Archived

This topic is now archived and is closed to further replies.

Robb4242

2013 Imd Free Agency

363 posts in this topic

Uh oh, Bossman's starting to make some moves. He's starting to look at his team, that can only be a good thing.

finished updating before midnight, so I had 10 minutes to do something. :)

Share this post


Link to post
Share on other sites

By the way, did all my stuff check out? You never replied to it with any corrections so I assumed it was but just wanted to make sure.

[page 3, near the bottom]

Share this post


Link to post
Share on other sites

Jon Dorenbos, LS, Philadelphia

Offer: 2 year, $2M, $1M Signing Bonus

Year 1: $1M, $.5M Bonus

Year 2: $1M, $.5M Bonus

Year 1 Cap Hit: $1.5M

Total Offer: $3M

All for are perfect. The way you posted them was great, makes it easy for me to have the spreadsheet on half the page and I can read all of the details of the deal while filling it in.

But for this guy here, I could not find him in the FA listings.

Share this post


Link to post
Share on other sites

I tried to post it in an easy-to-read format for the benefit of all parties involved, I'm glad it works for you. Since you liked it so much, I'll give you another.

Dannell Ellerbe, LB, Baltimore

Offer: 5 year, $15M, $5M Signing Bonus

Year 1: $3M, $1M Bonus

Year 2: $3M, $1M Bonus

Year 3: $3M, $1M Bonus

Year 4: $3M, $1M Bonus

Year 5: $3M, $1M Bonus

Year 1 Cap Hit: $4M

Total Offer: $20M

Share this post


Link to post
Share on other sites

Green Bay pulls its offer to FA OLB BRad Jones after being outbid by KC.

Green Bay offers FA LB Philip Wheeler:

3 Years/ $3,750,000 including a $750,000 signing bonus

Year 1: $750,000

Year 2: $1,000,000

Year 3: $1,250,000

Year 1 Cap Hit: $1,000,000

Total Contract $3,750,000.

Share this post


Link to post
Share on other sites

Cincinnati Bengals

The Cincinnati Bengals have decided to enter the game. After much thought and careful planning, we have decided to offer the following contracts:

Kevin Huber, P

2 year-deal with no signing bonus

Year 1 base salary: $250k

Year 2 base salary: $250k

Year 1 cap hit: $250k

Total Salary: $500k

Josh Brown, K

2 year-deal with no signing bonus

Year 1 base salary: $250k

Year 2 base salary: $250k

Year 1 cap hit: $250k

Total Salary: $500k

smile.png

Cap Space Remaining: $39.5 million

SBorBust likes this

Share this post


Link to post
Share on other sites

PITTSBURGH STEELERS

I'd like to place a bid on Jared Cook

3 Years/ 7.0 Million + 300,000 Bonus (7.3 Million Total)

Yr 1: 2.0 Million + 100,000 Signing Bonus

Yr 2: 2.5 Million + 100,000 Signing Bonus

Yr 3: 2.5 Million + 100,000 Signing Bonus

I'd also like to release Heath Miller due to his knee injury late in the season.

Heath Miller

Base: 5,162,000 Dead: 4,743,000 Total Relief 419,000* 75%= 314,250. Not sure if that goes up to 500K or down to 250K

Share this post


Link to post
Share on other sites

after much thought(and soon to be finalize trade), the Kansas City Chiefs decided to use the franchise tag on WR Dwayne Bowe. there goes 10.35m(10.25 or 10.5?) off the cap.

Share this post


Link to post
Share on other sites

Pittsburgh Steelers

I'd also like to offer

Michael Turner 2 Years/ 2.0 Million + 500K bonus (Total 2.5 Million)

Yr 1: 1.0 Million + 250K Bonus

Yr 2: 1.0 Million + 250K Bonus

Yr 1 Hit 1.250 Million

I believe that brings my total cap hit to 12.1 Million out of 15 Million before the Heath Miller relief is added back.

