Miami Dolphins - Year 2

Discussion in 'Thread Archive' started by mustang20241, Nov 18, 2010.

Thread Status:
Not open for further replies.
  1. mustang20241

    mustang20241 Walk On

    Joined:
    Sep 24, 2009
    Messages:
    1,307
    Cap
    $135,000,000

    Team Cap
    $108,91,250


    425,000
    150,000


    Over/Under Cap
    $26,898,750

    Players
    55




    Position Name Overall Base Salary Base Bonus Modifier Total Salary

    QB Chad Henne 83 $600,000 $100,000 5 $3,500,000
    Chad Pennington 74 $600,000 $100,000 3 $2,100,000
    Tyler Thigpen 66 $400,000 $25,000 1 $425,000
    Pat White 69 $300,000 $10,000 1 $310,000
    1
    2
    HB Ronnie Brown 90 $1,000,000 $500,000 4 $6,000,000
    Ricky Williams 85 $1,000,000 $500,000 3 $4,500,000
    Patrick Cobbs 67 $400,000 $25,000 1 $425,000

    1
    1

    FB Lousaka Polite 91 $2,000,000 $750,000 2 $2,750,000
    1

    WR Brandon Marshall 96 $3,000,000 $1,000,000 3 $12,000,000
    Davone Bess 80 $500,000 $50,000 2 $1,100,000
    Brian Hartline 79 $500,000 $50,000 2 $1,100,000
    Greg Camarillo 71 $500,000 $50,000 1 $550,000
    Patrick Turner 64 $300,000 $10,000 1 $310,000
    Brandon James 59 $250,000 $0 1 $250,000
    1
    1
    1
    TE Anthony Fasano 80 $600,000 $100,000 2 $1,050,000
    Joey Haynos 68 $400,000 $25,000 1 $318,750

    1

    LT Jake Long 97 $3,000,000 $1,000,000 5 $20,000,000
    Andrew Gardner 72 $400,000 $25,000 1 $425,000
    1

    LG Nate Garner 76 $600,000 $100,000 3 $2,100,000
    Donald Thomas 76 $500,000 $50,000 1 $550,000
    1

    C Jake Grove 85 $1,000,000 $500,000 3 $4,500,000
    Joe Berger 75 $500,000 $50,000 1 $550,000
    1

    RG Richie Incognito 74 $600,000 $100,000 3 $2,100,000
    John Jerry 71 $300,000 $10,000 1 $310,000

    RT Vernon Carey 83 $1,000,000 $500,000 4 $6,000,000
    Lydon Murtha 70 $300,000 $10,000 1 $310,000
    1

    LE Kendall Langford 81 $600,000 $100,000 3 $2,100,000
    Charles Grant 70 $600,000 $100,000 1 $700,000
    Philip Merling 77 $600,000 $100,000 1 $700,000

    DT Randy Starks 87 $1,000,000 $500,000 3 $4,500,000
    Paul Soliai 78 $600,000 $100,000 2 $1,400,000
    Ryan Baker 61 $250,000 $0 1 $250,000
    1

    RE Marques Douglas 73 $500,000 $50,000 3 $1,650,000
    Jared Odrick 77 $725,000 $150,000 1 $875,000
    Tony McDaniel 70 $400,000 $25,000 1 $425,000

    LOLB Cameron Wake 79 $500,000 $50,000 3 $1,650,000
    Charlie Anderson 69 $400,000 $25,000 1 $425,000
    1
    1

    MLB Karlos Dansby 92 $1,000,000 $500,000 3 $4,500,000
    Channing Crowder 78 $600,000 $100,000 2 $1,400,000
    Tim Dobbins 67 $400,000 $25,000 1 $425,000
    1

    ROLB Koa Misi 77 $500,000 $50,000 3 $1,650,000
    Quentin Moses 58 $200,000 $0 1 $200,000
    1
    1

    CB Vontae Davis 88 $750,000 $250,000 3 $3,000,000
    Will Allen 76 $750,000 $250,000 2 $2,000,000
    Sean Smith 80 $600,000 $100,000 2 $1,400,000
    Jason Allen 62 $300,000 $10,000 1 $310,000
    Nolan Carroll 65 $250,000 $0 1 $250,000
    1
    1
    1

    FS Chris Clemons 72 $400,000 $25,000 2 $850,000
    Rashad Jones 70 $300,000 $10,000 1 $310,000
    1

    SS Yeremiah Bell 81 $750,000 $250,000 2 $2,000,000
    Tyrone Culver 65 $300,000 $10,000 1 $310,000
    1

