Redskins 2012 Salary Cap Status

GTripp0012 · 03-02-2012, 03:20 PM

**UPDATED (March 2, 2012)** Redskins 2012 Salary Cap Info

2012 Salary Cap Situation
1. Salary Cap Projection = $124 million $120.375 million <-- No projected salary cap increase
2a. Number of players under contract for the Redskins = 47 56
2b. Redskins Cap Number, February 2012 = $86.3 million $93.5 million
2c. Difference between adjusted 2012 cap number and projected cap = $26.875 million
2d. Redskins 2011 Salary Cap Rollover = $13 million
3. Salary Cap space, February 2012 + cap rollover = $39.875 million

4. Potential player releases from $86.3 million cap number (plus 375k UDFA val):

DeAngelo Hall, $6.2 million-375k = $5.8 million net gain
O.J. Atogwe, $2.3 million-375k = $1.9 million net gain
Jammal Brown, -$650k-375k = -$1.0 million [net loss]
John Beck, $1 million-375k = $0.6 million net gain
Mike Sellers, $925k-375k = $0.55 million net gain
Reed Doughty, $1.15 million+375k = $0.8 million net gain
Santana Moss, $484k-375k = $0.11 million net gain
Chris Cooley, $2.07 million-375k = $1.69 million net gain

Total = $10.45 million retrievable

5. Space for potential releases PLUS existing cap space = $50.325 million available (does not include June 1 release flexibility)

6a. Rule of 51 = 4 contracts at league min (375k) = $1.5 million <--the Redskins now have more than 51 players under contract
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)

Graham Gano, 2012 Cap Number = $0.6 million-375k = $0.225 million

Total as of January 17 = $225k

6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)

Kory Lichtensteiger, 2012 Cap Number = $1.875 million-375k = $1.5 million (projected 2nd round tender) $1.2 million-375k = $0.825 million (original round (4th) tender) CONFIRMED
Byron Westbrook, 2012 Cap Number = $1.2 million-375k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook

Total as of January 17 = $0.825 million

6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (375k per):

London Fletcher, 2011 Cap Number = $5.67 million-375k = $5.3 million
Fred Davis, 2011 FRANCHISE TENDER = $5.416 million-375k = $5.041 million
Will Montgomery, 2012 Cap Number = $3.5 million-375k =$3.125 million CONFIRMED
Adam Carriker, 2011 Cap Number = $3.25 million-375k = $2.95 million
Tim Hightower, 2011 Cap Number = $1.5 million-375k = $1.125 million
Darrion Scott, 2012 Cap Number = $650k-$375k =$275k

Rex Grossman
Rocky McIntosh
Kedric Golston
Donte Stallworth
David Anderson
Sean Locklear
Phillip Buchanon
Keyaron Fox
Byron Westbrook <-- added

PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection
PROJECTED Total as of March 2 = $18.911 million
ACCUMULATED Total as of March 2 = $9.489 million

6f. Accumulated re-signings = $9.489 million

7. Signed unrestricted free agents from other teams:
Total as of January 17: N/A

8. Salary Cap space after projected re-signings, March 2, 2012 =$20.964 million
Actual salary cap space as of March 2, 2012 (minus allowances for tenders including TE franchise tag): $30.41 million

GTripp0012 · 03-11-2012, 05:50 PM

**UPDATED (March 11, 2012)** Redskins 2012 Salary Cap Info

2012 Salary Cap Situation
1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase
2a. Number of players under contract for the Redskins = 47 56
2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million
2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million
2d. Redskins 2011 Salary Cap Rollover = $13 million
3. Salary Cap space, February 2012 + cap rollover = $40.5 million

4. Potential player releases from $90 million cap number (plus 390k UDFA val):

DeAngelo Hall, $6.2 million-390k = $5.8 million net gain
O.J. Atogwe, $2.3 million-390k = $1.9 million net gain
Jammal Brown, -$650k-390k = -$1.04 million [net loss]
John Beck, $1 million-390k = $0.6 million net gain
Mike Sellers, $925k-390k = $0.55 million net gain
Reed Doughty, $1.15 million-390k = $0.76 million net gain
Santana Moss, $484k-390k = $0.1 million net gain
Chris Cooley, $2.07 million-390k = $1.68 million net gain

Total = $12.24 million retrievable

5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility)

6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)

Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million

Total as of January 17 = $150k

6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)

Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED
Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook

Total as of March 11 = $0.81 million

6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per):

London Fletcher, 2011 Cap Number = $5.67 million-390k = $5.28 million
Fred Davis, 2011 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED
Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED
Adam Carriker, 2011 Cap Number = $3.25 million-390k = $2.86 million
Tim Hightower, 2011 Cap Number = $1.5 million-390k = $1.11 million
Darrion Scott, 2012 Cap Number = $650k-$390k =$260k

Rex Grossman
Rocky McIntosh
Kedric Golston
Donte Stallworth
David Anderson
Sean Locklear
Phillip Buchanon
Keyaron Fox
Byron Westbrook <-- added

PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection
PROJECTED Total as of March 2 = $18.911 million March 11 = $18.636 million
ACCUMULATED Total as of March 2 = $9.489 million March 11 = $9.386 million

6f. Accumulated re-signings = $9.386 million

7. Signed unrestricted free agents from other teams:
Total as of January 17: N/A

8. Salary Cap space after projected re-signings, March 11, 2012 =$21.9 million
Actual salary cap space as of March 11, 2012 (minus allowances for tenders including TE franchise tag): $31.1 million

GTripp0012 · 03-12-2012, 11:01 PM

I can assure the accuracy of this $35.25 number reconciled with the official NFL report from yesterday.

