prizby
12-03-2014, 05:46 PM
Like I did last year here (http://forums.redpatchboys.ca/showthread.php?35119-2014-Salary-Cap-Roster-Discussion), we can have a discussion about our current salary cap situation
Obviously, the rules haven't changed yet, we don't know what the CBA, so I haven't adjusted any of the numbers for 2015 or factored in what the new salary cap might be. We also obviously don't know how much allocation TFC have. Numbers are factored based on compensation; whether transfer fees play into the cap hit, it cannot be determined by us. I also haven't made assumptions on players who won't be around next year.
Roster No.
Last Name
First Name
Position
International Spot
Base Salary
Guaranteed Compensation
Cap Hit Base Salary
Cap Hit Guaranteed Compensation
1
Bradley
Michael
M
No
$6,000,000
$6,500,000
$387,500
$387,500
2
Defoe
Jermain
F
Yes
$6,000,000
$6,180,000
$387,500
$387,500
3
Gilberto
F
Yes
$1,145,000
$1,205,000
$387,500
$387,500
4
Caldwell
Steven
D
Yes
$325,000
$364,166.67
$325,000
$364,166.67
5
Oduro
Dominic
F
No
$250,000
$251,666.67
$250,000
$251,666.67
6
Jackson
M
Yes
$150,000
$202,500
$150,000
$202,500
7
Morrow
Justin
D
No
$160,000
$169,562.50
$160,000
$169,562.50
8
Bendik
Joe
GK
No
$140,000
$147,375
$140,000
$147,375
9
Warner
Collen
M
No
$115,500
$143,000
$115,500
$143,000
10
Osorio
Jonathan
M
No
$135,000
$142,599.68
$135,000
$142,599.68
11
Moore
Luke
F
Yes
$120,000
$128,333.33
$120,000
$128,333.33
12
Creavalle
Warren
M
No
$90,000
$100,000
$90,000
$100,000
13
Morgan
Ashtone
D
No
$80,000
$92,000
$80,000
$92,000
14
Delgado
Marco
M
No
$75,000
$77,500
$75,000
$77,500
15
Bekker
Kyle
M
No
$51,150
$77,400
$51,150
$77,400
16
Konopka
Chris
G
No
$60,000
$60,000
$60,000
$60,000
17
18
19
20
Totals
$14,896,650.00
$15,841,103.85
$2,914,150.00
$3,118,603.85
Available Cap
$185,850
-$18,603.85
21
Hamilton
Jordan
F
No
$60,000
$72,500
22
Roberts
Quillan
G
No
$48,825
$48,825
23
Bloom
Mark
D
No
$48,825
$48,825
24
Haggland
Nick
D
No
$48,500
$48,500
25
Aparicio
Manny
M
No
$36,504
$36,504
26
Lovitz
Daniel
M
No
$36,504
$36,504
27
Mannella
Chris
M
No
$36,504
$36,504
28
29
30
Totals
$15,212,312.00
$16,169,265.85
Obviously, the rules haven't changed yet, we don't know what the CBA, so I haven't adjusted any of the numbers for 2015 or factored in what the new salary cap might be. We also obviously don't know how much allocation TFC have. Numbers are factored based on compensation; whether transfer fees play into the cap hit, it cannot be determined by us. I also haven't made assumptions on players who won't be around next year.
Roster No.
Last Name
First Name
Position
International Spot
Base Salary
Guaranteed Compensation
Cap Hit Base Salary
Cap Hit Guaranteed Compensation
1
Bradley
Michael
M
No
$6,000,000
$6,500,000
$387,500
$387,500
2
Defoe
Jermain
F
Yes
$6,000,000
$6,180,000
$387,500
$387,500
3
Gilberto
F
Yes
$1,145,000
$1,205,000
$387,500
$387,500
4
Caldwell
Steven
D
Yes
$325,000
$364,166.67
$325,000
$364,166.67
5
Oduro
Dominic
F
No
$250,000
$251,666.67
$250,000
$251,666.67
6
Jackson
M
Yes
$150,000
$202,500
$150,000
$202,500
7
Morrow
Justin
D
No
$160,000
$169,562.50
$160,000
$169,562.50
8
Bendik
Joe
GK
No
$140,000
$147,375
$140,000
$147,375
9
Warner
Collen
M
No
$115,500
$143,000
$115,500
$143,000
10
Osorio
Jonathan
M
No
$135,000
$142,599.68
$135,000
$142,599.68
11
Moore
Luke
F
Yes
$120,000
$128,333.33
$120,000
$128,333.33
12
Creavalle
Warren
M
No
$90,000
$100,000
$90,000
$100,000
13
Morgan
Ashtone
D
No
$80,000
$92,000
$80,000
$92,000
14
Delgado
Marco
M
No
$75,000
$77,500
$75,000
$77,500
15
Bekker
Kyle
M
No
$51,150
$77,400
$51,150
$77,400
16
Konopka
Chris
G
No
$60,000
$60,000
$60,000
$60,000
17
18
19
20
Totals
$14,896,650.00
$15,841,103.85
$2,914,150.00
$3,118,603.85
Available Cap
$185,850
-$18,603.85
21
Hamilton
Jordan
F
No
$60,000
$72,500
22
Roberts
Quillan
G
No
$48,825
$48,825
23
Bloom
Mark
D
No
$48,825
$48,825
24
Haggland
Nick
D
No
$48,500
$48,500
25
Aparicio
Manny
M
No
$36,504
$36,504
26
Lovitz
Daniel
M
No
$36,504
$36,504
27
Mannella
Chris
M
No
$36,504
$36,504
28
29
30
Totals
$15,212,312.00
$16,169,265.85