Share this post


Link to post
Share on other sites

Jake Long, OT, Miami

Offer: 5 year, $35M, $5M Signing Bonus

Year 1: $5M, $1M Bonus

Year 2: $6M, $1M Bonus

Year 3: $8M, $1M Bonus

Year 4: $8M, $1M Bonus

Year 5: $8M, $1M Bonus

Year 1 Cap Hit: $6M

Total Offer: $40M

Share this post


Link to post
Share on other sites

Kyle Long, OT, Miami

Offer: 5 year, $35M, $5M Signing Bonus

Year 1: $5M, $1M Bonus

Year 2: $6M, $1M Bonus

Year 3: $8M, $1M Bonus

Year 4: $8M, $1M Bonus

Year 5: $8M, $1M Bonus

Year 1 Cap Hit: $6M

Total Offer: $40M

I think you've been looking at upcoming draft prospects too long!! You wouldn't mean Jake Long would you?

Share this post


Link to post
Share on other sites

I think you've been looking at upcoming draft prospects too long!! You wouldn't mean Jake Long would you?

It's true, you caught me. I'm a draft nut. I've read more mocks than Ben Stein's read books.

Share this post


Link to post
Share on other sites

Dallas Cowboys

Kaluka Maiava | LB

1 Year | 250,000 | No signing bonus

Year 1 Cap Hit: 250,000

Total Contract: 250,000

D.J. Moore | CB

2 Years | $2 million | No signing bonus

Year 1 | 1,000,000

Year 2 | 1,000,000

Year 1 Cap Hit: 1,000,000

Total Contract: 2,000,000

John Phillips | TE

2 Years | $1,000,000 | No signing bonus

Year 1 | 500,000

Year 2 | 500,000

Year 1 Cap Hit: 500,000

Total Contract: 1,000,000

Richard Seymour | DT

1 Year | $2,000,000 | No signing bonus

Year 1 | $2,000,000

Year 1 Cap Hit: 2,000,000

Total Contract: 2,000,000

Devery Henderson | WR

2 Years | $2,000,000 | No signing bonus

Year 1 | 1,000,000

Year 2 | 1,000,000

Year 1 Cap Hit: 1,000,000

Total Contract: 2,000,000

Share this post


Link to post
Share on other sites

These 2 contracts are not quite right....

If I'm reading it correctly, Urlacher's should be 5 million per year w/ a cap hit of 7 mill

Campbell's deal if it's 4 years, the min. signing bonus is 1 mill.

Yeah, apparently I've been fugging up the whole thing. I'm about to rework all my deals.

Share this post


Link to post
Share on other sites

Ugggggghhhhhhhhhhh let's see if we can get this right...

Cuts-

Devin Hester- 2013 Base - 1,857,523 2013 Dead - (833,335) 2013 Cap figure - 2,940,856

Kellen Davis- 2013 Base - 2,400,000 2013 Dead - (1,350,000) 2013 Cap Figure - 3,850,000

Save - 4.25 mil.

New cap - 29.25 mil

Offers:

RFA -

Nate Allen - DT - Level 1 offer 1 mil hit

Troy Nolan - S - Level 1 offer 1 mil

UFA-

Brian Urlacher - 3 year 12 million. 3 million signing bonus. 3 mil per year. Year 1 - 4 mil hit

Jason Campbell - 4 year 4 million. 1mil signing bonus. 750k per year. Year 1 cap hit - 1.25 mil hit

Henry Melton - 6 year 37 million. 10.5 million signing bonus. Year 1: 3.5 mil. Year 2: 3.5 mil. Year 3: 4 mil. Year 4: 4.5 mil. Year 5: 5 mil. Year 6: 6 mil. Year 1 cap hit: 5.25 mil

Desmond Bryant - 6 year 37 million. 10.5 million signing bonus. Year 1: 3.5 mil. Year 2: 3.5 mil. Year 3: 4 mil. Year 4: 4.5 mil. Year 5: 5 mil. Year 6: 6 mil. Year 1 cap hit: 5.25 mil

Louis Vasquez - 6 year 45 million. 12 million signing bonus. Year 1: 4 mil. Year 2: 4.5 mil. Year 3: 5 mil. Year 4: 6 mil. Year 5: 6.5 mil Year 6: 7 mil. Year 1 cap hit: 7 mil

Israel Idonije - 3 year 4.5 million. 1.5 mil signing bonus. 1 mil per year. Year 1 cap hit: 1.5 mil

Lance Louis - 5 year 4.5 million. 1.25 mil signing bonus. 750k per year. Year one cap hit: 1 mil

Jonathan Scott - 5 year 4.5 million. 1.25 mil signing bonus. 750k per year. Year one cap hit: 1 mil

Kelvin Hayden - 1 year 750k. Year 1 cap hit: 750k

Cap money spent: 29 mil

Cap money left: .25 mil

Robb4242 likes this

Share this post


Link to post
Share on other sites

After providing to be too much trouble for both the Lions and the Rams, Chip Kelly grabs a very talented receiver in hopes of legitimizing his presence at the NFL level by saving Young's career before he spirals out of control. Behind DeSean Jackson and Jeremy Maclin, Titus will compete with TY Hilton for the 3rd receiving spot in the new offense and will have to earn his keep - something he's had trouble accepting recently.