There will be no accounting for the $36 million penalty here because the Redskins can just pay whatever remains on their 2012 cap (if the penalty stands at all). That will be a big part of the 2013 cap analysis though if it stands.

**UPDATED (March 12, 2012)** Redskins 2012 Salary Cap Info

2012 Salary Cap Situation
1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase
2a. Number of players under contract for the Redskins = 47 56 54
2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million
2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million
2d. Redskins 2011 Salary Cap Rollover = $13 million
3. Salary Cap space, February 2012 + cap rollover = $40.5 million

4. Potential player releases from $90 million cap number (plus 390k UDFA val):

DeAngelo Hall, $6.2 million-390k = $5.8 million net gain
O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED
Jammal Brown, -$650k-390k = -$1.04 million [net loss]
John Beck, $1 million-390k = $0.6 million net gain
Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED
Reed Doughty, $1.15 million-390k = $0.76 million net gain
Santana Moss, $484k-390k = $0.1 million net gain
Chris Cooley, $2.07 million-390k = $1.68 million net gain

Total = $13.94 million retrievable

4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million

5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility)

6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)

Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million

Total as of January 17 = $150k

6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)

Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED
Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook

Total as of March 11 = $0.81 million

6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per):

London Fletcher, 2011 Cap Number = $5.67 million-390k = $5.28 million
Fred Davis, 2011 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED
Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED
Adam Carriker, 2011 Cap Number = $3.25 million-390k = $2.86 million
Tim Hightower, 2011 Cap Number = $1.5 million-390k = $1.11 million
Darrion Scott, 2012 Cap Number = $650k-$390k =$260k

Rex Grossman
Rocky McIntosh
Kedric Golston
Donte Stallworth
David Anderson
Sean Locklear
Phillip Buchanon
Keyaron Fox
Byron Westbrook <-- added

PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection
PROJECTED Total as of March 2 = $18.911 million March 11 = $18.636 million
ACCUMULATED Total as of March 2 = $9.489 million March 11 = $9.386 million

6f. Accumulated re-signings = $9.386 million

7. Signed unrestricted free agents from other teams:
Total as of January 17: N/A

8. Salary Cap space after projected re-signings, March 12, 2012 =$26.05 million
Actual salary cap space as of March 12, 2012 (minus allowances for tenders including TE franchise tag): $35.25 million

GTripp0012 · 03-14-2012, 12:08 AM

**UPDATED (March 13, 2012)** Redskins 2012 Salary Cap Info

2012 Salary Cap Situation
1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase
2a. Number of players under contract for the Redskins = 47 56 54
2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million
2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million
2d. Redskins 2011 Salary Cap Rollover = $13 million
3. Salary Cap space, February 2012 + cap rollover = $40.5 million

4. Potential player releases from $90 million cap number (plus 390k UDFA val):

DeAngelo Hall, $6.2 million-390k = $5.8 million net gain
O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED
Jammal Brown, -$650k-390k = -$1.04 million [net loss]
John Beck, $1 million-390k = $0.6 million net gain
Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED
Reed Doughty, $1.15 million-390k = $0.76 million net gain
Santana Moss, $484k-390k = $0.1 million net gain
Chris Cooley, $2.07 million-390k = $1.68 million net gain

Total = $13.94 million retrievable

4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million

5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility)

6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)

Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million

Total as of January 17 = $150k

6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)

Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED
Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook

Total as of March 11 = $0.81 million

6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per):

London Fletcher, 2012 Cap Number = $5.67 million-390k = $5.28 million
Fred Davis, 2012 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED
Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED
Adam Carriker, 2012 Cap Number = $1.7 million-390k = $1.31 million CONFIRMED
Tim Hightower, 2012 Cap Number = $1.5 million-390k = $1.11 million
Darrion Scott, 2012 Cap Number = $650k-$390k =$260k

Rex Grossman
Rocky McIntosh
Kedric Golston
Donte Stallworth
David Anderson
Sean Locklear
Phillip Buchanon
Keyaron Fox
Byron Westbrook <-- added

PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection
PROJECTED Total as of March 2 = $18.911 million March 13 = $17.086 million
ACCUMULATED Total as of March 2 = $9.489 million March 13 = $10.696 million

6f. Accumulated re-signings = $10.696 million
Projected additional re-signings (Fletcher and Hightower) = $6.39 million

7. Signed unrestricted free agents from other teams:

Pierre Garcon: $4.3 million-390k = $3.91 million CONFIRMED
Josh Morgan: $2.9 million-390k = $2.51 million CONFIRMED

Total as of the evening of March 13th: $6.42 million

8. Salary Cap space after projected re-signings, March 13, 2012 =$21.13 million
Actual salary cap space as of March 13, 2012: $27.52 million

Shadowbyte · 03-14-2012, 05:15 AM

Quote:

Originally Posted by GTripp0012

**UPDATED (March 13, 2012)** Redskins 2012 Salary Cap Info

2012 Salary Cap Situation
1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase
2a. Number of players under contract for the Redskins = 47 56 54
2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million
2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million
2d. Redskins 2011 Salary Cap Rollover = $13 million
3. Salary Cap space, February 2012 + cap rollover = $40.5 million

