$123 million to start
-
$4.64 million in dead money
-
$5 million in bonuses and rookie salaries
= 113.36 million
DL
Vince Wilfork -$10,600,000.00
Kyle Love - $1,100,000.00
Brandon Deaderick - $640,075.00
Myron Pryor - $715,000.00
Armond Armstead - $405,000.00
Chandler Jones - $1,857,302.00
Rob Ninkovich - $2,166,666.00
Jake Bequette - $614,950.00
Justin Francis - $482,333.00
Jason Vega - $405,000.00
DL Total - $18,986,326
LB
Brandon Spikes - $870,000.0
Dont'a Hightower - $1,755,455.00
Jerod Mayo - $5,600,000.00
Dane Fletcher - $620,000.00
Mike Rivera - $480,000.00
Marcus Bernard - $630,000.00
LB Total - $9,955,455
DB
Devin McCourty - $1,845,000.00
Tavon Wilson - $958,522.00
Steve Gregory - $2,183,333.00
Nate Ebner - $504,150.00
Alfonzo Dennard - $494,462.00
Ras-I Dowling - $1,446,572.00
DB Total - $7,432,039
Basic defense total - 36,373,820
Additions:
(DL) Wallace Gilberry - $2,000,000
S Round 1 draft pick - paid for above
CB Grimes/Talib (whichever takes the deal) $7,000,000
CB Tyrann Matthieu - paid for above, gotten via Mallett trade to Ari for pick 100
Additions Total - $9,000,000
Total defensive players - 26
Total defensive cap cost - $45,373,820
Special teams -
Zoltan Mesko - $1,369,812.00
Danny Aiken - $555,000.00
Stephen Gostkowski - $3,400,000.00
Total special teams players - 3
Total special teams cap cost - $5,324,812
Total team cap cost - $120,712,022
Note #1: Gilberry is a placeholder, as much as anything else. I've got $2 million left to play with if I want to offer up to $4 million for Freeney/Abraham/Umenyiora instead of paying Gilberry.
Note #2: I'm at over 53 players already and, obviously don't need to apply the last couple of deals to the cap. I chose to leave it in order to keep more cap space theoretically available to sign someone who springs loose.
Note #3: I'd still need to sign someone for the IOL and WR spots, but I'd start off looking for a minimum salary type of player/camp competition guys, and wait to see what shook loose.
Note #4: The list gives me 2 QBs + Kafka, 5 RBs, 5TEs, 5WRs, 7OL, 11 DL, 6LBs 9DBs, 1 K, 1 P and 1 LS, along with the practice squad signees, heading into camp.
Note #5: If I've missed anything or made a mistake, please let me know.