Welcome to PatsFans.com

Template for (soon to be obsolete) roster designs of 2014

Discussion in 'PatsFans.com - Patriots Fan Forum' started by Deus Irae, Feb 22, 2014.

  1. Deus Irae

    Deus Irae PatsFans.com Retired Jersey Club PatsFans.com Supporter

    Joined:
    Oct 10, 2006
    Messages:
    41,455
    Likes Received:
    287
    Ratings:
    +739 / 44 / -47

    Disable Jersey

    I thought I'd break it down, in order to allow anyone else who wants to design the roster to have the basics. Starting baseline template:

    Brady - 14.8m
    Mallett - 937,945
    QB total: 15,737,945

    Ridley - 939,750
    Vereen - 1,101,275
    Bolden - 574,582
    Gray - 420,000
    McGuffie - 420,000
    Develin - 575,000
    RB total: 4,025,942

    Gronk - 5,400,000
    Williams - 645,000
    TE total: 6,045,000

    Solder - 2,717,429
    Mankins - 10,500,000
    Cannon - 743,968
    Vollmer - 3,750,000
    Cave - 420,000
    Devey - 420,000
    Mattes - 420,000
    Kline - 495,000
    Barker - 495,000
    Schwab - 495,000
    Zusevics - 499,334
    Connolly - 4,083,334
    OL total: 25,039,065 (differs from Miguel by 272,500)

    Amendola - 4,575,000
    Dobson - 779,175
    Boyce - 614,250
    Thompkins - 495,833
    Moe - 422,666
    Harrison - 496,000
    Dunn - 420,000
    Orton - 420,000
    Slater - 2,226,668
    WR total: 10,449,592 (differs from Miguel by 1,806,668)

    Offense total: 61,297,544 (Differs from Jason by 39,665, Miguel had no O/D breakdown)

    Wilfork - 11,600,000
    Sopoaga - 3,500,000
    Ninkovich - 2,850,000 (Miguel has 2,600,000, likely because he's not adding roster bonus)
    Kelly - 2,656,250
    Cha. Jones - 2,229,136
    Forston - 570,000
    Bequette - 709,950
    Buchanan - 508,403
    Armstead - 495,000
    Chr. Jones - 495,000
    Vellano - 495,000
    Grissom - 421,333
    Siliga - 570,000
    DL total: 27,100,072 (differs from Miguel by 250,000, likely from Ninkovich roster bonus)

    Mayo - 7,287,500
    Hightower - 2,106,546
    White - 645,000
    Collins - 854,773
    Beauharnais - 506,898
    Reed - 420,000
    Davis - 420,000
    LB total: 12,240,717 (differs from Miguel by 645,000, Chris White's salary?)

    McCourty - 5,115,000
    Gregory - 3,683,334
    Arrington - 3,625,000
    T. Wilson - 1,150,335
    A. Wilson - 1,833,333
    Ryan - 655,813
    Harmon - 633,900
    Ebner - 594,150
    Dennard - 584,462
    Davis - 495,000
    Green - 495,000
    DB total: 18,865,327 (differs from Miguel by 594,150, Ebner's salary?)

    Defense total: 58,206,116 (identical to Jason's numbers)

    Gostkowski - 3,800,000
    Allen - 495,500
    ST total: 4,295,500 (differs from Miguel by 3,505,818)

    Team total: 123,799,160 (Jason has 123,838,825)
    Dead money: 8,533,721
    Carryover: 5,607,914

    Total cap outlay: 126,724,967 (NFLPA has 125,631,543, some or all of that possibly because of roster bonuses not being tabbed)


    If anyone notices errors I've made, please let me know and I'll make any needed adjustments as long as the system allows me to.
  2. Danger Zone

    Danger Zone On the Roster

    Joined:
    Aug 17, 2011
    Messages:
    1,391
    Likes Received:
    169
    Ratings:
    +340 / 0 / -4