4. Potential player releases from $90 million cap number (plus 390k UDFA val):

DeAngelo Hall, $6.2 million-390k = $5.8 million net gain
O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED
Jammal Brown, -$650k-390k = -$1.04 million [net loss]
John Beck, $1 million-390k = $0.6 million net gain
Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED
Reed Doughty, $1.15 million-390k = $0.76 million net gain
Santana Moss, $484k-390k = $0.1 million net gain
Chris Cooley, $2.07 million-390k = $1.68 million net gain

Total = $13.94 million retrievable

4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million

5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility)

6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)

Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million

Total as of January 17 = $150k

6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)

Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED
Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook

Total as of March 11 = $0.81 million

6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per):

London Fletcher, 2012 Cap Number = $5.67 million-390k = $5.28 million
Fred Davis, 2012 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED
Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED
Adam Carriker, 2012 Cap Number = $1.7 million-390k = $1.31 million CONFIRMED
Tim Hightower, 2012 Cap Number = $1.5 million-390k = $1.11 million
Darrion Scott, 2012 Cap Number = $650k-$390k =$260k

Rex Grossman
Rocky McIntosh
Kedric Golston
Donte Stallworth
David Anderson
Sean Locklear
Phillip Buchanon
Keyaron Fox
Byron Westbrook <-- added

PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection
PROJECTED Total as of March 2 = $18.911 million March 13 = $17.086 million
ACCUMULATED Total as of March 2 = $9.489 million March 13 = $10.696 million

6f. Accumulated re-signings = $10.696 million
Projected additional re-signings (Fletcher and Hightower) = $6.39 million

7. Signed unrestricted free agents from other teams:

Pierre Garcon: $4.3 million-390k = $3.91 million CONFIRMED
Josh Morgan: $2.9 million-390k = $2.51 million CONFIRMED

Total as of the evening of March 13th: $6.42 million

8. Salary Cap space after projected re-signings, March 13, 2012 =$21.13 million
Actual salary cap space as of March 13, 2012: $27.52 million

Excellent info, thanks a million for putting the leg work to bring us these numbers!

GTripp0012 · 03-23-2012, 03:03 PM

**UPDATED (March 23, 2012)** Redskins 2012 Salary Cap Info

2012 Salary Cap Situation
1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase
2a. Number of players under contract for the Redskins = 47 56 54
2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million
2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million
2d. Redskins 2011 Salary Cap Rollover = $13 million
3. Salary Cap space, February 2012 + cap rollover = $40.5 million

4. Potential player releases from $90 million cap number (plus 390k UDFA val):

DeAngelo Hall, $6.2 million-390k = $5.8 million net gain
O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED
Jammal Brown, -$650k-390k = -$1.04 million [net loss]
John Beck, $1 million-390k = $0.6 million net gain
Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED
Reed Doughty, $1.15 million-390k = $0.76 million net gain
Santana Moss, $484k-390k = $0.1 million net gain
Chris Cooley, $2.07 million-390k = $1.68 million net gain

Total = $13.94 million retrievable

4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million

5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility)

6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)

Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million

Total as of January 17 = $150k

6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)

Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED
Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook

Total as of March 11 = $0.81 million

6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per):

London Fletcher, 2012 Cap Number = $5.67 million-390k = $5.28 million
Fred Davis, 2012 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED
Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED
Adam Carriker, 2012 Cap Number = $1.75 million-390k = $1.36 million CONFIRMED
Tim Hightower, 2012 Cap Number = $1.5 million-390k = $1.11 million
Rex Grossman, 2012 Cap Number = $1.0 million-390k = $0.61 million (unconfirmed)
Kedric Golston, 2012 Cap Number = $0.815 million -390k = $0.425 million
Darrion Scott, 2012 Cap Number = $650k-$390k =$260k

LaRon Landry <-- Signed/NYJ for 1 yr/$3.5 ($1.75 guaranteed)
Rocky McIntosh
Donte Stallworth <-- Signed/NE for 1 yr/$0.9 million ($25k guaranteed)
David Anderson
Sean Locklear
Phillip Buchanon
Keyaron Fox
Byron Westbrook

PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection
PROJECTED Total as of March 2 = $18.911 million March 13 = $17.086 million March 23 = $18.171
ACCUMULATED Total as of March 2 = $9.489 million March 13 = $10.696 million March 23 = $11.356

6f. Accumulated re-signings = $11.356 million
Projected additional re-signings (Fletcher, Golston, and Hightower) = $6.845 million

7. Signed unrestricted free agents from other teams:

Pierre Garcon: $4.3 million-390k = $3.91 million CONFIRMED
Josh Morgan: $3.1 million-390k = $2.71 million CONFIRMED
Brandon Meriweather: $1.9 million-390k = $1.51 million (unconfirmed)
Cedric Griffin: $2.5 million-390k = $2.11 million (unconfirmed)

Total as of the evening of March 23rd: $10.24 million

8. 2012 NFL-enforced salary cap sanction: ($18 million)

9. Salary Cap space after projected re-signings, March 23, 2012 =$16.225 million - $18 million = (1.875 million)
Actual salary cap space as of March 23, 2012: $5.04 million

10. Estimated 2012 Rookie Cap Allowance = $5.75 million

Actual cap minus rookie cap = $(0.71 million)

CrazyCanuck · 03-23-2012, 04:22 PM

Good job. I have a few discrepencies:

- Gano's 2012 salary and cap hit is $615K.

