($830,000 to $3.58 million), quarterback Matt Leinart ($360,000 to $2.76 million) and cornerback Antrel Rolle ($760,000 to $2.43 million) all had their 2007 salaries jump because of escalator clauses that kicked in March 1. Add in a roster bonus like the $3.5 million
Fitz = $2.75 extra
Leinart = $2.40 extra
Rolle = 1.67 extra
Docket = $3.5 extra
$10.32M of the cap taken.
Looks like the spreadsheet has all but Docket's bonus accounted for.
Many counting the bonus, Shipp contract and Milligan signing bonus, the spreadsheet would match Clatons number of $15M left after the Al Johnson signing.
Set aside close to $6M for the rookie pool this year. That leaves $9M for players. Enough for 2 reasonable players or 3-4 backup/depth guys.