    Such respect for this.
  3. Miguel

    Miguel Patriots Salary Cap Guru PatsFans.com Supporter

    Joined:
    Sep 13, 2004
    Messages:
    4,101
    Likes Received:
    56
    Ratings:
    +184 / 2 / -0

    #75 Jersey

    My totals match those at
    Inside Slant: 'Dead money' totals - NFL Nation Blog - ESPN

    so may I suggest using my numbers:)

    Arrington, Kyle CB 3625000 Defense
    Ryan, Logan CB 655813 Defense
    Dennard, Alfonzo CB 584462 Defense
    Green, Justin CB 495000 Defense
    Ninkovich, Rob DE 2600000 Defense
    Jones, Chandler DE 2229136 Defense
    Bequette, Jake DE 709950 Defense
    Buchanan, Michael DE 508403 Defense
    Wilfork, Vince DT 11600000 Defense
    Sopoaga, Isaac DT 3500000 Defense
    Kelly, Tommy DT 2656250 Defense
    Siliga, Sealver DT 570000 Defense
    Grissom, Cory DT 496333 Defense
    Armstead, Armond DT 495000 Defense
    Forston, Marcus DT 495000 Defense
    Jones, Chris DT 495000 Defense
    Vellano, Joe DT 495000 Defense
    Mayo, Jerod LB 7287500 Defense
    Hightower, Dont'a LB 2106546 Defense
    Collins, Jamie LB 854773 Defense
    Beauharnais, Steve LB 506898 Defense
    Davis, Ja'Gared LB 420000 Defense
    Reed, Taylor LB 420000 Defense
    McCourty, Devin S 5115000 Defense
    Gregory, Steve S 3683334 Defense
    Wilson, Adrian S 1833333 Defense
    Wilson, Tavon S 1150335 Defense
    Harmon, Duron S 633900 Defense
    Davis, Kanorris S 495000 Defense
    Mankins, Logan IOL 10500000 Offense
    Connolly, Dan IOL 4083334 Offense
    Barker, Chris IOL 495000 Offense
    Cave, Braxston IOL 420000 Offense
    Kline, Josh IOL 420000 Offense
    Vollmer, Sebastian OT 3750000 Offense
    Solder, Nate OT 2717429 Offense
    Cannon, Marcus OT 743968 Offense
    Zusevics, Markus OT 499334 Offense
    Fisher, Elvis OT 422500 Offense
    Devey, Jordan OT 420000 Offense
    Mattes, R.J. OT 420000 Offense
    Schwab, Brice OT 420000 Offense
    Brady, Tom QB 14800000 Offense
    Mallett, Ryan QB 937945 Offense
    Vereen, Shane RB 1101275 Offense
    Ridley, Stevan RB 939750 Offense
    Bolden, Brandon RB 574584 Offense
    Develin, James RB 570000 Offense
    Hines, Quentin RB 420333 Offense
    Gray, Jonas RB 420000 Offense
    Gronkowski, Rob TE 5400000 Offense
    Williams, D.J TE 645000 Offense
    Amendola, Danny WR 4575000 Offense
    Dobson, Aaron WR 779175 Offense
    Boyce, Josh WR 614250 Offense
    Harrison, Mark WR 496000 Offense
    Thompkins, Kenbrell WR 495833 Offense
    Moe, T.J. WR 422666 Offense
    Dunn, Reggie WR 420000 Offense
    McGuffie, Sam WR 420000 Offense
    Orton, Greg WR 420000 Offense
    White, Chris ST 645000 Special Teams
    Ebner, Nate ST 594150 Special Teams
    Gostkowski, Stephen ST 3800000 Special Teams
    Allen, Ryan ST 495500 Special Teams
    Slater, Matt ST 2266668 Special Teams
  4. Deus Irae

    Deus Irae PatsFans.com Retired Jersey Club PatsFans.com Supporter

    Joined:
    Oct 10, 2006
    Messages:
    41,455
    Likes Received:
    287
    Ratings:
    +739 / 44 / -47