- Monty's 2012 cap hit is $1.3M. His deal is 5 years not 4. Also seems the bonus he received was treated as signing bonus after all, so the $2.75M SB gets allocated at $550K per year for 5 years. So $700K salary + $550K cap bonus + $50K workout bonus = $1.3M.

- Carriker's 2012 cap hit is $3.95M. Apparently because of the player-out-clause, the whole $3M bonus has to be expensed in 2012. So his cap hit is $700K sal + $3M bonus + $250K workout bonus = $3.95M. Thanks to PCinOZ for this info.

- Grossman's salary is $920K but he qualifies for vet min ($540K). So his cap hit is $540K sal + $65K signing bonus = $605K.

- Scott's salary and cap hit is $700K.

- I have Garcon's cap hit at $4.7M including a $400K roster bonus.

- Meriweather's 2012 salary is actually $1.45M so his cap hit is $1.85M. (don't mean to nitpick)

GTripp0012 · 03-23-2012, 04:56 PM

Quote:

Originally Posted by CrazyCanuck

Good job. I have a few discrepencies:

- Gano's 2012 salary and cap hit is $615K.

- Monty's 2012 cap hit is $1.3M. His deal is 5 years not 4. Also seems the bonus he received was treated as signing bonus after all, so the $2.75M SB gets allocated at $550K per year for 5 years. So $700K salary + $550K cap bonus + $50K workout bonus = $1.3M.

- Carriker's 2012 cap hit is $3.95M. Apparently because of the player-out-clause, the whole $3M bonus has to be expensed in 2012. So his cap hit is $700K sal + $3M bonus + $250K workout bonus = $3.95M. Thanks to PCinOZ for this info.

- Grossman's salary is $920K but he qualifies for vet min ($540K). So his cap hit is $540K sal + $65K signing bonus = $605K.

- Scott's salary and cap hit is $700K.

- I have Garcon's cap hit at $4.7M including a $400K roster bonus.

- Meriweather's 2012 salary is actually $1.45M so his cap hit is $1.85M. (don't mean to nitpick)

I was going to ask you about both those things, particularly the vet exemption on Grossman because it seemed weird that you would have him down below the vet minimum for a player with 9 accrued seasons on your cap sheet. My Grossman # was a guesstimate based off the vet minimum and signing bonus.

I read that Carriker thing in the CBA two nights ago and it didn't really make a lot of sense to me why the Redskins would do that when they're writing all these five year deals that void after two, so I didn't adjust. But your number on him makes more sense than mine after having read that. Still doesn't really pass the logic test though.

I always have a hard time finding out which league year roster bonuses are in, so most discrepancies between my numbers and NFLPA data has to do with roster bonus placement.

I'll correct everything in a subsequent post.

GTripp0012 · 03-23-2012, 05:15 PM

**UPDATED (March 23, 2012)** Redskins 2012 Salary Cap Info

2012 Salary Cap Situation
1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase
2a. Number of players under contract for the Redskins = 47 56 54 58
2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million
2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million
2d. Redskins 2011 Salary Cap Rollover = $13 million
3. Salary Cap space, February 2012 + cap rollover = $40.5 million

4. Potential player releases from $90 million cap number (plus 390k UDFA val):

DeAngelo Hall, $6.2 million-390k = $5.8 million net gain
O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED
Jammal Brown, -$650k-390k = -$1.04 million [net loss]
John Beck, $1 million-390k = $0.6 million net gain
Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED
Reed Doughty, $1.15 million-390k = $0.76 million net gain
Santana Moss, $484k-390k = $0.1 million net gain
Chris Cooley, $2.07 million-390k = $1.68 million net gain

Total = $13.94 million retrievable

4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million

5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility)

6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)

Graham Gano, 2012 Cap Number = $0.615 million-390k = $0.225 million

Total as of January 17 = $225k

6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)

Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED
Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook

Total as of March 11 = $0.81 million

6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per):

London Fletcher, 2012 Cap Number = $5.67 million-390k = $5.28 million
Fred Davis, 2012 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED
Will Montgomery, 2012 Cap Number = $1.3 million-390k =$0.91 million CONFIRMED
Adam Carriker, 2012 Cap Number = $3.95 million-390k = $3.56 million CONFIRMED
Tim Hightower, 2012 Cap Number = $1.5 million-390k = $1.11 million
Rex Grossman, 2012 Cap Number = $0.605 million-390k = $0.215 million CONFIRMED
Kedric Golston, 2012 Cap Number = $0.815 million -390k = $0.425 million
Darrion Scott, 2012 Cap Number = $700k-$390k =$310k CONFIRMED

LaRon Landry <-- Signed/NYJ for 1 yr/$3.5 ($1.75 guaranteed)
Rocky McIntosh
Donte Stallworth <-- Signed/NE for 1 yr/$0.9 million ($25k guaranteed)
David Anderson
Sean Locklear
Phillip Buchanon
Keyaron Fox
Byron Westbrook

PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection
PROJECTED Total as of March 2 = $18.911 million March 13 = $17.086 million March 23 = $18.691
ACCUMULATED Total as of March 2 = $9.489 million March 13 = $10.696 million March 23 = $11.876

6f. Accumulated re-signings = $11.876 million
Projected additional re-signings (Fletcher, Golston, and Hightower) = $6.845 million

