joeshmo
Kangol Hat Aficionado
- Joined
- Feb 23, 2004
- Posts
- 17,247
- Reaction score
- 1
Adrian Wilson:
Signing bonus of $4.5 spread out over 6 years.
Base Salaries:
2005 2000000.00
2006 2500000.00
2007 3250000.00
2008 4000000.00
2009 4750000.00
Salary Cap Chart Disclaimer:
I am pretty sure not all of it is completly correct but it is pretty close. I am pretty sure the base salaries are all correct but I am not sure on some of the bonuses as I wasnt sure about two tiered stuff and guys who were resigned when they were resigned and how that effected their bonuses. So if anyone thinks something is wrong let me, I tried to make this as correct as possible and plan on making it an every growing and improving list. First I estimated that dead cap space for next year from the cuts we made after june 1st to be about 3 mill. Also It is rumored that the cap for next year will go up by 5.5% jumping from 80.582 mill. to $85,014,010
Now for those of you wondering about, "What about all of the guys we have to resign?"
We have 3 RFA's that will count against the top 51 salary rule if tendered and they are:
Josh McCown - For arguements sake lets just say the McCown gets the highest tender of $1,824,000.
Nathan Poole - If tendered he will get the lowest of $628,000.
Quentin Harris - If Tendered will get the lowest of $628,000.
As for EFA's they will only cost 375K which once FA's are signed wont even count against the top 51 salary rule so I didnt even include them.
Plus I will also add the rookie cap space according to where we will be picking in this years draft which will be estimated at about 5 mill.
So we end up with This estimated amount to spend on FA's:
$26,767,010 - 1,824,000 - 628,000 - 628,000 - 5,000,000 = $18,687,000
Signing bonus of $4.5 spread out over 6 years.
Base Salaries:
2005 2000000.00
2006 2500000.00
2007 3250000.00
2008 4000000.00
2009 4750000.00
Salary Cap Chart Disclaimer:
I am pretty sure not all of it is completly correct but it is pretty close. I am pretty sure the base salaries are all correct but I am not sure on some of the bonuses as I wasnt sure about two tiered stuff and guys who were resigned when they were resigned and how that effected their bonuses. So if anyone thinks something is wrong let me, I tried to make this as correct as possible and plan on making it an every growing and improving list. First I estimated that dead cap space for next year from the cuts we made after june 1st to be about 3 mill. Also It is rumored that the cap for next year will go up by 5.5% jumping from 80.582 mill. to $85,014,010
Code:
# Name Pos. Base Bonus Total
1 Neil Rackers K $540,000 $25,000 $565,000
10 Scott Player P $700,000 $50,000 $750,000
47 Nathan Hodel LS $550,000 $0 $550,000
4 Shaun King QB $850,000 $250,000 $1,100,000
16 John Navarre QB $305,000 $14,833 $319,833
11 Larry Fitz. WR $305,000 $2,250,000 $2,555,000
80 Bryant Johnson WR $453,750 $370,000 $823,750
81 Anquan Boldin WR $380,000 $302,500 $682,500
86 Karl Williams WR $665,000 $22,250 $687,250
31 Marcel Shipp RB $1,425,000 $437,500 $1,862,500
33 Josh Scobey RB $455,000 $173,333 $628,333
30 Obafemi Ayan. FB $540,000 $100,000 $640,000
42 James Hodgins FB $1,000,000 $250,000 $1,250,000
60 Nick Leckey C $305,000 $20,000 $325,000
71 Alex Step. C $305,000 $115,833 $420,833
66 Alan Reuber T $305,000 $0 $305,000
70 L.J. Shelton T $3,000,000 $1,000,000 $4,000,000
75 Leonard Davis T $4,839,000 $1,520,833 $6,359,833
74 Reggie Wells G $380,000 $26,000 $406,000
65 Anthony Clement T $2,400,000 $600,000 $3,000,000
79 Fred Wakefield T $750,000 $200,000 $950,000
73 Jeremy Bridges T $380,000 $24,000 $404,000
92 Berry Bertrand DE $4,000,000 $1,000,000 $5,000,000
67 Antonio Smith DE $305,000 $45,333 $350,333
97 Calvin Pace DE $473,750 $600,000 $1,073,750
95 Kenny King DT $380,000 $41,000 $421,000
90 Darnell Dockett DT $305,000 $200,000 $505,000
98 Russell Davis DT $800,000 $266,667 $1,066,667
91 Wendell Bryant DT $455,000 $1,100,000 $1,555,000
51 James Darling LB $850,000 $150,000 $1,000,000
52 Leon Joe LB $305,000 $96,500 $401,500
54 Gerald Hayes LB $380,000 $176,000 $556,000
55 Ray Thompson LB $2,000,000 $656,250 $2,656,250
56 LeVar Woods LB $540,000 $156,667 $696,667
58 Karlos Dansby LB $305,000 $525,000 $830,000
27 David Macklin CB $2,000,000 $400,000 $2,400,000
28 Duane Starks CB $3,600,000 $1,000,000 $4,600,000
25 Ifeanyi Ohalete S $800,000 $0 $800,000
24 Adrian Wilson S $2,000,000 $750,000 $2,750,000
DEAD CAP SPACE $3,000,000
TOTAL $40,331,500 $14,915,500 $58,247,000
TOTAL ESTIMATED CAP SPACE NEXT YEAR WILL BE: [b]$26,767,010[/b]Now for those of you wondering about, "What about all of the guys we have to resign?"
We have 3 RFA's that will count against the top 51 salary rule if tendered and they are:
Josh McCown - For arguements sake lets just say the McCown gets the highest tender of $1,824,000.
Nathan Poole - If tendered he will get the lowest of $628,000.
Quentin Harris - If Tendered will get the lowest of $628,000.
As for EFA's they will only cost 375K which once FA's are signed wont even count against the top 51 salary rule so I didnt even include them.
Plus I will also add the rookie cap space according to where we will be picking in this years draft which will be estimated at about 5 mill.
So we end up with This estimated amount to spend on FA's:
$26,767,010 - 1,824,000 - 628,000 - 628,000 - 5,000,000 = $18,687,000