    K Dan Carpenter 87 $750,000 $250,000 1 $500,000
    1

    P Brandon Fields 66 $400,000 $25,000 1 $212,500
    1
     
  2. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018
    you are clear to make your top 20, and post your mandatory cuts down to 48



    Column 1
    Cap
    $140,000,000
    Team Cap
    $119,806,250
    Cap Hits
    $0
    Over/Under Cap
    $20,193,750
    Players
    53


    Column 1
    Position Name Overall Base Salary Base Bonus Modifier Total Salary
    QB Chad Henne 83 $750,000 $250,000 5 $5,000,000
    Chad Pennington 74 $600,000 $100,000 3 $2,100,000
    Pat White 69 $400,000 $25,000 1 $425,000
    Tyler Thigpen 66 $400,000 $25,000 1 $425,000
    1
    2
    HB Ronnie Brown 90 $1,000,000 $500,000 4 $6,000,000
    Ricky Williams 85 $1,000,000 $500,000 3 $4,500,000
    Patrick Cobbs 67 $400,000 $25,000 1 $425,000
    1
    1
    1
    FB Lousaka Polite 91 $2,000,000 $750,000 2 $2,750,000
    1
    WR Brandon Marshall 96 $3,000,000 $1,000,000 3 $12,000,000
    Davone Bess 80 $600,000 $100,000 2 $1,400,000
    Brian Hartline 79 $600,000 $100,000 2 $1,400,000
    Greg Camarillo 71 $500,000 $50,000 1 $550,000
    Patrick Turner 64 $300,000 $10,000 1 $310,000
    Brandon James 59 $250,000 $0 1 $250,000
    1
    1
    1
    TE Anthony Fasano 80 $600,000 $100,000 2 $1,050,000
    Joey Haynos 68 $400,000 $25,000 1 $318,750
    1
    1
    LT Jake Long 97 $3,000,000 $1,000,000 5 $20,000,000
    Andrew Gardner 72 $500,000 $50,000 1 $550,000
    1
    LG Nate Garner 76 $600,000 $100,000 3 $2,100,000
    Donald Thomas 76 $500,000 $50,000 1 $550,000
    1
    C Jake Grove 85 $1,000,000 $500,000 3 $4,500,000
    Joe Berger 75 $500,000 $50,000 1 $550,000
    1
    RG Richie Incognito 74 $600,000 $100,000 3 $2,100,000
    John Jerry 71 $500,000 $50,000 1 $550,000
    RT Vernon Carey 83 $1,000,000 $500,000 4 $6,000,000
    Lydon Murtha 70 $400,000 $25,000 1 $425,000
    1
    LE Kendall Langford 81 $750,000 $250,000 3 $3,000,000
    Philip Merling 77 $600,000 $100,000 1 $700,000
    Charles Grant 70 $600,000 $100,000 1 $700,000
    DT Randy Starks 87 $1,000,000 $500,000 3 $4,500,000
    Paul Soliai 78 $600,000 $100,000 2 $1,400,000
    Ryan Baker 61 $300,000 $10,000 1 $310,000
    1
    RE Jared Odrick 77 $725,000 $150,000 3 $2,625,000
    Marques Douglas 73 $500,000 $50,000 3 $1,650,000
    Tony McDaniel 70 $400,000 $25,000 1 $425,000
    LOLB Cameron Wake 79 $600,000 $100,000 3 $2,100,000
    Charlie Anderson 69 $400,000 $25,000 1 $425,000
    1
    1
    MLB Karlos Dansby 92 $2,000,000 $750,000 3 $8,250,000
    Channing Crowder 78 $600,000 $100,000 2 $1,400,000
    Tim Dobbins 67 $400,000 $25,000 1 $425,000
    1
    ROLB Koa Misi 77 $600,000 $100,000 3 $2,100,000
    Quentin Moses 58 $250,000 $0 1 $250,000
    1
    1
    CB Vontae Davis 88 $1,000,000 $500,000 3 $4,500,000
    Sean Smith 80 $600,000 $100,000 2 $1,400,000
    Will Allen 76 $750,000 $250,000 2 $2,000,000
    Nolan Carroll 65 $300,000 $10,000 1 $310,000
    Jason Allen 62 $300,000 $10,000 1 $310,000
    1
    1
    1
    FS Chris Clemons 72 $500,000 $50,000 2 $1,100,000
    Rashad Jones 70 $400,000 $25,000 1 $425,000
    1
    SS Yeremiah Bell 81 $750,000 $250,000 2 $2,000,000
    Tyrone Culver 65 $300,000 $10,000 1 $310,000
    1
    K Dan Carpenter 87 $1,000,000 $500,000 1 $750,000
    1
    P Brandon Fields 66 $400,000 $25,000 1 $212,500
    1
     