    Disable Jersey

    I love your work, and I certainly acknowledge the efforts, but I had to make a decision based on utuility v. 100% contract data application. In the end, I went with the higher cap outlay in order to be safe, because I took currently unearned bonuses (i.e. Nink's) into account. As a result, I used a lot of your stuff and blended it with Jason's and the NFLPA, which allowed for a fair amount of double checking. I'm within about $1m of the current NFLPA number while adding those bonuses (1,093,424), so I'm feeling fairly comfortable with my overall approach, although I'd love to correct specific errors if they can be found.


    Of note, in direct response to your post, I have the same dead money total that you have ($8,533,721).
  5. Miguel

    Miguel Patriots Salary Cap Guru PatsFans.com Supporter

    Joined:
    Sep 13, 2004
    Messages:
    4,101
    Likes Received:
    56
    Ratings:
    +184 / 2 / -0

    #75 Jersey

    Totals if one includes Ebner, Chris White, and Matt Slater in the Special Teams grouping

    Defense 56791966
    Offense 59763376
    Special Teams 7801318

    Totals if one does not include Ebner, Chris White, and Matt Slater in the Special Teams grouping
    Defense 58031116
    Offense 62030044
    Special Teams 4295500
  6. Miguel

    Miguel Patriots Salary Cap Guru PatsFans.com Supporter

    Joined:
    Sep 13, 2004
    Messages:
    4,101
    Likes Received:
    56
    Ratings:
    +184 / 2 / -0

    #75 Jersey

    I also match the cap total of $117,981,660
  7. Miguel

    Miguel Patriots Salary Cap Guru PatsFans.com Supporter

    Joined:
    Sep 13, 2004
    Messages:
    4,101
    Likes Received:
    56
    Ratings:
    +184 / 2 / -0

    #75 Jersey

  8. Deus Irae

    Deus Irae PatsFans.com Retired Jersey Club PatsFans.com Supporter

    Joined:
    Oct 10, 2006
    Messages:
    41,455
    Likes Received:
    287
    Ratings:
    +739 / 44 / -47

    Disable Jersey

    So we match up there, since I had Slater as a WR, White as a LB and Ebner as a safety. That also evens us up at LB and DB. We remain unreconciled at WR, OL and DL (DL seems to be just a matter of Nink's bonus).
  9. Deus Irae

    Deus Irae PatsFans.com Retired Jersey Club PatsFans.com Supporter

    Joined:
    Oct 10, 2006
    Messages:
    41,455
    Likes Received:
    287
    Ratings:
    +739 / 44 / -47

    Disable Jersey

    Yeah, this is where I chose to go different, in order to avoid people posting something like "I thought that signing would work, so why am I short?".

    I'm still trying to find out the sources of the differences at WR and OL. I'm sure the mistakes are mine but, since they led to higher cap numbers, I kept them out of a sense of erring conservatively for the purpose of the exercise.
  10. BlueThunder

    BlueThunder PatsFans.com Supporter PatsFans.com Supporter

    Joined:
    Dec 22, 2009
    Messages:
    3,113
    Likes Received:
    10
    Ratings:
    +19 / 0 / -0

    #24 Jersey

    My figures came within a dollar of Miguel's, but it's probably a rounding error ;)
  11. ausbacker

    ausbacker Brady > Manning. PatsFans.com Supporter

    Joined:
    Apr 23, 2008
    Messages:
    13,185
    Likes Received:
    110
    Ratings:
    +257 / 3 / -2

    #51 Jersey

    Get off your lazy asses and build me a proper template to play around with...
  12. DocHoliday

    DocHoliday Rookie

    Joined:
    Dec 28, 2010
    Messages:
    2,756
    Likes Received:
    0
    Ratings:
    +0 / 0 / -0

Share This Page

unset ($sidebar_block_show); ?>