New England Patriots Season 2

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

Thread Status:
Not open for further replies.
  1. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    New England Patriots Front Office Season 2

    Column 1
    Position Name Overall Base Salary Base Bonus Modifier Total Salary
    QB Tom Brady 95 $3,000,000 $1,000,000 5 $20,000,000
    Bryan Hoyer 63 $300,000 $10,000 3 $930,000
    Zac Robinson 60 $250,000 $0 1 $250,000
    1
    1
    2
    HB Lawrence Maroney 78 $600,000 $100,000 4 $2,800,000
    James Davis 75 $500,000 $50,000 3 $1,650,000
    Benjarvus Green-Ellis 67 $400,000 $25,000 1 $425,000
    1
    1
    1
    FB Sammy Morris 80 $600,000 $100,000 2 $700,000
    1
    WR Randy Moss 95 $3,000,000 $1,000,000 3 $12,000,000
    Wes Welker 91 $2,000,000 $750,000 2 $5,500,000
    Julian Edelman 82 $750,000 $250,000 2 $2,000,000
    Torry Holt 75 $600,000 $100,000 2 $1,400,000
    Sam Aiken 71 $500,000 $50,000 1 $550,000
    Taylor Price 71 $500,000 $50,000 1 $550,000
    Deion Branch 69 $400,000 $25,000 1 $425,000
    1
    1
    TE Rob Gronkowski 82 $750,000 $250,000 2 $1,500,000
    Alge Crumpler 74 $500,000 $50,000 1 $412,500
    Aaron Hernandex 74 $500,000 $50,000 1 $412,500
    1
    LT Matt Light 85 $1,000,000 $500,000 5 $7,500,000
    Nick Kaczur 78 $600,000 $100,000 1 $700,000
    1
    LG Logan Mankins 94 $3,000,000 $1,000,000 3 $12,000,000
    Rich Ohrnberger 67 $400,000 $25,000 1 $425,000
    1
    C Dan Koppen 86 $1,000,000 $500,000 3 $4,500,000
    Ryan Wendell 65 $300,000 $10,000 1 $310,000
    1
    RG Stephen Neal 83 $750,000 $250,000 3 $3,000,000
    Dan Connolly 68 $400,000 $25,000 1 $425,000
    1
    RT Sebastian Vollmer 86 $600,000 $100,000 4 $2,100,000
    Mark LeVoir 68 $400,000 $25,000 1 $425,000
    1
    LE Ty Warren 82 $750,000 $250,000 3 $3,000,000
    Ryan Pickett 71 $600,000 $100,000 3 $2,100,000
    Rob Jackson 64 $300,000 $10,000 1 $310,000
    DT Vince Wilfork 93 $3,000,000 $1,000,000 3 $12,000,000
    Myron Pryor 73 $400,000 $50,000 2 $900,000
    1
    RE Mike Wright 71 $500,000 $50,000 3 $1,650,000
    Mike Montgomery 66 $400,000 $25,000 1 $425,000
    1
    LOLB Rob Ninkovich 70 $500,000 $50,000 3 $1,650,000
    Pierre Woods 67 $400,000 $25,000 1 $425,000
    1
    1
    MLB Jerod Mayo 88 $1,000,000 $500,000 3 $4,500,000
    Brandon Spikes 78 $600,000 $100,000 2 $1,400,000
    Gary Guyton 77 $600,000 $100,000 2 $1,400,000
    Tyrone McKenzie 70 $400,000 $25,000 1 $425,000
    ROLB Tully Banta-Cain 78 $600,000 $100,000 3 $2,100,000
    Jermaine Cunningham 70 $400,000 $25,000 1 $425,000
    1
    CB Darius Butler 82 $750,000 $250,000 3 $3,000,000
    Devin McCourty 79 $750,000 $150,000 2 $1,800,000
    Jonathan Wilhite 74 $500,000 $50,000 2 $1,100,000
    Terrence Wheatley 68 $400,000 $25,000 1 $425,000
    1
    1
    1
    1
    FS Brandon Meriweather 87 $1,000,000 $500,000 2 $3,000,000
    James Sanders 76 $600,000 $100,000 1 $700,000
    1
    SS Pat Chung 79 $600,000 $100,000 2 $1,400,000
    Brandon McGowan 74 $600,000 $100,000 1 $700,000
    1
    K Stephen Gostkowski 89 $2,000,000 $750,000 1 $1,375,000
    1
    P Zoltan Mesko 77 $600,000 $100,000 1 $350,000
    1
    Extra Players
    Position Name Overall Base Salary Bonus Modifier Total Salary
    LE Darryl Richard 63 $300,000 $10,000 1 $310,000
     