7. Signed unrestricted free agents from other teams:

Pierre Garcon: $4.7 million-390k = $4.31 million CONFIRMED
Josh Morgan: $3.1 million-390k = $2.71 million CONFIRMED
Brandon Meriweather: $1.85 million-390k = $1.46 million CONFIRMED
Cedric Griffin: $2.5 million-390k = $2.11 million (unconfirmed)

Total as of the evening of March 23rd: $10.59 million

8. 2012 NFL-enforced salary cap sanction: ($18 million)

9. Salary Cap space after projected re-signings, March 23, 2012 =$15.355 million - $18 million = (2.645 million)
Actual salary cap space as of March 23, 2012: $4.17 million

10. Estimated 2012 Rookie Cap Allowance = $5.75 million

Actual cap minus rookie cap = $(1.58 million)

03-02-2012, 03:20 PM	#1
GTripp0012 Living Legend Join Date: Mar 2006 Location: Evanston, IL Age: 37 Posts: 15,994	Re: Redskins 2011 Salary Cap Status UPDATED (March 2, 2012) Redskins 2012 Salary Cap Info 2012 Salary Cap Situation 1. Salary Cap Projection = $124 million $120.375 million <-- No projected salary cap increase 2a. Number of players under contract for the Redskins = 47 56 2b. Redskins Cap Number, February 2012 = $86.3 million $93.5 million 2c. Difference between adjusted 2012 cap number and projected cap = $26.875 million 2d. Redskins 2011 Salary Cap Rollover = $13 million 3. Salary Cap space, February 2012 + cap rollover = $39.875 million 4. Potential player releases from $86.3 million cap number (plus 375k UDFA val): DeAngelo Hall, $6.2 million-375k = $5.8 million net gain O.J. Atogwe, $2.3 million-375k = $1.9 million net gain Jammal Brown, -$650k-375k = -$1.0 million [net loss] John Beck, $1 million-375k = $0.6 million net gain Mike Sellers, $925k-375k = $0.55 million net gain Reed Doughty, $1.15 million+375k = $0.8 million net gain Santana Moss, $484k-375k = $0.11 million net gain Chris Cooley, $2.07 million-375k = $1.69 million net gain Total = $10.45 million retrievable 5. Space for potential releases PLUS existing cap space = $50.325 million available (does not include June 1 release flexibility) 6a. Rule of 51 = 4 contracts at league min (375k) = $1.5 million <--the Redskins now have more than 51 players under contract 6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per) Graham Gano, 2012 Cap Number = $0.6 million-375k = $0.225 million Total as of January 17 = $225k 6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per) Kory Lichtensteiger, 2012 Cap Number = $1.875 million-375k = $1.5 million (projected 2nd round tender) $1.2 million-375k = $0.825 million (original round (4th) tender) CONFIRMED Byron Westbrook, 2012 Cap Number = $1.2 million-375k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook Total as of January 17 = $0.825 million 6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (375k per): London Fletcher, 2011 Cap Number = $5.67 million-375k = $5.3 million Fred Davis, 2011 FRANCHISE TENDER = $5.416 million-375k = $5.041 million Will Montgomery, 2012 Cap Number = $3.5 million-375k =$3.125 million CONFIRMED Adam Carriker, 2011 Cap Number = $3.25 million-375k = $2.95 million Tim Hightower, 2011 Cap Number = $1.5 million-375k = $1.125 million Darrion Scott, 2012 Cap Number = $650k-$375k =$275k Rex Grossman Rocky McIntosh Kedric Golston Donte Stallworth David Anderson Sean Locklear Phillip Buchanon Keyaron Fox Byron Westbrook <-- added PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection PROJECTED Total as of March 2 = $18.911 million ACCUMULATED Total as of March 2 = $9.489 million 6f. Accumulated re-signings = $9.489 million 7. Signed unrestricted free agents from other teams: Total as of January 17: N/A 8. Salary Cap space after projected re-signings, March 2, 2012 =$20.964 million Actual salary cap space as of March 2, 2012 (minus allowances for tenders including TE franchise tag): $30.41 million __________________ according to a source with knowledge of the situation. Last edited by GTripp0012; 03-02-2012 at 07:24 PM.

