 17,092
|
RFA definition - Any Veteran player with three or more Accrued Seasons, but less than five Accrued Seasons (or less than four Accrued Seasons in any Capped Year), shall, at the expiration of his last Player Contract during such
period, become a Restricted Free Agent. Any such player shall be completely free to negotiate and sign a Player Contract with any Club, and any Club shall be completely free to negotiate and sign a Player Contract with any such player, subject to the restrictions of compansation and right of first refusal.
Accrued season definition -
For the purposes of calculating Accrued Seasons under this Agreement, a player shall receive one Accrued Season for each season during which he was on, or should have been on, full pay status for a total of six or more regular season games, but which, irrespective of the player’s pay status, shall not include games for which the player was on: (i) the Exempt Commissioner Permission List, (ii) the Reserve PUP List as a result of a nonfootball injury, or (iii) a Club’s Practice or Development Squad
RFA's with only 3 Accrued Seasons(updated Feb 16) -
Highest RFA tender amount - $2,562,000 - Compensation - 1st & 3rd Rounder
1st rounder RFA tender amount - $2,017,000 - Compensation - 1st Rounder
2nd rounder RFA tender amount - $1,470,000 - Compensation - 2nd Rounder
Lowest RFA tender amount - $970,000 - Compensation - Round player was drafted in. If player wasnt drafted by the team giving the tender then all they get is the right of first refusal.
All of those amounts could be higher as the tender is those amounts or 110% of prior years salary which every is higher.
EFA's with less then 3 Accrued Seasons -
Tender amount - minimum yearly salary
Minimum Yearly salaries for the the 2007 season are as follows -
Zero Accrued Seasons - 285K
One Accrued Seasons - 360K
Two Accrued Seasons - 435K
UFA's -
QB - Hasselbeck
QB - Rattay
WR - Johnson
OG - Vincent
DE - Bailey
DE - Tafoya
LB - Pace
LB - Dansby
DB - Brown
DB - Celestin
P - Berger
LS - Hodel
RFA -
CB - Green
OL - Brown
WR - Urban
WR - Merrit
LB - Blackstock
DE - Smith
EFA's -
Anyone else I didnt mention. Dont feel like typing it out.
__________________
I just spent my live savings on Kangol Hat stock!
Last edited by joeshmo; February 17th, 2008 at 02:52 PM.
|
|
|
January 23rd, 2008, 05:07 PM
|
#3
|
|
Registered User
Join Date: Nov 2003
Location: Denver
Posts: 1,599
|
Awesome !! Out of that list cut Bertrand Berry, Marcel Ship, Terrance Holt, and Oliver Ross. Restructure Fitz and sign Karlos Dansby, and Calvin Pace to long term deals.
__________________
Feed me ! Feed me !
|
|
|
January 23rd, 2008, 05:11 PM
|
#4
|
|
Kangol Hat Aficionado
Join Date: Feb 2004
Posts: 17,092
|
My own opinions to start this thing off -
1. Priority #1 is to get Fitz extended. His 10 Mill or so bonuses really hurt us. Although we still have enough to get some nice things done this offseason, if we are smart with the contract structures this offseason.
2. Putting the 8 Mill or so franchise tag on Dansby will lower our possibilites, not shut it down but lower it. Priority #2.
3. Holt is on there and will most likely get cut giving us 3.5 Mill more, which will more then pay for the draft picks especially picking at #16. So don't even worry about taking our draft cap away from the current cap space available because it is already accounted for.
4. There are some guys that are making way to much money on this team. Ross, Shipp, Berry, James(hate to say it), Terrelle Smith, and even Gandy becuase of his big roster bonus to be due.
__________________
I just spent my live savings on Kangol Hat stock!
|
|
|
January 23rd, 2008, 05:28 PM
|
#5
|
|
Grey haired old Bird
Join Date: May 2002
Location: Sun City, AZ
Posts: 11,026
|
Awesome.
|
|
|
January 23rd, 2008, 05:29 PM
|
#6
|
|
formerly known as En Fuego
Join Date: Jul 2002
Posts: 6,586
|
Its shocking that Marcel Shipp is the 18th highest cap figure on the team
I like the guy, but that is too high.
|
|
|
January 23rd, 2008, 05:31 PM
|
#7
|
|
Kangol Hat Aficionado
Join Date: Feb 2004
Posts: 17,092
|
I tried to get this done before this weekend because I am going to be out of town for a little over a month training for a new job. So although I put it up earlier then I thought I was going to I will not have the time to update it like I want to from now till about a week into free agency.
__________________
I just spent my live savings on Kangol Hat stock!
|
|
|
January 23rd, 2008, 05:36 PM
|
#8
|
|
ONE HEART BEAT!!!