  2. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018
    spot on, you can make your cuts to 48

    Column 1
    Cap
    $140,000,000
    Team Cap
    $129,760,000
    Cap Hits
    $0
    Over/Under Cap
    $10,240,000
    Players
    53
     
  3. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124


    Top 20 Overalls
    95
    95
    94
    93
    91
    89
    88
    87
    86
    86
    85
    83
    82
    82
    82
    82
    80
    79
    79
    78
    85.8 Average (85)
     
  4. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Patriots Cut the following to get down to 48 players:

    Torry Holt 75 $600,000 $100,000 2 $1,400,000
    Sam Aiken 71 $500,000 $50,000 1 $550,000
    LOLB Rob Ninkovich 70 $500,000 $50,000 3 $1,650,000
    Alge Crumpler 74 $500,000 $50,000 1 $412,500
    LE Darryl Richard 63 $300,000 $10,000 1 $310,000
     
  5. Winuvas

    Winuvas OMFL Jets

    Joined:
    Oct 8, 2009
    Messages:
    5,849
    Whoa. No way this flies.

    You must cut THREE players in your top 20 overall players. ONE of them must be at or over the average of your top 20 cuts. TWO of them must be at or under the average of top 20 overall and still be on top 20 players list.

    Fix this. Any questions please get with cap guy.
     
  6. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Thanks for the head's up. I wanted to release these guys before the "off season" began. No worries but I appreciate the reminders. Fixed and updated as required.

    Torry Holt 75 $600,000 $100,000 2 $1,400,000
    Sam Aiken 71 $500,000 $50,000 1 $550,000
    Matt Light 85 $1,000,000 $500,000 5 $7,500,000
    Julian Edelman 82 $750,000 $250,000 2 $2,000,000
    FB Sammy Morris 80 $600,000 $100,000 2 $700,000




    Top 20 Overalls (needed to be revised due to inclusion of kicker)
    95
    95
    94
    93
    91
    88
    87
    86
    86
    85
    83
    82
    82
    82
    82
    80
    79
    79
    78
    78
    85.25
     
  7. Winuvas

    Winuvas OMFL Jets

    Joined:
    Oct 8, 2009
    Messages:
    5,849
    I don't mean to be picking on you, but you can't cut FB Morris. Rules state that every position must have someone in it. With only 1 FB on your roster, you cannot cut a FB even as mandatory forced cut. Please choose another player.
     
  8. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Um--- I didnt want to cut him LOL. I was pasting the wrong thing from my excel spreadsheet. Thanks for catching this. AGAIN....

    Torry Holt 75 $600,000 $100,000 2 $1,400,000
    Sam Aiken 71 $500,000 $50,000 1 $550,000
    Matt Light 85 $1,000,000 $500,000 5 $7,500,000
    Julian Edelman 82 $750,000 $250,000 2 $2,000,000
    Tully Banta-Cain 78 $600,000 $100,000 3 $2,100,000




     
  9. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018
    you are good to go, post mandatory cuts numbers:

    Column 1
    Cap
    $140,000,000
    Team Cap
    $116,210,000
    Cap Hits
    $250,000
    Over/Under Cap
    $23,540,000
    Players
    48