Titus Young, WR

Offer: 1 year, $500K

Year 1 Cap Hit: $.5M

Total Offer: $.5M

Share this post


Link to post
Share on other sites

PITTSBURGH STEELERS

I'd like to place a bid on Jared Cook

3 Years/ 7.0 Million + 300,000 Bonus (7.3 Million Total)

Yr 1: 2.0 Million + 100,000 Signing Bonus

Yr 2: 2.5 Million + 100,000 Signing Bonus

Yr 3: 2.5 Million + 100,000 Signing Bonus

I'd also like to release Heath Miller due to his knee injury late in the season.

Heath Miller

Base: 5,162,000 Dead: 4,743,000 Total Relief 419,000* 75%= 314,250. Not sure if that goes up to 500K or down to 250K

all cuts are rounded up. so 500K

Jake Long, OT, Miami

Offer: 5 year, $35M, $5M Signing Bonus

Year 1: $5M, $1M Bonus

Year 2: $6M, $1M Bonus

Year 3: $8M, $1M Bonus

Year 4: $8M, $1M Bonus

Year 5: $8M, $1M Bonus

Year 1 Cap Hit: $6M

Total Offer: $40M

now why'd you have to go there?

Share this post


Link to post
Share on other sites

PITTSBURGH STEELERS

I'd like to place a bid on Jared Cook

3 Years/ 7.0 Million + 300,000 Bonus (7.3 Million Total)

Yr 1: 2.0 Million + 100,000 Signing Bonus

Yr 2: 2.5 Million + 100,000 Signing Bonus

Yr 3: 2.5 Million + 100,000 Signing Bonus

I'd also like to release Heath Miller due to his knee injury late in the season.

Heath Miller

Base: 5,162,000 Dead: 4,743,000 Total Relief 419,000* 75%= 314,250. Not sure if that goes up to 500K or down to 250K

Need to fix the signing bonus. Minimum signing bonus for 3 years is 750,000.

Share this post


Link to post
Share on other sites

Ugggggghhhhhhhhhhh let's see if we can get this right...

Cuts-

Devin Hester- 2013 Base - 1,857,523 2013 Dead - (833,335) 2013 Cap figure - 2,940,856

Kellen Davis- 2013 Base - 2,400,000 2013 Dead - (1,350,000) 2013 Cap Figure - 3,850,000

Save - 4.25 mil.

New cap - 29.25 mil

Offers:

RFA -

Nate Allen - DT - Level 1 offer 1 mil hit

Troy Nolan - S - Level 1 offer 1 mil

UFA-

Brian Urlacher - 3 year 12 million. 3 million signing bonus. 3 mil per year. Year 1 - 4 mil hit

Jason Campbell - 4 year 4 million. 1mil signing bonus. 750k per year. Year 1 cap hit - 1.25 mil hit

Henry Melton - 6 year 37 million. 10.5 million signing bonus. Year 1: 3.5 mil. Year 2: 3.5 mil. Year 3: 4 mil. Year 4: 4.5 mil. Year 5: 5 mil. Year 6: 6 mil. Year 1 cap hit: 5.25 mil

Desmond Bryant - 6 year 37 million. 10.5 million signing bonus. Year 1: 3.5 mil. Year 2: 3.5 mil. Year 3: 4 mil. Year 4: 4.5 mil. Year 5: 5 mil. Year 6: 6 mil. Year 1 cap hit: 5.25 mil

Louis Vasquez - 6 year 45 million. 12 million signing bonus. Year 1: 4 mil. Year 2: 4.5 mil. Year 3: 5 mil. Year 4: 6 mil. Year 5: 6.5 mil Year 6: 7 mil. Year 1 cap hit: 7 mil

Israel Idonije - 3 year 4.5 million. 1.5 mil signing bonus. 1 mil per year. Year 1 cap hit: 1.5 mil

Lance Louis - 5 year 4.5 million. 1.25 mil signing bonus. 750k per year. Year one cap hit: 1 mil

Jonathan Scott - 5 year 4.5 million. 1.25 mil signing bonus. 750k per year. Year one cap hit: 1 mil

Kelvin Hayden - 1 year 750k. Year 1 cap hit: 750k

Cap money spent: 29 mil

Cap money left: .25 mil

Check out this page. https://sites.google.com/site/afmdimd/2012-salary-cap-info You & I have different numbers for your cap space. I think it's because of the way you figured the cuts. You have to use the cap figure, not the base salary.

