Discuss football with over 60,000 fans. Free Membership. Join now!

 FAQFAQ  RegisterRegister   ProfileProfile   Log in to check your private messagesLog in to check your private messages   Log inLog in 

FootballsFuture.com Forum Index
FootballsFuture.com Home

2013 Salary Cap
Goto page 1, 2, 3  Next
 
Post new topic   Reply to topic    FootballsFuture.com Forum Index -> Green Bay Packers
View previous topic :: View next topic  
Author Message
I Am Rodgers


Joined: 19 Jan 2009
Posts: 7205
Location: New Jersey
PostPosted: Fri Dec 21, 2012 10:46 pm    Post subject: 2013 Salary Cap Reply with quote

https://docs.google.com/spreadsheet/ccc?key=0ApZxxPFKvxLVdEFyQ0gzX3h0WFRnMkNubXltdVNCT1E

This is what I have for our salary cap going into next year without roll over, resignings, etc. I think I accounted for our RFA properly. I used this for the contract costs:

http://www.footballsfuture.com/phpBB2/viewtopic.php?t=506753

So who is expendable at their cost? What can we expect for extensions coming up? (EDS, Shields, etc).

Our total cap right now for those interested is: 109,638,650
The 2012 Salary Cap is: 120.6M
Without contract escalators that we don't know of right now, we can roll over: 10,961,350

Thoughts? The salary cap is not projected to move much next year.
_________________


stallyns wrote:
Good thing for talky-talk Harbaugh he has an outstanding citizen/player like Aldon Smith on his team and not a classless hooligan like Clay Matthews.


Last edited by I Am Rodgers on Fri Dec 21, 2012 11:12 pm; edited 2 times in total
Back to top
View user's profile Send private message
I Am Rodgers


Joined: 19 Jan 2009
Posts: 7205
Location: New Jersey
PostPosted: Fri Dec 21, 2012 10:52 pm    Post subject: Reply with quote

Woops, missed some guys. Stupid spotrac didn't have our IR guys included where I was looking. Fixing it now. Give it a few until its completely updated.
_________________


stallyns wrote:
Good thing for talky-talk Harbaugh he has an outstanding citizen/player like Aldon Smith on his team and not a classless hooligan like Clay Matthews.
Back to top
View user's profile Send private message
CWood21


Moderator
Joined: 27 Jun 2008
Posts: 35428
Location: 'Merica
PostPosted: Fri Dec 21, 2012 10:55 pm    Post subject: Reply with quote

Just at first glance, some of your number seem off. Not glaringly off, but off.
Back to top
View user's profile Send private message AIM Address
I Am Rodgers


Joined: 19 Jan 2009
Posts: 7205
Location: New Jersey
PostPosted: Fri Dec 21, 2012 11:01 pm    Post subject: Reply with quote

CWood21 wrote:
Just at first glance, some of your number seem off. Not glaringly off, but off.


Should be better now.
_________________


stallyns wrote:
Good thing for talky-talk Harbaugh he has an outstanding citizen/player like Aldon Smith on his team and not a classless hooligan like Clay Matthews.
Back to top
View user's profile Send private message
CWood21


Moderator
Joined: 27 Jun 2008
Posts: 35428
Location: 'Merica
PostPosted: Fri Dec 21, 2012 11:13 pm    Post subject: Reply with quote

I'm running the numbers as well. Curious to see how ours differ.
Back to top
View user's profile Send private message AIM Address
I Am Rodgers


Joined: 19 Jan 2009
Posts: 7205
Location: New Jersey
PostPosted: Fri Dec 21, 2012 11:16 pm    Post subject: Reply with quote

CWood21 wrote:
I'm running the numbers as well. Curious to see how ours differ.


This was my first ever attempt at it. Some trial and error. Think I have it all cleared out now. I used spotrac to get my #'s.
_________________


stallyns wrote:
Good thing for talky-talk Harbaugh he has an outstanding citizen/player like Aldon Smith on his team and not a classless hooligan like Clay Matthews.
Back to top
View user's profile Send private message
Terranimal


Joined: 31 Oct 2011
Posts: 256
Location: Wisconsin
PostPosted: Fri Dec 21, 2012 11:20 pm    Post subject: Reply with quote

posted this on the Jennings thread.....according to Pete D. on the Green Bay Press Gazette we are currently 7 mil under the cap and it isn't suppose to go up much in '13.
Back to top
View user's profile Send private message
CWood21


Moderator
Joined: 27 Jun 2008
Posts: 35428
Location: 'Merica
PostPosted: Fri Dec 21, 2012 11:37 pm    Post subject: Reply with quote

Excluding our potential RFA and ERFA, I have the Packers cap currently at $112,829,755. And I was using Rotoworld for contracts, but I have a few questions still.