    Column 1
    Position Name Overall Base Salary Base Bonus Modifier Total Salary
    QB Tom Brady 95 $3,000,000 $1,000,000 5 $20,000,000
    Bryan Hoyer 63 $300,000 $10,000 3 $930,000
    Zac Robinson 60 $250,000 $0 1 $250,000
    1
    1
    2
    HB Lawrence Maroney 78 $600,000 $100,000 4 $2,800,000
    James Davis 75 $500,000 $50,000 3 $1,650,000
    Benjarvus Green-Ellis 67 $400,000 $25,000 1 $425,000
    1
    1
    1
    FB Sammy Morris 80 $600,000 $100,000 2 $700,000
    1
    WR Randy Moss 95 $3,000,000 $1,000,000 3 $12,000,000
    Wes Welker 91 $2,000,000 $750,000 2 $5,500,000
    Taylor Price 71 $500,000 $50,000 1 $550,000
    Deion Branch 69 $400,000 $25,000 1 $425,000
    1
    1
    1
    1
    1
    TE Rob Gronkowski 82 $750,000 $250,000 2 $1,500,000
    Alge Crumpler 74 $500,000 $50,000 1 $412,500
    Aaron Hernandex 74 $500,000 $50,000 1 $412,500
    1
    LT Nick Kaczur 78 $600,000 $100,000 1 $700,000
    1
    1
    LG Logan Mankins 94 $3,000,000 $1,000,000 3 $12,000,000
    Rich Ohrnberger 67 $400,000 $25,000 1 $425,000
    1
    C Dan Koppen 86 $1,000,000 $500,000 3 $4,500,000
    Ryan Wendell 65 $300,000 $10,000 1 $310,000
    1
    RG Stephen Neal 83 $750,000 $250,000 3 $3,000,000
    Dan Connolly 68 $400,000 $25,000 1 $425,000
    1
    RT Sebastian Vollmer 86 $600,000 $100,000 4 $2,100,000
    Mark LeVoir 68 $400,000 $25,000 1 $425,000
    1
    LE Ty Warren 82 $750,000 $250,000 3 $3,000,000
    Ryan Pickett 71 $600,000 $100,000 3 $2,100,000
    Rob Jackson 64 $300,000 $10,000 1 $310,000
    DT Vince Wilfork 93 $3,000,000 $1,000,000 3 $12,000,000
    Myron Pryor 73 $400,000 $50,000 2 $900,000
    1
    RE Mike Wright 71 $500,000 $50,000 3 $1,650,000
    Mike Montgomery 66 $400,000 $25,000 1 $425,000
    1
    LOLB Rob Ninkovich 70 $500,000 $50,000 3 $1,650,000
    Pierre Woods 67 $400,000 $25,000 1 $425,000
    1
    1
    MLB Jerod Mayo 88 $1,000,000 $500,000 3 $4,500,000
    Brandon Spikes 78 $600,000 $100,000 2 $1,400,000
    Gary Guyton 77 $600,000 $100,000 2 $1,400,000
    Tyrone McKenzie 70 $400,000 $25,000 1 $425,000
    ROLB Jermaine Cunningham 70 $400,000 $25,000 1 $425,000
    1
    1
    1
    CB Darius Butler 82 $750,000 $250,000 3 $3,000,000
    Devin McCourty 79 $750,000 $150,000 2 $1,800,000
    Jonathan Wilhite 74 $500,000 $50,000 2 $1,100,000
    Terrence Wheatley 68 $400,000 $25,000 1 $425,000
    1
    1
    1
    1
    FS Brandon Meriweather 87 $1,000,000 $500,000 2 $3,000,000
    James Sanders 76 $600,000 $100,000 1 $700,000
    1
    SS Pat Chung 79 $600,000 $100,000 2 $1,400,000
    Brandon McGowan 74 $600,000 $100,000 1 $700,000
    1
    K Stephen Gostkowski 89 $2,000,000 $750,000 1 $1,375,000
    1
    P Zoltan Mesko 77 $600,000 $100,000 1 $350,000
    1
    Extra Players
    Position Name Overall Base Salary Bonus Modifier Total Salary
    LE Darryl Richard 63 $300,000 $10,000 1 $310,000
     
  10. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Cap Hits:
    Torry Holt $100,000 X2 $200,000
    Sam Aiken $50,000 1 $50,000
    Matt Light $500,000 5 $2,500,000
    Julian Edelman $250,000 2 $500,000
    Tully Banta-Cain $100,000 3 $300,000
    Total 3,550,000 in Cap Hits
     
  11. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018

    the cuts from your top 20 were cap free, so the only hits you take are from those other 2 (Holt and Aiken) not from the top 20, so they are $250,000
     