03-11-2012, 05:50 PM	#2
GTripp0012 Living Legend Join Date: Mar 2006 Location: Evanston, IL Age: 37 Posts: 15,994	Re: Redskins 2011 Salary Cap Status UPDATED (March 11, 2012) Redskins 2012 Salary Cap Info 2012 Salary Cap Situation 1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase 2a. Number of players under contract for the Redskins = 47 56 2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million 2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million 2d. Redskins 2011 Salary Cap Rollover = $13 million 3. Salary Cap space, February 2012 + cap rollover = $40.5 million 4. Potential player releases from $90 million cap number (plus 390k UDFA val): DeAngelo Hall, $6.2 million-390k = $5.8 million net gain O.J. Atogwe, $2.3 million-390k = $1.9 million net gain Jammal Brown, -$650k-390k = -$1.04 million [net loss] John Beck, $1 million-390k = $0.6 million net gain Mike Sellers, $925k-390k = $0.55 million net gain Reed Doughty, $1.15 million-390k = $0.76 million net gain Santana Moss, $484k-390k = $0.1 million net gain Chris Cooley, $2.07 million-390k = $1.68 million net gain Total = $12.24 million retrievable 5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility) 6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract 6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per) Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million Total as of January 17 = $150k 6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per) Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook Total as of March 11 = $0.81 million 6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per): London Fletcher, 2011 Cap Number = $5.67 million-390k = $5.28 million Fred Davis, 2011 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED Adam Carriker, 2011 Cap Number = $3.25 million-390k = $2.86 million Tim Hightower, 2011 Cap Number = $1.5 million-390k = $1.11 million Darrion Scott, 2012 Cap Number = $650k-$390k =$260k Rex Grossman Rocky McIntosh Kedric Golston Donte Stallworth David Anderson Sean Locklear Phillip Buchanon Keyaron Fox Byron Westbrook <-- added PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection PROJECTED Total as of March 2 = $18.911 million March 11 = $18.636 million ACCUMULATED Total as of March 2 = $9.489 million March 11 = $9.386 million 6f. Accumulated re-signings = $9.386 million 7. Signed unrestricted free agents from other teams: Total as of January 17: N/A 8. Salary Cap space after projected re-signings, March 11, 2012 =$21.9 million Actual salary cap space as of March 11, 2012 (minus allowances for tenders including TE franchise tag): $31.1 million __________________ according to a source with knowledge of the situation. Last edited by GTripp0012; 03-12-2012 at 01:40 AM.

03-12-2012, 11:01 PM	#3
GTripp0012 Living Legend Join Date: Mar 2006 Location: Evanston, IL Age: 37 Posts: 15,994	Re: Redskins 2011 Salary Cap Status I can assure the accuracy of this $35.25 number reconciled with the official NFL report from yesterday. There will be no accounting for the $36 million penalty here because the Redskins can just pay whatever remains on their 2012 cap (if the penalty stands at all). That will be a big part of the 2013 cap analysis though if it stands. UPDATED (March 12, 2012) Redskins 2012 Salary Cap Info 2012 Salary Cap Situation 1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase 2a. Number of players under contract for the Redskins = 47 56 54 2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million 2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million 2d. Redskins 2011 Salary Cap Rollover = $13 million 3. Salary Cap space, February 2012 + cap rollover = $40.5 million 4. Potential player releases from $90 million cap number (plus 390k UDFA val): DeAngelo Hall, $6.2 million-390k = $5.8 million net gain O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED Jammal Brown, -$650k-390k = -$1.04 million [net loss] John Beck, $1 million-390k = $0.6 million net gain Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED Reed Doughty, $1.15 million-390k = $0.76 million net gain Santana Moss, $484k-390k = $0.1 million net gain Chris Cooley, $2.07 million-390k = $1.68 million net gain Total = $13.94 million retrievable 4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million 5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility) 6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract 6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per) Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million Total as of January 17 = $150k 6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per) Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook Total as of March 11 = $0.81 million 6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per): London Fletcher, 2011 Cap Number = $5.67 million-390k = $5.28 million Fred Davis, 2011 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED Adam Carriker, 2011 Cap Number = $3.25 million-390k = $2.86 million Tim Hightower, 2011 Cap Number = $1.5 million-390k = $1.11 million Darrion Scott, 2012 Cap Number = $650k-$390k =$260k Rex Grossman Rocky McIntosh Kedric Golston Donte Stallworth David Anderson Sean Locklear Phillip Buchanon Keyaron Fox Byron Westbrook <-- added PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection PROJECTED Total as of March 2 = $18.911 million March 11 = $18.636 million ACCUMULATED Total as of March 2 = $9.489 million March 11 = $9.386 million 6f. Accumulated re-signings = $9.386 million 7. Signed unrestricted free agents from other teams: Total as of January 17: N/A 8. Salary Cap space after projected re-signings, March 12, 2012 =$26.05 million Actual salary cap space as of March 12, 2012 (minus allowances for tenders including TE franchise tag): $35.25 million __________________ according to a source with knowledge of the situation. Last edited by GTripp0012; 03-12-2012 at 11:04 PM.

03-14-2012, 12:08 AM	#4
GTripp0012 Living Legend Join Date: Mar 2006 Location: Evanston, IL Age: 37 Posts: 15,994	Re: Redskins 2011 Salary Cap Status UPDATED (March 13, 2012) Redskins 2012 Salary Cap Info 2012 Salary Cap Situation 1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase 2a. Number of players under contract for the Redskins = 47 56 54 2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million 2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million 2d. Redskins 2011 Salary Cap Rollover = $13 million 3. Salary Cap space, February 2012 + cap rollover = $40.5 million 4. Potential player releases from $90 million cap number (plus 390k UDFA val): DeAngelo Hall, $6.2 million-390k = $5.8 million net gain O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED Jammal Brown, -$650k-390k = -$1.04 million [net loss] John Beck, $1 million-390k = $0.6 million net gain Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED Reed Doughty, $1.15 million-390k = $0.76 million net gain Santana Moss, $484k-390k = $0.1 million net gain Chris Cooley, $2.07 million-390k = $1.68 million net gain Total = $13.94 million retrievable 4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million 5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility) 6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract 6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per) Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million Total as of January 17 = $150k 6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per) Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook Total as of March 11 = $0.81 million 6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per): London Fletcher, 2012 Cap Number = $5.67 million-390k = $5.28 million Fred Davis, 2012 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED Adam Carriker, 2012 Cap Number = $1.7 million-390k = $1.31 million CONFIRMED Tim Hightower, 2012 Cap Number = $1.5 million-390k = $1.11 million Darrion Scott, 2012 Cap Number = $650k-$390k =$260k Rex Grossman Rocky McIntosh Kedric Golston Donte Stallworth David Anderson Sean Locklear Phillip Buchanon Keyaron Fox Byron Westbrook <-- added PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection PROJECTED Total as of March 2 = $18.911 million March 13 = $17.086 million ACCUMULATED Total as of March 2 = $9.489 million March 13 = $10.696 million 6f. Accumulated re-signings = $10.696 million Projected additional re-signings (Fletcher and Hightower) = $6.39 million 7. Signed unrestricted free agents from other teams: Pierre Garcon: $4.3 million-390k = $3.91 million CONFIRMED Josh Morgan: $2.9 million-390k = $2.51 million CONFIRMED Total as of the evening of March 13th: $6.42 million 8. Salary Cap space after projected re-signings, March 13, 2012 =$21.13 million Actual salary cap space as of March 13, 2012: $27.52 million __________________ according to a source with knowledge of the situation. Last edited by GTripp0012; 03-14-2012 at 04:32 AM.

