Last modified by on: 

Green Bay Packers' 2007 "Unofficial" Salary Cap

Tuesday, January 9:  bold/green 2007 cap = higher than JSO; bold/red 2007 cap = lower than JSO; 'rule-of 51'

I don't know why JSO was 97.5k higher Colledge.  My records indicate his base(360k) and PRSB(325k) are accurate according to previous media reporting.  The 360k was from NFLPA as of this writing (but is always subject to change).  I'm not counting it at this time because I more than cover the discrepancy with Woodson and Driver's cap numbers.  Woodson's additional 895.5k accounts for his potential game-day playing incentives (56k/gm active).  Woodson played in every game during 2006, and if I read the CBA correctly, it infers number of game days played/achieved in the previous season automatically applies to following season for LTBE purposes.  Regarding Driver's additional ~$250k, my records (of previous media writing) indicate the amount is a roster bonus; he's also supposed to receive a $56,720 workout bonus.

I'm -262,287 with Nick Barnett and have NFI why.  I'm leaning towards applying it in the next update...and chalk it up to some misc. LTBE.  Scott Well's additional $100k is the exact amount of his PRSB...makes me wonder if JSO forgot about the PRSB...  Marquand Manuel, -40,000 could be a workout bonus; I'll probably apply the amount in the next update. 

William Henderson (-100k) could be gone and won't matter.  I think it will be cost effective to get rid of Robert Ferguson.  Some people possibly think they can save on Bubba's base too.  Bubba's dead space would be:...$3m over these next two years...a minimum of $1m in 2007.

The Packers probably used the 'carry-forward' loophole to the tune of~ $2.5m into 2007 depending on various circumstances.  However, I won't use that amount until Adam JT13 provides his 'Annual Cap Adjustments listing'. 

Haven't applied RFA tenders estimates/amounts yet.  An 'FYI'...Charles Woodson's 2006 cap value of $6,709,330 will be used to calculate the value for 2007 franchise/transition CBs.  CW's 2007 cap number is significantly lower.  Can KGB get ~13 or more sacks in 2007 to be worth close to that cap amount?...why not?...I say they keep him.
  Last Name First Name Expires Pos Base PRSB LTBE 2007 Cap
1 Favre Brett 2010 QB 11,000,000 800,000 0 11,800,000
2 Gbaja-Biamila Kabeer 2009 DL 5,000,000 1,571,429 0 6,571,429
3 Clifton Chad 2009 OL 3,367,500 1,666,666 1,000,000 6,034,166
4 Woodson Charles 2012 CB 1,250,000 800,000 2,333,500 4,383,500
5 Driver Donald 2009 WR 2,700,000 1,366,667 306,720 4,373,387
6 Tauscher Mark 2008 OL 3,000,000 664,285 425,000 4,089,285
7 Kampman Aaron 2009 DL 1,900,000 2,000,000 100,000 4,000,000
8 Harris Al 2009 CB 2,200,000 875,000 500,000 3,575,000
9 Ferguson Robert 2008 WR 1,800,000 700,000 700,000 3,200,000
10 Hawk A.J. 2011 LB 360,000 2,371,250 0 2,731,250
11 Pickett Ryan 2009 DL 1,475,000 500,000 525,000 2,500,000
12 Franks Bubba 2011 TE 1,400,000 1,000,000 0 2,400,000
13 Barnett Nick 2007 LB 691,000 1,375,713 50,000 2,116,713
14 Wells Scott 2011 OL 510,000 100,000 1,350,000 1,960,000
15 Manuel Marquand 2010 S 1,260,000 300,000 0 1,560,000
16 Rodgers Aaron 2009 QB 505,000 1,050,000 0 1,555,000
17 Barry Kevin 2007 OL 910,000 300,000 25,000 1,235,000
18 Henderson William 2007 RB 820,000 0 0 820,000
19 Collins Nick 2009 S 435,000 370,000 0 805,000
20 Colledge Daryn 2009 OL 360,000 325,000 0 685,000
21 Jennings Greg 2009 WR 360,000 310,000 0 670,000
22 Hodge Abdul 2009 LB 360,000 202,000 0 562,000
23 Spitz Jason 2009 OL 360,000 185,560 0 545,560
24 Poppinga Brady 2008 LB 435,000 101,750 0 536,750
25 Williams Corey 2007 DL 510,000 24,000 0 534,000
26 Underwood Marviel 2008 S 385,000 107,500 0 492,500
27 Coston Junius 2009 OL 435,000 43,200 0 478,200
28 Blackmon Will 2009 CB 360,000 108,375 0 468,375
29 Montgomery Michael 2008 DL 435,000 25,500 0 460,500
30 Dendy Patrick 2007 CB 435,000 0 0 435,000
31 Rayner Dave 2007 K 435,000 0 0 435,000
32 Morency Vernand 2007 RB 435,000 0 0 435,000
33 Martin Ingle 2009 QB 360,000 43,000 0 403,000
34 Moll Tony 2009 OL 360,000 36,250 0 396,250
35 Campbell Kurt 2008 LB 385,000 10,375 0 395,375
36 Jolly Johnny 2009 DL 360,000 23,650 0 383,650
37 Culver Tyrone 2009 S 360,000 23,375 0 383,375