  12. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Revised per above:

    Torry Holt $100,000 X2 $200,000
    Sam Aiken $50,000 1 $50,000

    Total Cap Hits: 250K
     
  13. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018
    final post cuts numbers

    Column 1
    Cap
    $140,000,000
    Team Cap
    $116,210,000
    Cap Hits
    $250,000
    Over/Under Cap
    $23,540,000
    Players
    48
     
  14. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    New England Patriots Draft Picks:

    3rd Round (83) RT Ben St John OVR (74) $350,000 $50,000 X1 $400,000
    4th Round (114) CB Nate Harris OVR (59) $250,000 $10,000 X1 $260,000
    4th Round (126) MLB Emmanuel Burch OVR (67) $250,000 $10,000 X1 $260,000

    Players acquired via Trade:
    DE Cullen Jenkins OVR (85) $1,000,000 $500,000 x3 $4,500,000
    HB Montario Hardesty OVR (80) $600,000, $100,000 x3 $2,100,000
    WR Johnny Lee Higgins OVR (69) $400,000 $25,000 X2 $850,000

    Players leaving via trade (and cap hits) TOTAL ($225,000)
    HB Ben Jarvus Green Ellis (67) $400,000 $25,000 x1 $425,000
    MLB Brandon Spikes (78) $600,000 $100,000 x2 $1,400,000
     
  15. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Patriots Waive:
    LE Ryan Pickett OVR (71) $600,000 $100,000 X3 $2,100,000 Cap Hit $300,000
     
  16. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    QB Tom Brady 95. $3,000,000 $1,000,000 5 $20,000,000