03-23-2012, 03:03 PM	#6
GTripp0012 Living Legend Join Date: Mar 2006 Location: Evanston, IL Age: 37 Posts: 15,994	Re: Redskins 2011 Salary Cap Status UPDATED (March 23, 2012) Redskins 2012 Salary Cap Info 2012 Salary Cap Situation 1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase 2a. Number of players under contract for the Redskins = 47 56 54 2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million 2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million 2d. Redskins 2011 Salary Cap Rollover = $13 million 3. Salary Cap space, February 2012 + cap rollover = $40.5 million 4. Potential player releases from $90 million cap number (plus 390k UDFA val): DeAngelo Hall, $6.2 million-390k = $5.8 million net gain O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED Jammal Brown, -$650k-390k = -$1.04 million [net loss] John Beck, $1 million-390k = $0.6 million net gain Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED Reed Doughty, $1.15 million-390k = $0.76 million net gain Santana Moss, $484k-390k = $0.1 million net gain Chris Cooley, $2.07 million-390k = $1.68 million net gain Total = $13.94 million retrievable 4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million 5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility) 6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract 6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per) Graham Gano, 2012 Cap Number = $0.54 million-390k = $0.15 million Total as of January 17 = $150k 6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per) Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook Total as of March 11 = $0.81 million 6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per): London Fletcher, 2012 Cap Number = $5.67 million-390k = $5.28 million Fred Davis, 2012 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED Will Montgomery, 2012 Cap Number = $3.5 million-390k =$3.11 million CONFIRMED Adam Carriker, 2012 Cap Number = $1.75 million-390k = $1.36 million CONFIRMED Tim Hightower, 2012 Cap Number = $1.5 million-390k = $1.11 million Rex Grossman, 2012 Cap Number = $1.0 million-390k = $0.61 million (unconfirmed) Kedric Golston, 2012 Cap Number = $0.815 million -390k = $0.425 million Darrion Scott, 2012 Cap Number = $650k-$390k =$260k LaRon Landry <-- Signed/NYJ for 1 yr/$3.5 ($1.75 guaranteed) Rocky McIntosh Donte Stallworth <-- Signed/NE for 1 yr/$0.9 million ($25k guaranteed) David Anderson Sean Locklear Phillip Buchanon Keyaron Fox Byron Westbrook PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection PROJECTED Total as of March 2 = $18.911 million March 13 = $17.086 million March 23 = $18.171 ACCUMULATED Total as of March 2 = $9.489 million March 13 = $10.696 million March 23 = $11.356 6f. Accumulated re-signings = $11.356 million Projected additional re-signings (Fletcher, Golston, and Hightower) = $6.845 million 7. Signed unrestricted free agents from other teams: Pierre Garcon: $4.3 million-390k = $3.91 million CONFIRMED Josh Morgan: $3.1 million-390k = $2.71 million CONFIRMED Brandon Meriweather: $1.9 million-390k = $1.51 million (unconfirmed) Cedric Griffin: $2.5 million-390k = $2.11 million (unconfirmed) Total as of the evening of March 23rd: $10.24 million 8. 2012 NFL-enforced salary cap sanction: ($18 million) 9. Salary Cap space after projected re-signings, March 23, 2012 =$16.225 million - $18 million = (1.875 million) Actual salary cap space as of March 23, 2012: $5.04 million 10. Estimated 2012 Rookie Cap Allowance = $5.75 million Actual cap minus rookie cap = $(0.71 million) __________________ according to a source with knowledge of the situation. Last edited by GTripp0012; 03-23-2012 at 03:13 PM.