  3. mustang20241

    mustang20241 Walk On

    Joined:
    Sep 24, 2009
    Messages:
    1,307
    97
    96
    91
    90
    85
    92
    88
    85
    83
    83
    80
    87
    81
    81
    80
    80
    79
    79
    78
    77

    84.6

    Ricky Williams 85 $1,000,000 $500,000 3 $4,500,000

    Charles Grant 70 $600,000 $100,000 1 $700,000

    Quentin Moses 58 $250,000 $0 1 $250,000

    Greg Camarillo 71 $500,000 $50,000 1 $550,000

    Chad Pennington 74 $600,000 $100,000 3 $2,100,000

    48 players @ $111,706,250
     
  4. Winuvas

    Winuvas OMFL Jets

    Joined:
    Oct 8, 2009
    Messages:
    5,849
    Okay, Mustang, you have errors in your cuts. Ricky Williams as your over is fine. However, your under cuts must be in top 20 overall. Fix this please and then we'll get stuff done.
     
  5. mustang20241

    mustang20241 Walk On

    Joined:
    Sep 24, 2009
    Messages:
    1,307
    Paul Soliai 78 $600,000 $100,000 2 $1,400,000

    Philip Merling 77 $600,000 $100,000 1 $700,000

    are cut instead of

    Charles Grant 70 $600,000 $100,000 1 $700,000
    Greg Camarillo 71 $500,000 $50,000 1 $550,000

    I forgot they had to be in top 20, sorry i just lied to some of these guys about the future of their careers....

    48 @ 110,856,250

    cap hit

    100,000

    48 @ 110,756,250
     
  6. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018
    post mandatory cuts:

    Column 1
    Cap
    $140,000,000
    Team Cap
    $110,556,250
    Cap Hits
    $350,000
    Over/Under Cap
    $29,093,750
    Players
    48


    Column 1
    Position Name Overall Base Salary Base Bonus Modifier Total Salary
    QB Chad Henne 83 $750,000 $250,000 5 $5,000,000
    Pat White 69 $400,000 $25,000 1 $425,000
    Tyler Thigpen 66 $400,000 $25,000 1 $425,000
    1
    1
    2
    HB Ronnie Brown 90 $1,000,000 $500,000 4 $6,000,000
    Patrick Cobbs 67 $400,000 $25,000 1 $425,000
    1
    1
    1
    FB Lousaka Polite 91 $2,000,000 $750,000 2 $2,750,000
    1
    WR Brandon Marshall 96 $3,000,000 $1,000,000 3 $12,000,000
    Davone Bess 80 $600,000 $100,000 2 $1,400,000
    Brian Hartline 79 $600,000 $100,000 2 $1,400,000
    Patrick Turner 64 $300,000 $10,000 1 $310,000
    Brandon James 59 $250,000 $0 1 $250,000
    1
    1
    1
    1
    TE Anthony Fasano 80 $600,000 $100,000 2 $1,050,000
    Joey Haynos 68 $400,000 $25,000 1 $318,750
    1
    1
    LT Jake Long 97 $3,000,000 $1,000,000 5 $20,000,000
    Andrew Gardner 72 $500,000 $50,000 1 $550,000
    1
    LG Nate Garner 76 $600,000 $100,000 3 $2,100,000
    Donald Thomas 76 $500,000 $50,000 1 $550,000
    1
    C Jake Grove 85 $1,000,000 $500,000 3 $4,500,000
    Joe Berger 75 $500,000 $50,000 1 $550,000
    1
    RG Richie Incognito 74 $600,000 $100,000 3 $2,100,000
    John Jerry 71 $500,000 $50,000 1 $550,000
    RT Vernon Carey 83 $1,000,000 $500,000 4 $6,000,000
    Lydon Murtha 70 $400,000 $25,000 1 $425,000
    1
    LE Kendall Langford 81 $750,000 $250,000 3 $3,000,000
    Charles Grant 70 $600,000 $100,000 1 $700,000
    1
    DT Randy Starks 87 $1,000,000 $500,000 3 $4,500,000
    Ryan Baker 61 $300,000 $10,000 1 $310,000
    1
    1
    RE Jared Odrick 77 $725,000 $150,000 3 $2,625,000
    Marques Douglas 73 $500,000 $50,000 3 $1,650,000
    Tony McDaniel 70 $400,000 $25,000 1 $425,000
    LOLB Cameron Wake 79 $600,000 $100,000 3 $2,100,000
    Charlie Anderson 69 $400,000 $25,000 1 $425,000
    1
    1
    MLB Karlos Dansby 92 $2,000,000 $750,000 3 $8,250,000
    Channing Crowder 78 $600,000 $100,000 2 $1,400,000
    Tim Dobbins 67 $400,000 $25,000 1 $425,000
    1
    ROLB Koa Misi 77 $600,000 $100,000 3 $2,100,000
    Quentin Moses 58 $250,000 $0 1 $250,000
    1
    1
    CB Vontae Davis 88 $1,000,000 $500,000 3 $4,500,000
    Sean Smith 80 $600,000 $100,000 2 $1,400,000
    Will Allen 76 $750,000 $250,000 2 $2,000,000
    Nolan Carroll 65 $300,000 $10,000 1 $310,000
    Jason Allen 62 $300,000 $10,000 1 $310,000
    1
    1
    1
    FS Chris Clemons 72 $500,000 $50,000 2 $1,100,000
    Rashad Jones 70 $400,000 $25,000 1 $425,000
    1
    SS Yeremiah Bell 81 $750,000 $250,000 2 $2,000,000
    Tyrone Culver 65 $300,000 $10,000 1 $310,000
    1
    K Dan Carpenter 87 $1,000,000 $500,000 1 $750,000
    1
    P Brandon Fields 66 $400,000 $25,000 1 $212,500
    1