    Bryan Hoyer 63. $300,000 $10,000 3 $930,000

    Zac Robinson 60. $250,000 $0 1 $250,000





    1






    1

    2
    HB Lawrence Maroney 78. $600,000 $100,000 4 $2,800,000

    James Davis 75. $500,000 $50,000 3 $1,650,000

    Montario Hardesty 80. $600,000 $100,000 3 $2,100,000

























    FB Sammy Morris 80. $600,000 $100,000 2 $700,000





    1


    WR Randy Moss 95. $3,000,000 $1,000,000 3 $12,000,000

    Wes Welker 91. $2,000,000 $750,000 2 $5,500,000

    Taylor Price 71. $500,000 $50,000 1 $550,000

    Deion Branch 69. $400,000 $25,000 1 $425,000

    Johnnie Lee Higgins 69 $400,000 $25,000 2 $850,000
























    1
    TE Rob Gronkowski 82. $750,000 $250,000 2 $1,500,000

    Alge Crumpler 74. $500,000 $50,000 1 $412,500

    Aaron Hernandex 74. $500,000 $50,000 1 $412,500









    LT Nick Kaczur 78. $600,000 $100,000 1 $700,000

















    LG Logan Mankins 94. $3,000,000 $1,000,000 3 $12,000,000

    Rich Ohrnberger 67. $400,000 $25,000 1 $425,000









    C Dan Koppen 86. $1,000,000 $500,000 3 $4,500,000

    Ryan Wendell 65. $300,000 $10,000 1 $310,000









    RG Stephen Neal 83. $750,000 $250,000 3 $3,000,000

    Dan Connolly 68. $400,000 $25,000 1 $425,000









    RT Sebastian Vollmer 86. $600,000 $100,000 4 $2,100,000

    Ben St John 74. $350,000 $50,000 1 $400,000

    Mark LeVoir 68. $400,000 $25,000 1 $425,000

    LE Ty Warren 82. $750,000 $250,000 3 $3,000,000

    Darryl Richard 63. $300,000 $10,000 1 $310,000

    Rob Jackson 64 300000 10000 1 $310,000

    DT Vince Wilfork 93. $3,000,000 $1,000,000 3 $12,000,000

    Myron Pryor 73. $400,000 $50,000 2 $900,000

















    RE Cullen Jenkins 85. $1,000,000 $500,000 3 $4,500,000

    Mike Wright 71. $500,000 $50,000 3 $1,650,000

    Mike Montgomery 66. $400,000 $25,000 1 $425,000

    LOLB Rob Ninkovich 70. $500,000 $50,000 3 $1,650,000

    Pierre Woods 67. $400,000 $25,000 1 $425,000

















    MLB Jerod Mayo 88. $1,000,000 $500,000 3 $4,500,000

    Gary Guyton 77. $600,000 $100,000 2 $1,400,000

    Emmanuel Burch 67. $250,000 $10,000 1 $260,000









    ROLB Jermaine Cunningham 70. $400,000 $25,000 1 $425,000

    Xavier Adibi 74 $500,000 $50,000 3 $1,650,000

















    CB Darius Butler 82. $750,000 $250,000 3 $3,000,000

    Devin McCourty 79. $750,000 $150,000 2 $1,800,000

    Jonathan Wilhite 74. $500,000 $50,000 2 $1,100,000

    Terrence Wheatley 68. $400,000 $25,000 1 $425,000

    Nate Harris 59. $250,000 $10,000 1 $260,000

























    FS Brandon Meriweather 87. $1,000,000 $500,000 2 $3,000,000

    James Sanders 76. $600,000 $100,000 1 $700,000









    SS Pat Chung 79. $600,000 $100,000 2 $1,400,000

    Brandon McGowan 74. $600,000 $100,000 1 $700,000









    K Stephen Gostkowski 89. $2,000,000 $750,000 1 $1,375,000









    P Zoltan Mesko 77. $600,000 $100,000 1 $350,000
     
  17. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    My formulas and math are fuzzy on total players but I believe the cap numbers are good.


    Cap
    $140,000,000


    Team Cap
    $121,880,000


    Cap Hits
    $800,000


    Over/Under Cap
    $17,320,000
     
  18. saintsdave75

    saintsdave75 Walk On

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

    Column 1
    Cap
    $140,000,000
    Team Cap
    $122,580,000
    Cap Hits
    $800,000
    Over/Under Cap
    $16,620,000
    Players
    51
     
  19. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Patriots Waive:

    HB Lawrence Maroney 78. $600,000 $100,000 4 $2,800,000 Cap hit of $400,000
     
  20. saintsdave75

    saintsdave75 Walk On

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

    Column 1
    Cap
    $140,000,000
    Team Cap
    $119,780,000
    Cap Hits
    $1,200,000
    Over/Under Cap
    $19,020,000
    Players
    50
     
  21. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Patriots signed the following in Free Agency:

    FS Husain Abdullah 65 OVR $ 300,000 + $ 10,000 X 1 modifier = $310,000
    LOLB Mike Petersen 82 OVR $ 2,250,000 + $ 250,000 X 3 modifier = $7,550,000
    DT Ogemdi Nwagbuo 71 $ 2,250,000 + $ 250,000 X 3 modifier = $7,550,000
    HB Anthony Alridge 62 OVR $ 300,000 + $ 10,000 X 1 modifier = $310,000
     
  22. saintsdave75

    saintsdave75 Walk On

    Joined:
    Oct 8, 2009
    Messages:
    4,018
    note: modifier changes for these players- WR Taylor Price (new #3 WR) and LT Nick Kaczur (new #1 LT)

    Column 1
    Cap
    $140,000,000
    Team Cap
    $139,450,000
    Cap Hits
    $1,200,000
    Over/Under Cap
    -$650,000
    Players
    54



    you will need to get under the cap before you play your week 1 game
     
  23. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
  24. NDCOLTS1979

    NDCOLTS1979 I love you red solo cup

    Joined:
    Oct 17, 2009
    Messages:
    6,081
    Cap
    $140,000,000

    Team Cap
    $132,505,000

    Cap Hits
    $1,200,000

    Under
    $6,295,000

    Players
    54
     
  25. Coach KO

    Coach KO Walk On

    Joined:
    Sep 14, 2010
    Messages:
    1,124
    Patriots Sign:

    LE Derrick Harvey (71 OVR)
    $500,000 +$50,000 Bonus X1= $550,000

    Patriots Waive:

    LE Rob Jackson (64 OVR)
    $300,000 + $10,000 Bonus x1 = $310,000 ($10,000 cap hit)
     
Thread Status:
Not open for further replies.

Share This Page