03-23-2012, 04:22 PM	#7
CrazyCanuck Serenity Now Join Date: Feb 2004 Location: Canada Posts: 2,008	Re: Redskins 2012 Salary Cap Status Good job. I have a few discrepencies: - Gano's 2012 salary and cap hit is $615K. - Monty's 2012 cap hit is $1.3M. His deal is 5 years not 4. Also seems the bonus he received was treated as signing bonus after all, so the $2.75M SB gets allocated at $550K per year for 5 years. So $700K salary + $550K cap bonus + $50K workout bonus = $1.3M. - Carriker's 2012 cap hit is $3.95M. Apparently because of the player-out-clause, the whole $3M bonus has to be expensed in 2012. So his cap hit is $700K sal + $3M bonus + $250K workout bonus = $3.95M. Thanks to PCinOZ for this info. - Grossman's salary is $920K but he qualifies for vet min ($540K). So his cap hit is $540K sal + $65K signing bonus = $605K. - Scott's salary and cap hit is $700K. - I have Garcon's cap hit at $4.7M including a $400K roster bonus. - Meriweather's 2012 salary is actually $1.45M so his cap hit is $1.85M. (don't mean to nitpick)

03-23-2012, 05:15 PM	#9
GTripp0012 Living Legend Join Date: Mar 2006 Location: Evanston, IL Age: 37 Posts: 15,994	Re: Redskins 2011 Salary Cap Status UPDATED (March 23, 2012) Redskins 2012 Salary Cap Info 2012 Salary Cap Situation 1. Salary Cap Projection = $124 million $120.375 million $120.6 million <-- Small salary cap increase 2a. Number of players under contract for the Redskins = 47 56 54 58 2b. Redskins Cap Number, March 2 2012 = $86.3 million $93.1 million 2c. Difference between adjusted 2012 cap number and projected cap = $27.5 million 2d. Redskins 2011 Salary Cap Rollover = $13 million 3. Salary Cap space, February 2012 + cap rollover = $40.5 million 4. Potential player releases from $90 million cap number (plus 390k UDFA val): DeAngelo Hall, $6.2 million-390k = $5.8 million net gain O.J. Atogwe, $4.0 million-390k = $3.6 million net gain CONFIRMED Jammal Brown, -$650k-390k = -$1.04 million [net loss] John Beck, $1 million-390k = $0.6 million net gain Mike Sellers, $925k-390k = $0.55 million net gain CONFIRMED Reed Doughty, $1.15 million-390k = $0.76 million net gain Santana Moss, $484k-390k = $0.1 million net gain Chris Cooley, $2.07 million-390k = $1.68 million net gain Total = $13.94 million retrievable 4b. Actual Cap Retrieved from Player Releases/Restructures: $4.15 million 5. Space for potential releases PLUS existing cap space = $55.84 million available (does not include June 1 release flexibility) 6a. Rule of 51 = 4 contracts at league min (390k) = $1.56 million <--the Redskins now have more than 51 players under contract 6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per) Graham Gano, 2012 Cap Number = $0.615 million-390k = $0.225 million Total as of January 17 = $225k 6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per) Kory Lichtensteiger, 2012 Cap Number = $1.875 million-390k = $1.5 million (projected 2nd round tender) $1.2 million-390k = $0.81 million (original round (4th) tender) CONFIRMED Byron Westbrook, 2012 Cap Number = $1.2 million-390k = $0.825 million (projected low tender) <-- Rich Tandler reports Redskins will not offer RFA tender to Westbrook Total as of March 11 = $0.81 million 6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (390k per): London Fletcher, 2012 Cap Number = $5.67 million-390k = $5.28 million Fred Davis, 2012 FRANCHISE TENDER = $5.446 million-390k = $5.056 million CONFIRMED Will Montgomery, 2012 Cap Number = $1.3 million-390k =$0.91 million CONFIRMED Adam Carriker, 2012 Cap Number = $3.95 million-390k = $3.56 million CONFIRMED Tim Hightower, 2012 Cap Number = $1.5 million-390k = $1.11 million Rex Grossman, 2012 Cap Number = $0.605 million-390k = $0.215 million CONFIRMED Kedric Golston, 2012 Cap Number = $0.815 million -390k = $0.425 million Darrion Scott, 2012 Cap Number = $700k-$390k =$310k CONFIRMED LaRon Landry <-- Signed/NYJ for 1 yr/$3.5 ($1.75 guaranteed) Rocky McIntosh Donte Stallworth <-- Signed/NE for 1 yr/$0.9 million ($25k guaranteed) David Anderson Sean Locklear Phillip Buchanon Keyaron Fox Byron Westbrook PROJECTED Total as of January 17 = $20.085 million <--Removed Landry's projection PROJECTED Total as of March 2 = $18.911 million March 13 = $17.086 million March 23 = $18.691 ACCUMULATED Total as of March 2 = $9.489 million March 13 = $10.696 million March 23 = $11.876 6f. Accumulated re-signings = $11.876 million Projected additional re-signings (Fletcher, Golston, and Hightower) = $6.845 million 7. Signed unrestricted free agents from other teams: Pierre Garcon: $4.7 million-390k = $4.31 million CONFIRMED Josh Morgan: $3.1 million-390k = $2.71 million CONFIRMED Brandon Meriweather: $1.85 million-390k = $1.46 million CONFIRMED Cedric Griffin: $2.5 million-390k = $2.11 million (unconfirmed) Total as of the evening of March 23rd: $10.59 million 8. 2012 NFL-enforced salary cap sanction: ($18 million) 9. Salary Cap space after projected re-signings, March 23, 2012 =$15.355 million - $18 million = (2.645 million) Actual salary cap space as of March 23, 2012: $4.17 million 10. Estimated 2012 Rookie Cap Allowance = $5.75 million Actual cap minus rookie cap = $(1.58 million) __________________ according to a source with knowledge of the situation.

Thread Tools
Show Printable Version Email this Page
Display Modes
Switch to Linear Mode Hybrid Mode Switch to Threaded Mode

Redskins 2012 Salary Cap Status

Locker Room Main Forum