Join Date: Sep 2002
Posts: 7,084
|
Great work Joe, best cap spreadsheet available.
|
|
|
January 23rd, 2008, 06:24 PM
|
#9
|
|
Registered
Join Date: Jun 2002
Location: Texas
Posts: 29,655
|
Quote:
Originally Posted by en fuego
Its shocking that Marcel Shipp is the 18th highest cap figure on the team
I like the guy, but that is too high.
|
Probably got up there just from longevity. He and AWilson have the longest tenure with the team.
Interesting that of the top 13, eight are guys the Cards signed as free agents.
__________________
Forget the pay. Can the guy play.
|
|
|
January 23rd, 2008, 06:49 PM
|
#10
|
|
Like a boss
Join Date: May 2003
Location: Tempe
Posts: 15,074
|
As much as I've criticized Wells, he's quite a bargain.
$10.4M tied up in Okeafor and Berry. That needs to change. As much as I like what both players have brought to the team $5M each is too much.
Ross $3,500,000 and Gandy $6,800,000 ......  Those contracts need to be eliminated/redone.
__________________
RIP King of Cards
Tim Minnick 9/12/1972-3/4/2007
You'll be missed.
|
|
|
January 23rd, 2008, 07:06 PM
|
#11
|
|
Registered
Join Date: Mar 2006
Posts: 569
|
thanks Joeshmo for all of your great work. This should keep us busy for the next three months.
Gandy's contract really stands out. $6.8M He needs to be cut before that roster bonus is due. I guess we can re-sign but is not worth $6.8M
|
|
|
January 23rd, 2008, 07:17 PM
|
#12
|
|
Registered User
Join Date: Mar 2004
Location: Scottsdale, AZ
Posts: 6,847
|
Thanks Joeshmo for the excellent work. Can we make this a sticky for the next several months? We certainly will be referring to it.
|
|
|
January 23rd, 2008, 07:24 PM
|
#13
|
|
AZ Cardinals Mortgage Guy
Join Date: Dec 2005
Location: Scottsdale, AZ
Posts: 977
|
Go
Great work Joe thanks for all your work.
P.S. What is the cap this year in the NFL, I think I've heard 112M????
nevermind I found it...116M
________
Ship Sale
Last edited by sundevil04; May 4th, 2011 at 01:19 AM.
|
|
|
January 23rd, 2008, 07:52 PM
|
#14
|
|
AZ Cardinals Mortgage Guy
Join Date: Dec 2005
Location: Scottsdale, AZ
Posts: 977
|
Go
Below are the moves I'd like to see made with estimated cap implications (let me know if you see those differently) listed.
NAME BASE BONUS TOTAL
Larry Fitz $14,592,500 $2,700,000 $17,292,500
re-work save-10mil
Edge James $5,000,000 $1,750,000 $6,750,000
Cut Save- 3.25mil
Berry Bertrand $4,000,000 $1,000,000 $5,000,000
Cut Save- 4mil
Holt, Terrance $2,000,000 $1,500,000 $3,500,000
Cut Save- 3.5 mil
Oliver Ross $2,800,000 $700,000 $3,500,000
Cut/re-work Save- 2.1mil
Shipp, Marcel $1,750,000 $500,000 $2,250,000
Cut Save-1.25mil
Gandy, Mike $3,500,000 $3,300,000 $6,800,000
cut/re-work Save-3mil
With the moves listed above we'd save 28.1 mil on top of the 14.5 we have available. Being 42.6 mil under the cap, lets assume Dansby and Pace cost 10 mil next year...we'd be 32.6mil under the capand 30 mil under after rookies; things are shaping up better than I thought! If this is the case I'd keep Edge on the roster to split carries with someone. Dare I say...nice work Rod!
________
Sc2Replay
Last edited by sundevil04; May 4th, 2011 at 01:19 AM.
|
|
|
January 23rd, 2008, 08:29 PM
|
#15
|
|
Registered
Join Date: Dec 2007
Posts: 2,661
|
I wonder if James would take a restructure to stay here? I doubt it.
|
|
|
|
|
|
Tags
|
adrian wilson, alan branch, ben patrick, bertrand berry, calvin pace, darren urban, deuce lutui, elton brown, eric green, gabe watson, john clayton, karlos dansby, kent somers, kurt warner, lance briggs, leonard pope, levi brown, matt leinart, neil rackers, nfl team, nfl teams, oliver ross, regular season game, regular season games, rod graves, salary cap space, season game, season games, signing bonus, steve breaston, terrelle smith  |
|
Currently Active Users Viewing This Thread: 1 (0 members and 1 guests)
|
|
|
| Thread Tools |
|
|
| Display Modes |
Linear Mode
|
Posting Rules
|
You may not post new threads
You may not post replies
You may not post attachments
You may not edit your posts
HTML code is Off
|
|
|
Sitemap: 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
All times are GMT -8. The time now is 04:01 AM.
|
|