Packers 2012 Salary Cap
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRS
1
Number Player 2012 PaymentsWorkout Bonus Ammortized Bonus Total Bonus 2012 Cap Charge Cut Savings Miscellanous
2
3
2Mason Crosby 1.650.150.60.752.4
4
8Tim Masthay0.490000.49
5
12Aaron Rodgers 80.5019$500,000 Roster Bonus
6
18Randall Cobb0.52088300.2085310.2085310.729414
7
21Charles Woodson6.500411.54 Million Roster Bonus + 1 Million in available game day roster bonus = 11.5 Million
8
26Charlie Peprah10.0500.051.05Contains a $100,000 Escalator = 1.15 Million
9
30John Kuhn1.60.10.250.82.4$450,000 Roster Bonus
10
31Davon House 0.46500.0754150.0754150.540145
11
33Brandon Saine0.4650000.465
12
37Sam Shields0.4900.00250.00250.4925
13
38Tramon Williams2.301.246.32.8 Million Roster Bonus
14
42Morgan Burnett0.4900.2187750.2187750.708775
15
43M.D. Jennings0.4650000.465
16
44James Starks 0.4900.0250750.0250750.515075
17
49Robert Francois0.490000.49
18
50A.J. Hawk 4.40.251.60.556.55$300,000 Roster Bonus for 2012- 2013
19
51D.J. Smith 0.4650000.465
20
52Clay Matthews0.800.161.091.89$930,000 in 2012 Incentives (This is how I interpret it)
21
55Desmond Bishop 2.82601.86251.86254.6885
22
57Jamari Lattimore 0.4650000.465
23
58Frank Zombo 0.4900.0011660.0011660.491166
24
59Brad Jones0.4800.150630.150630.495603
25
61Brett Goode0.67600.10.10.776
26
62Evan Dietrich-Smith0.5650000.565
27
70T.J. Lang 0.56500.1256250.1256250.690625
28
71Josh Sitton0.950114.352.4 Million Roster Bonus
29
73Ray Dominguez0.4650000.465
30
74Marshall Newhouse0.4900.03750.03750.5275
31
75Bryan Bulaga0.583500.1760.1761.3675$608,000 for 2012 Incentives
32
78Derek Sherrod 0.67509100.8253640.8253641.500455
33
79Ryan Pickett4.500.50.8755.375$375,000 for 2012 Incentives
34
81Andrew Quarless 0.4900.0456060.0456060.535606
35
82Ryan Taylor 0.46500.0147940.0147940.479794
36
83Tom Crabtree0.490000.49
37
84D.J. Williams0.46500.04950.04950.5145
38
85Greg Jennings 3.8850.32.81254.06257.9475$950,000 in 2012 Incentives
39
87Jordy Nelson10.250.8752.23753.2375$1.5 Million available in roster bonuses + 200,000 in Game Bonuses + $412,500 2012 Incentives
40
89James Jones2.300.50.73$200,000 Roster Bonus
41
90B.J. Raji 2.1500.480.482.63
42
94Jarius Wynn0.56500.0271820.0271820.592182
43
96Mike Neal0.4900.290.412750.90275Large % of incentives $$ paid during 2011
44
97Vic So'oto0.4650000.465during 2011 (Neal)
45
98C.J. Wilson 0.4900.0125880.0125880.502588
46
20Alex Green0.4650.00750.128750.136250.60125
47
91Lawrence Guy0.46500.0114750.0114750.476475
48
90.583403 Million + 2.68 = 93.263403 Mil(Driver, Collins, Clifton = Cut)
49
with 45 Players on the Roster, No Cuts
50
2011 Practice Squad extensions or FA additions calculated
51
52
6Graham Harrell0.49
53
19 Diondre Borel 0.46584.718403 Million + 3.705 = 88.424033 Mil
54
34Anthony Levine 0.4943 Players Rostered (Pickett and B. Jones removed)
55
39Brandian Ross0.465
56
65Sampson Genus 0.465
57
67Johnny Jones0.465
58
69Chris Campbell0.49
59
86Tori Gurley 0.465
60
61
2011 IR List
62
63
9Shaky Smithson
64
20Alex Green
65
36Nick Collins
66
91Lawrence Guy
67
68
Dead Cap --> Cuts/ Retirements Before Free Agency
69
70
36Nick Collins 3.450003.452012 Dead Cap= 0
71
79Ryan Pickett 4.500.50.8755.3752012 Dead Cap = .875000
72
59Brad Jones0.4800.0150630.0150630.4956032012 Dead Cap = .15063
73
80Donald Driver2.60.20.22.452012 Dead Cap= .2 (Not sure whether workout bonus of $200,000 would count as dead cap if he retires)
74
76Chad Clifton 5.25000.2031245.4531242012 Dead Cap= 0 (200,000 Roster Bonus)
75
76
More 2012 Dead Cap
77
78
Nick Barnett1.7 Million
79
Brandon Chillar 0.40 Million
80
Poppinga 0.34 Million
81
Missing0.04 Million
82
83
2012 Total Dead Cap (W/out Pickett and Jones)2.68 Million
84
(With Pickett and B. Jones Cut) 3.70563 Million
85
86
90.583403 Million + 2.68 = 93.263403 Mil45 Players Rostered (Driver, Collins, Clifton = Cut)
87
84.718403 Million + 3.705 = 88.424033 Mil43 Players Rostered (Pickett and B. Jones removed)
88
89
2012 Packer Free Agents
90
91
Ryan Grant
92
Matt Flynn
93
Scott Wells
94
Erik Walden
95
Howard Green
96
Jarrett Bush
97
Pat Lee
98
Jermichael Finley
99
100
Packers Have 6.246 Million in 2011 Cap Room according to MJS
Loading...
 
 
 
Sheet1
Sheet2
Sheet3