clock menu more-arrow no yes mobile

Filed under:

Where do the Broncos stand with the cap?

The beginning of the season brings about new rules regarding the salary cap.

Alan Crowhurst

53 man roster + dead money + PS + IR = Cap Expenditures

We are no longer in the land of 51 where only the top 51 contracts count against the salary cap.  We have entered no territory where four distinct categories add up to the total Cap Expenditures the Denver Broncos will have in 2014.  Let's break down the 53 man roster as currently constituted.  (Salary Figures taken from overthecap.com)

53-man roster

(The Prater situation is a bit messy.  For now the cap is calculated based upon Brandon McManus' salary only)

Offense: 69,913,483

Defense + ST: 53,598,689

Total: 123,512,172

Dead Money

Includes 500k for Kevin Vickerson, 12,050K for Zac Dysert, and 22,750K for Matt Paradis

Total: 7,036,950

Injured Reserve

All players on injured reserve are paid their full annual salary

Total: 1,797,666

Practice Squad

This is an estimate.  Practice Squad players make a minimum of 6K per week.  Teams can play players more.  Let's assume the Broncos are going to pay each PS member the weekly mimimum of 6K.  That adds up to 102K for the season per player.  Multiply that by 10 (the amount of players that can belong on a Practice Squad) for your minimum total:

Total (minimum): 1,020,000

So what is the Broncos 53 man roster + dead money + PS + IR?

133,366,788 million

What is the cap?

Our team cap (135,839,276) + our rollover (6,400,000) = 142,239,276

This number is supported by the NFLPA, and is similar on Overthecap.com

Approximately how much cap space do the Broncos have?

Team Cap (142,239,276) - 53/PS/IR/Dead Expenditures (133,366,788) = 8,872,488

Remember this is just an estimate.  We will know more about the official numbers come Monday.  This estimate is very close to the actual number though.  The Broncos could look to rollover approximately 8 million into 2015 when the cap should increase even more.  It will be an interesting offseason next year, but for a team that is supposedly "All-In" you have to like where this team is financially heading into an offseason where a lot of checks are going to come due.

GO BRONCOS!!!

(Data offense then defense+ST)

Player

Base

Cap Number

Manning

15.0

17.5

Osweiler

.570

.959094

Ball

.562

.787347

Hillman

.636

.807708

Anderson

.495

.499166

Thompson

.420

.420000

D. Thomas

3.275

4.700

Sanders

2.000

4.000

Welker

3.000

8.000

Caldwell

.950

1.150

Latimer

.420

.674300

Burse

.420

.420

J. Thomas

.654

.741

Green

.645

.661236

Tamme

3.000

3.500

Clady

8.000

8.600

Franklin

.969

1.386

Ramirez

1.250

2.416666

Vasquez

3.000

7.250

Clark

1.900

2.125666

Cornick

.420

.420

Garland

.420

.420

Montgomery

1.200

1.925

Schofield

.420

.550300

Total

49,626,000

69,913,483

Player

Base

Cap Number

Ware

3.000

9.666666

Wolfe

.710017

1.420036

Jackson

.570

.574

Smith

.420

.468

Knighton

1.500

2.750

Williams

.749625

1.723125

Austin

.570

.570

Unrein

1.431

1.431

Miller

3.238688

6.613188

McCray

.420

.425666

Irving

.645

.818750

Johnson

.570

.574

Barrow

.420

.467790

Trevathan

.570

.596018

Marshall

.495

.495

Nelson

.420

.432150

Talib

4.500

7.906250

Harris Jr.

2.187

2.187

Roby

.420

1.264096

Webster

.507

.641950

Bolden

.570

.688607

T. Carter

.730

.570

Ward

2.000

3.250

Moore

.981

1.415313

Q. Carter

.645

.758750

Bruton

1.250

1.650

McManus

.420

.420

Colquitt

2.000

3.250

Brewer

.570

.571334

Total

32,509,330

53,598,689