|
|
|||||||
| Locker Room Main Forum Commanders Football & NFL discussion |
 |
|
|
Thread Tools | Display Modes |
03-03-2005, 08:27 PM
|
#1 |
|
Serenity Now
 
Join Date: Feb 2004
Location: Canada
Posts: 2,008
|
Cap Update
Here's how the numbers breakdown for the Skins' recent moves (since the last cap sheet update 2/7). The info out there is sketchy so these are my best estimates. Also this doesn't include Barrow or Patten. The post is a little long, so if you just want the summary scroll to the bottom.
(All figures in 000s) CAP SAVINGS Samuels - 7 years, $46.5M, $15.75M SB, $3M RB Year...Salary...Bonus...Old Bonus...Cap Hit 2005...$800.....$3150...$2932.......$6882 2006...$1000....$4150...$2932.......$8082 2007...$2450....$5150...$0..........$7600 2008...$4500....$3150...$0..........$7650 2009...$5000....$3150...$0..........$8150 2010...$6500....$0......$0..........$6500 2011...$7500....$0......$0..........$7500 Total..$27750...$18750..$5864.......$52364 Old 2005 cap number - $9643 New 2005 cap number - $6882 2005 cap savings: $2761 Haley - released Old 2005 cap number - $1163 New 2005 cap number - $0 2005 deadcap - $325 2005 cap savings: $838 Parker - released Old 2005 cap number - $455 New 2005 cap number - $0 2005 deadcap - $0 2005 cap savings: $455 Restructures Ramsey - $500 Jansen - $1000 Thomas - $1600 Wynn - $1900 2005 cap savings: $5000 TOTAL 2005 CAP SAVINGS: $9054 CAP SPENDING Harris - $1M escalator triggered 2005 cap increase: $1000 Rabach - 5 years, $13.75M, $2.5M SB, $2M RB (guaranteed), 5th year voidable. Year...Salary...Bonus...Cap Hit 2005...$535.....$900....$1435 2006...$535.....$900....$1435 2007...$1680....$900....$2600 2008...$2500....$900....$3400 2009...$4000....$900....$4900 Total..$9250....$4500...$13750 2005 cap hit: $1435 Marshall - 3 years, $2M, $368K SB Year...Salary...Bonus...Cap Hit 2005...$455.....$122....$577 2006...$577.....$123....$700 2007...$600.....$123....$723 Total..$1632....$368....$2000 2005 cap hit: $577 Simon - 1 year, $380K Year...Salary...Bonus...Cap Hit 2005...$380.....$0......$380 Total..$380.....$0......$380 2005 cap hit: $380 Smith - 2 years, $690K Year...Salary...Bonus...Cap Hit 2005...$305.....$0......$305 2006...$385.....$0......$385 Total..$690.....$0......$690 2005 cap hit: $305 Cartwright - 1 year, $656K tender Year...Salary...Bonus...Cap Hit 2005...$656.....$0......$656 Total..$656.....$0......$656 2005 cap hit: $656 Evans - 1 year, $656K tender Year...Salary...Bonus...Cap Hit 2005...$656.....$0......$656 Total..$656.....$0......$656 2005 cap hit: $656 Hasselbeck - 1 year, $656K tender Year...Salary...Bonus...Cap Hit 2005...$656.....$0......$656 Total..$656.....$0......$656 2005 cap hit: $656 Lott - 1 year, $656K tender Year...Salary...Bonus...Cap Hit 2005...$656.....$0......$656 Total..$656.....$0......$656 2005 cap hit: $656 Warner - 1 year, $656K tender Year...Salary...Bonus...Cap Hit 2005...$656.....$0......$656 Total..$656.....$0......$656 2005 cap hit: $656 Clemons - 1 year, $380K tender Year...Salary...Bonus...Cap Hit 2005...$380.....$0......$380 Total..$380.....$0......$380 2005 cap hit: $380 Chandler - 1 year, $380K tender Year...Salary...Bonus...Cap Hit 2005...$380.....$0......$380 Total..$380.....$0......$380 2005 cap hit: $380 Salave'a - 1 year, $760K, vet min exemption Year...Salary...Bonus...Cap Hit 2005...$760.....$-305...$455 Total..$760.....$-305...$455 2005 cap hit: $455 Albright - 1 year, $760K, vet min exemption Year...Salary...Bonus...Cap Hit 2005...$760.....$-305...$455 Total..$760.....$-305...$455 2005 cap hit: $455 TOTAL CAP SPENDING: $8647 SUMMARY 2005 Cap Savings: $9054 Less 2005 Cap Spending: -$8647 New Cap Limit: $500K Replaced players in top 51: $3569 TOTAL 2005 SAVINGS (SINCE 2/7): $4476 Cap Room (2/7): $3291 CURRENT CAP ROOM (3/3): $7767 Last edited by CrazyCanuck; 03-03-2005 at 08:40 PM. |
|
|
| Advertisements |
|
03-03-2005, 08:39 PM
|
#2 |
|
Camp Scrub
Join Date: Mar 2005
Posts: 25
|
Re: Cap Update
COLES UPDATE: take a look at his demands for the Jets, on espn.com, click clayton's quick hits on the side of the nfl page
|
|
|
|
|
03-03-2005, 08:42 PM
|
#3 |
|
The Starter
Join Date: Aug 2004
Location: TEXAS
Posts: 2,029
|
Re: Cap Update
Excellent CrazyCanuck I was wondering where we stood. Thanks for all your hard work and effort :thumb:
__________________
"It's absolutely criminal, in my opinion, that Monk has yet to be enshrined (in the Pro-Football Hall of Fame)" Dan Arkush PFW |
|
|
|
|
03-03-2005, 08:49 PM
|
#4 |
|
I like big (_|_)s.
