/cdn.vox-cdn.com/uploads/chorus_image/image/37720392/454287924.0.jpg)
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 |