    Column 1
    Cap Hits
    Name Position Cap Hit Reason
    Greg Camarillo WR $50,000 Cut
    Chad Pennington QB $300,000 Cut
     
  7. mustang20241

    mustang20241 Walk On

    Joined:
    Sep 24, 2009
    Messages:
    1,307
    Trades in offseason:

    Dolphins send:

    #31 Overall

    #47 Overall

    WR Patrick Turner 64 Overall

    Seahawks send:

    WR Golden Tate 81 Overall

    #80 Overall

    -------------------------------------------------

    Dolphins send:

    1st round pick (16 ovr)

    Rams send:

    WR Donnie Avery (81 ovr)

    -------------------------------------------------

    DENVER trades:

    - 1st round pick (#17)

    - MLB Mario Haggan (71 OVR)


    MIAMI trades:

    - WR Davone Bess (80 OVR)

    - MLB Channing Crowder (78 OVR)


     
  8. mustang20241

    mustang20241 Walk On

    Joined:
    Sep 24, 2009
    Messages:
    1,307
    Players Traded:

    WR Davone Bess - 80 Ovr - Bonus: 100,000 - Mod x2 - Cap Hit: 200,000

    WR Patrick Turner - 64 Ovr - Bonus: 10,000 - Mod x1 - Cap Hit: 10,000

    MLB Channing Crowder - 78 Ovr - Bonus: 100,000 - Mod x2 - Cap Hit: 200,000


    Players Received:

    WR Donnie Avery - 81 Ovr - Base Salary: 750,000 - Bonus: 250,000 - Mod x2 - Total Salary : 2,000,000

    WR Golden Tate - 81 Ovr - Base Salary: 750,000 - Bonus: 250,000 - Mod x2 - Total Salary : 2,000,000

    MLB Mario Haggan - 71 Ovr - Base Salary: 500,000 - Bonus: 50,000 - Mod x1 - Total Salary : 550,000


    Total Cap Hit - 410,000

    Total Players Received Salary - 4,550,000
     
  9. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018
    post trades/draft number totals:

    Column 1
    Cap
    $140,000,000
    Team Cap
    $115,706,250
    Cap Hits
    $760,000
    Over/Under Cap
    $23,533,750
    Players
    54
     
  10. mustang20241

    mustang20241 Walk On

    Joined:
    Sep 24, 2009
    Messages:
    1,307
    Signed FA

    TE - Brent Celek - 88 Ovr

    Base Salary: 3,000,000

    Bonus: 11,500,000

    Modifier: 2

    ($14,500,000 x MOD 2 = $29,000,000 * .75 (TE Adjustment) = $21,750,000 final offer)


    Total Salary: 21,750,000


    -----------------------------------------------------------

    Under cap - 1,783,750
     
  11. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018
    new cap totals:

    Column 1
    Cap
    $140,000,000
    Team Cap
    $139,166,250
    Cap Hits
    $760,000
    Over/Under Cap
    $73,750
    Players
    55


    note: modifiers were raised for QB Pat White (new #2 QB), DT Ryan Baker (new #2 DT) and MLB Kierre Roberson (new #2 MLB)
     
Thread Status:
Not open for further replies.

Share This Page