Join Date: Dec 2004
Location: Lexington, Virginia
Age: 43
Posts: 19,225
|
Re: Cap Update
Good to know... Maybe we can actually SAVE some money this year and not break the bank on those "big" signings. I just want to see another good pick in the draft like Taylor was. I also LOVE the Patten signing. That way if Jacobs doesn't pan out, we might have another good WR from the draft.
__________________
Regret nothing. At one time it was exactly what you wanted. |
|
|
|
|
03-03-2005, 09:00 PM
|
#5 | |
|
Franchise Player
Join Date: Feb 2004
Location: I'm in LA, trick!
Posts: 8,700
|
Re: Cap Update
Quote:
I second that, thanks a bunch. |
|
|
|
|
|
03-03-2005, 09:01 PM
|
#6 |
|
I like big (_|_)s.
Join Date: Dec 2004
Location: Lexington, Virginia
Age: 43
Posts: 19,225
|
Re: Cap Update
It's like magic with this guy. Numbers just appear... definitely a good job.
__________________
Regret nothing. At one time it was exactly what you wanted. |
|
|
|
|
03-03-2005, 09:06 PM
|
#7 |
|
Thank You, Sean.
Join Date: Feb 2004
Location: Gaithersburg, MD
Age: 39
Posts: 7,506
|
Re: Cap Update
Thanks Crazy C!! You're work dosent go unoticed, great post!
__________________
#21 |
|
|
|
|
03-03-2005, 09:15 PM
|
#8 |
|
Propane and propane accessories
Join Date: Feb 2004
Location: Houston, TX
Age: 55
Posts: 4,714
|
Re: Cap Update
Excellent. Thanks Canuck.
__________________
Hail from Houston! |
|
|
|
|
03-04-2005, 09:45 AM
|
#9 |
|
Fight for old DC!
Join Date: Feb 2004
Location: Aldie, VA
Age: 46
Posts: 4,101
|
Re: Cap Update
Great job CC. Thanks for the info.
|
|
|
|
|
03-04-2005, 10:05 AM
|
#10 |
|
A Dude
Join Date: Feb 2005
Location: Newtown Square, PA
Age: 45
Posts: 12,421
|
Re: Cap Update
Canuck, I absolutely love that you keep track of the salary cap like this. I noticed one thing though on Rabach's salary cap figures. It appears that you are allocating the $4.5 million in bonuses over the life of Rabach's contract. This should be done for the $2.5 million signing bonus, but not for the $2 million roster bonus. Roster bonuses only hit the cap in the year that they are paid out.
Thanks for the good work man, I love your spreadsheet. |
|
|
|
|
03-04-2005, 10:15 AM
|
#11 |
|
Uncle Phil
Join Date: Feb 2004
Posts: 45,256
|
Re: Cap Update
Great work Canuck!
__________________
You're So Vain...You Probably Think This Sig Is About You |
|
|
|
|
03-04-2005, 12:22 PM
|
#12 |
|
The Starter
Join Date: Feb 2004
Location: 36.28 x 76.22
Age: 73
Posts: 1,812
|
Re: Cap Update
From CC:
"The info out there is sketchy so these are my best estimates." CrazyCanuck, your best estimates are like Spock's guess's on Star Trek! I'll take it any day! Kudos to you!
__________________
'37, '42, '83, '88, '92. Championship! |
|
|
|
|
03-04-2005, 12:31 PM
|
#13 |
|
Franchise Player
Join Date: Feb 2004
Age: 45
Posts: 8,317
|
Re: Cap Update
Canuck,
I know this is getting old, but I'll add to the applause. Your cap updates are very valuable to those of us who are interested in our cap situation but haven't got a firm idea of where we stand after all the recent roster changes. You're guning for and deserve this month's MVP (most valuable poster). |
|
|
|
|
03-04-2005, 12:41 PM
|
#14 |
|
The Starter
Join Date: Feb 2004
Location: 36.28 x 76.22
Age: 73
Posts: 1,812
|
Re: Cap Update
I don't know about that RamseyFan! Smootsmack had some outstanding stuff on the best FA's and the best potential Draftees! Each poster has his strengths!
My eyes cross everytime I read CC's great posts, but my heart pounds faster when I see that stuff on FA's and Draftees! The anticipation is then heightened for the upcoming NFL season, just like your mouth watering when you walk into a Candy store! As I said: Each poster has his strengths!
__________________
'37, '42, '83, '88, '92. Championship! |
|
|
|
|
03-04-2005, 12:59 PM
|
#15 |
|
Franchise Player
Join Date: Feb 2004
Age: 45
Posts: 8,317
|
Re: Cap Update
Smootsmack....I mean backrow (chuckle), Smootsmack is a very valuable poster as well. That's why he is a moderator. I'm just saying IMHO, I love Canuck's posts because they have a very direct impact on Smootsmack's posts because they reveal our ability to even consider free agents.
|
|
|
|
|
|
|
Linear Mode