Share this post


Link to post
Share on other sites

Cincinnati Bengals

The Cincinnati Bengals have decided to place the franchise tag on Michael Johnson, DE at a price of $10.98 million (I assume rounds up to $11 million).

Cap Space Remaining: $28.5 million

Share this post


Link to post
Share on other sites

Check out this page. https://sites.google...salary-cap-info You & I have different numbers for your cap space. I think it's because of the way you figured the cuts. You have to use the cap figure, not the base salary.

Yeah, that's where we differ. I thought we were getting cap figures off of sport trac? I'm clearly a noob as far as this whole thing goes, but I'm showing Kellen Davis at 3.85 cap figure for 2013 minus 1.35 in dead money getting him to 2.5 mil and Devin Hester at 2.94 mil cap figure for 2013 minus 833k in dead money which gets him to about 2.13 or 2 mil rounding down, I guess.

You're ******* this cat, I'm just holding the tail. You let me know what I gotta do and I can get it done. At the end of the day it's only 500k in fake money, so it isn't THAT big of a deal.

Share this post


Link to post
Share on other sites

Yeah, that's where we differ. I thought we were getting cap figures off of sport trac? I'm clearly a noob as far as this whole thing goes, but I'm showing Kellen Davis at 3.85 cap figure for 2013 minus 1.35 in dead money getting him to 2.5 mil and Devin Hester at 2.94 mil cap figure for 2013 minus 833k in dead money which gets him to about 2.13 or 2 mil rounding down, I guess.

You're ******* this cat, I'm just holding the tail. You let me know what I gotta do and I can get it done. At the end of the day it's only 500k in fake money, so it isn't THAT big of a deal.

I think the step that you missed was the 75% of that money. You only get cap relief of 75%, so you have to multiply that number by .75 & then round up. Yeah, we're really close, can easily adjust 2 contracts by 250k in year 1 base salary to make it work.

Share this post


Link to post
Share on other sites

Cincinnati Bengals

The Cincinnati Bengals have decided to place the franchise tag on Michael Johnson, DE at a price of $10.98 million (I assume rounds up to $11 million).

Cap Space Remaining: $28.5 million

tags round down, so 10.75m.

Share this post


Link to post
Share on other sites

Okay, back to business.....

Houston Texans

In-House FA Bids

Andrew Gardner, OT, RFA

1 year deal

Base salary + cap hit: $500,000

Justin Forsett, RB, UFA

2 year deal

Year 1 base salary: $1,000,000

Year 2 base salary: $1,000,000

Year 1 cap hit: $1,000,000

Total contract: $2,000,000

Glover Quin, S, UFA

2 year deal + $1,500,000 signing bonus

Year 1 base salary: $750,000

Year 2 base salary: $750,000

Year 1 cap hit: $1,500,000

Total contract: $3,000,000

Connor Barwin, LB, UFA

4 year deal + $1M signing bonus

Year 1 base salary: $500,000

Year 2 base salary: $500,000

Year 3 base salary: $750,000

Year 4 base salary: $750,000

Year 1 cap hit: $750,000

Total contract: $3,500,000

James Casey, TE/FB, UFA

2 year deal + $1M signing bonus

Year 1 base salary: $500,000

Year 2 base salary: $750,000

Year one cap hit: $1,000,000

Total contract: $2,250,000

Brice McCain, CB, UFA

3 year deal + $750,000 signing bonus

Year 1 base salary: $500,000

Year 2 base salary: $750,000

Year 3 base salary: $750,000

Year 1 cap hit: $750,000

Total contract: $2,750,000

Donnie Jones, P, UFA

1 year deal

Base salary + cap hit: $500,000

Projected Remaining Cap Space: $22,250,000

Share this post


Link to post
Share on other sites