| View previous topic :: View next topic |
| Author |
Message |
I Am Rodgers
Joined: 19 Jan 2009
Posts: 6403
Location: New Jersey
|
 Posted: Fri Dec 21, 2012 10:46 pm Post subject: 2013 Salary Cap |
 |
|
|
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.
_________________
| ChaRisMa wrote: | | I thought I was the only one adding three inches. |
Last edited by I Am Rodgers on Fri Dec 21, 2012 11:12 pm; edited 2 times in total |
|
| Back to top |
|
 |
I Am Rodgers
Joined: 19 Jan 2009
Posts: 6403
Location: New Jersey
|
| Posted: Fri Dec 21, 2012 10:52 pm Post subject: |
|
|
|
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.
_________________
| ChaRisMa wrote: | | I thought I was the only one adding three inches. |
|
|
| Back to top |
|
|
CWood21
Joined: 27 Jun 2008
Posts: 30568
Location: 'Merica
|
| Posted: Fri Dec 21, 2012 10:55 pm Post subject: |
|
|
|
Just at first glance, some of your number seem off. Not glaringly off, but off.
_________________
^sandwhich on the sig^
| iPwn wrote: | | If I was going to blow $2,600 on a night of fun, the last thing I would be thinking to do was play skee ball. |
|
|
| Back to top |
|
|
I Am Rodgers
Joined: 19 Jan 2009
Posts: 6403
Location: New Jersey
|
| Posted: Fri Dec 21, 2012 11:01 pm Post subject: |
|
|
|
| CWood21 wrote: | | Just at first glance, some of your number seem off. Not glaringly off, but off. |
Should be better now.
_________________
| ChaRisMa wrote: | | I thought I was the only one adding three inches. |
|
|
| Back to top |
|
|
CWood21
Joined: 27 Jun 2008
Posts: 30568
Location: 'Merica
|
| Posted: Fri Dec 21, 2012 11:13 pm Post subject: |
|
|
|
I'm running the numbers as well. Curious to see how ours differ.
_________________
^sandwhich on the sig^
| iPwn wrote: | | If I was going to blow $2,600 on a night of fun, the last thing I would be thinking to do was play skee ball. |
|
|
| Back to top |
|
|
I Am Rodgers
Joined: 19 Jan 2009
Posts: 6403
Location: New Jersey
|
| Posted: Fri Dec 21, 2012 11:16 pm Post subject: |
|
|
|
| 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.
_________________
| ChaRisMa wrote: | | I thought I was the only one adding three inches. |
|
|
| Back to top |
|
|
Terranimal
Joined: 31 Oct 2011
Posts: 254
Location: Wisconsin
|
| Posted: Fri Dec 21, 2012 11:20 pm Post subject: |
|
|
|
| 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 |
|
|
CWood21
Joined: 27 Jun 2008
Posts: 30568
Location: 'Merica
|
| Posted: Fri Dec 21, 2012 11:37 pm Post subject: |
|
|
|
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.
_________________
^sandwhich on the sig^
| iPwn wrote: | | If I was going to blow $2,600 on a night of fun, the last thing I would be thinking to do was play skee ball. |
|
|
| Back to top |
|
|
CWood21
Joined: 27 Jun 2008
Posts: 30568
Location: 'Merica
|
| Posted: Fri Dec 21, 2012 11:43 pm Post subject: |
|
|
|
| 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)
_________________
^sandwhich on the sig^
| iPwn wrote: | | If I was going to blow $2,600 on a night of fun, the last thing I would be thinking to do was play skee ball. |
|
|
| Back to top |
|
|
Terranimal
Joined: 31 Oct 2011
Posts: 254
Location: Wisconsin
|
| Posted: Fri Dec 21, 2012 11:49 pm Post subject: |
|
|
|
| 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 |
|
|
CWood21
Joined: 27 Jun 2008
Posts: 30568
Location: 'Merica
|
| Posted: Fri Dec 21, 2012 11:55 pm Post subject: |
|
|
|
| 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.
_________________
^sandwhich on the sig^
| iPwn wrote: | | If I was going to blow $2,600 on a night of fun, the last thing I would be thinking to do was play skee ball. |
|
|
| Back to top |
|
|
justo
Joined: 05 Aug 2012
Posts: 9105
Location: Hood River, Oregon
|
| Posted: Sat Dec 22, 2012 12:05 am Post subject: |
|
|
|
:throws away half finished cap document I started yesterday night:
_________________
| jfinley88 wrote: | | Woke up in the shower wearing a frog costume with the nipples cut out and my face painted like a tiger |
|
|
| Back to top |
|
|
CWood21
Joined: 27 Jun 2008
Posts: 30568
Location: 'Merica
|
| Posted: Sat Dec 22, 2012 12:05 am Post subject: |
|
|
|
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.
_________________
^sandwhich on the sig^
| iPwn wrote: | | If I was going to blow $2,600 on a night of fun, the last thing I would be thinking to do was play skee ball. |
|
|
| Back to top |
|
|
CWood21
Joined: 27 Jun 2008
Posts: 30568
Location: 'Merica
|
| Posted: Sat Dec 22, 2012 12:06 am Post subject: |
|
|
|
| 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.
_________________
^sandwhich on the sig^
| iPwn wrote: | | If I was going to blow $2,600 on a night of fun, the last thing I would be thinking to do was play skee ball. |
|
|
| Back to top |
|
|
I Am Rodgers
Joined: 19 Jan 2009
Posts: 6403
Location: New Jersey
|
| Posted: Sat Dec 22, 2012 12:08 am Post subject: |
|
|
|
| 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.
_________________
| ChaRisMa wrote: | | I thought I was the only one adding three inches. |
|
|
| Back to top |
|
|
|
FAQ
Register
Profile
Log in to check your private messages
Log in