Signing bonus for Charles Woodson (is there any?)
Other bonuses for Desmond Bishop, Jermichael Finley, James Jones, Clay Matthews, Jordy Nelson, and Ryan Pickett

Just discrepancies about the wording.
Back to top
View user's profile Send private message AIM Address
CWood21


Moderator
Joined: 27 Jun 2008
Posts: 35428
Location: 'Merica
PostPosted: Fri Dec 21, 2012 11:43 pm    Post subject: Reply with quote

I Am Rodgers wrote:
This was my first ever attempt at it. Some trial and error. Think I have it all cleared out now. I used spotrac to get my #'s.


Just one major difference I have that isn't possibly accounted for.

B.J. Raji: You have his cap hit at 6.195, but I have him at 9.79.
Signing Bonus/Years: 2.4 million/5 years (0.48 million cap hit per year)
Salary: 4.09 million
Bonus: 5.22 million (if Raji plays in at least 35% of the snaps)
Back to top
View user's profile Send private message AIM Address
Terranimal


Joined: 31 Oct 2011
Posts: 256
Location: Wisconsin
PostPosted: Fri Dec 21, 2012 11:49 pm    Post subject: Reply with quote

CWood21 wrote:
Excluding our potential RFA and ERFA, I have the Packers cap currently at $112,829,755. And I was using Rotoworld for contracts, but I have a few questions still.

Signing bonus for Charles Woodson (is there any?)
Other bonuses for Desmond Bishop, Jermichael Finley, James Jones, Clay Matthews, Jordy Nelson, and Ryan Pickett

Just discrepancies about the wording.


Well there is obviously some discrepancies somewhere.....because you have Roto at 12 plus mil and Pete D. from GBPG, who is usually dead accurate with things, has the Pack at just a hair over 7 mil.

I used to have a capologist friend that had these things down to a science being in accounting, but he's disappeared over the years.
Back to top
View user's profile Send private message
CWood21


Moderator
Joined: 27 Jun 2008
Posts: 35428
Location: 'Merica
PostPosted: Fri Dec 21, 2012 11:55 pm    Post subject: Reply with quote

Terranimal wrote:
Well there is obviously some discrepancies somewhere.....because you have Roto at 12 plus mil and Pete D. from GBPG, who is usually dead accurate with things, has the Pack at just a hair over 7 mil.

I used to have a capologist friend that had these things down to a science being in accounting, but he's disappeared over the years.


LIS, it's more about reporting than anything.
Back to top
View user's profile Send private message AIM Address
justo


Joined: 05 Aug 2012
Posts: 13370
PostPosted: Sat Dec 22, 2012 12:05 am    Post subject: Reply with quote

:throws away half finished cap document I started yesterday night:
_________________
Webmaster wrote:
The difference is that this is a FOOTBALL forum. Heated debates about FOOTBALL are expected and encouraged. If you want to discuss your cure for Ebola, try ebolasfuture.com or any other appropriate forum.
Back to top
View user's profile Send private message Send e-mail
CWood21


Moderator
Joined: 27 Jun 2008
Posts: 35428
Location: 'Merica
PostPosted: Sat Dec 22, 2012 12:05 am    Post subject: Reply with quote

Feel free to double check my numbers, but I've got us at 28.47 million in cap space by cutting Jermichael Finley, Jeff Saturday, and Charles Woodson.

I've got a great mock, but my dang GF wants to spend the entire day with me.
Back to top
View user's profile Send private message AIM Address
CWood21


Moderator
Joined: 27 Jun 2008
Posts: 35428
Location: 'Merica
PostPosted: Sat Dec 22, 2012 12:06 am    Post subject: Reply with quote

justo wrote:
:throws away half finished cap document I started yesterday night:


No, calculate yours as well. The more we have, the more accurate it should get in theory.
Back to top
View user's profile Send private message AIM Address
I Am Rodgers


Joined: 19 Jan 2009
Posts: 7205
Location: New Jersey
PostPosted: Sat Dec 22, 2012 12:08 am    Post subject: Reply with quote

CWood21 wrote:
justo wrote:
:throws away half finished cap document I started yesterday night:


No, calculate yours as well. The more we have, the more accurate it should get in theory.


We can do the Nate Silver thing and then average all our calculations together to see what we get. It should be closer than mostly everyones.
_________________


stallyns wrote:
Good thing for talky-talk Harbaugh he has an outstanding citizen/player like Aldon Smith on his team and not a classless hooligan like Clay Matthews.
Back to top
View user's profile Send private message
Display posts from previous:   

Post new topic   Reply to topic    FootballsFuture.com Forum Index -> Green Bay Packers All times are GMT - 4 Hours
Goto page 1, 2, 3  Next
Page 1 of 3

 
Jump to:  
You cannot post new topics in this forum
You cannot reply to topics in this forum
You cannot edit your posts in this forum
You cannot delete your posts in this forum
You cannot vote in polls in this forum




Powered by phpBB © 2001, 2005 phpBB Group