Docstoc

manning

Document Sample
manning Powered By Docstoc
					                                                                          Manning's Origi
                                                   2004      2005           2006
Salary                                          535,000   665,000      1,000,000
Signing BonusProration                        5,750,000 5,750,000      5,750,000
DeionProration                                2,016,666 2,016,666      2,016,668
Roster Bonus                                                           9,000,000
Totals                                        8,301,666 8,431,666     17,766,668

                                                                  Current Structure of M
                                                   2004        2005      2006
Salary                                          535,000     665,000 1,000,000
Signing BonusProration                        5,750,000   5,750,000 5,750,000
DeionProration                                2,016,666   2,016,666 2,016,668
2006 Roster Bonus Converted to a signing bonus                      1,800,000
2007 Roster Bonus Converted into a Signing Bonus
Totals                                         8,301,666 8,431,666 10,566,668
                                                         Difference 7,200,000

                                     My WAG (in other words, I am MAKING UP some of the
                                                        2004      2005         2006
Salary                                               535,000   665,000 1,000,000
Signing BonusProration                             5,750,000 5,750,000 5,750,000
DeionProration                                     2,016,666 2,016,666 2,016,668
2006 Roster Bonus Converted to a signing bonus                           1,800,000
2007 Roster Bonus Converted into a Signing Bonus
7 Million of 2008 11.5M salary converted into a signing bonus
6 Million of 2009 14M salary converted into a signing bonus
5.8 Million of 2010 15.8M salary converted into a signing bonus
Totals                                             8,301,666 8,431,666 10,566,668
                                                               Colts adjusted cap


Cap has gone up an                       Projecting a 5% Yearly Increase in the Cap
average of 9.2% a year                                                   Percentage of the Ca
Cap has gone up an                          Projecting a 9% Yearly Increase in the Cap
average of 5.7 million a year                                            Percentage of the Ca
                                        Projecting a 5.7 million Yearly Increase in the Cap
                                                                         Percentage of the Ca

                                              My WAG at MoLewisRocks's WAG at what
                                                  2004     2005       2006
Salary                                           535,000   665,000 1,000,000
Signing BonusProration                         5,750,000 5,750,000 5,750,000
DeionProration of 2004 Signing Bonus           2,016,666 2,016,666 2,016,668
2006 Roster Bonus Converted to a signing bonus                       1,800,000
2007 Roster Bonus Converted into a Signing Bonus
2008 30M signing bonus prorated
DeionProration of 2008 Signing Bonus
2010 13M Roster Bonus Converted to a signing bonus
DeionProration of 2008 Signing Bonus
2011 10M Roster Bonus Converted to a signing bonus
2012 6M Roster Bonus Converted to a signing bonus
2013 6M Roster Bonus Converted to a signing bonus
Totals                                         8,301,666 8,431,666 10,566,668
                                                           Colts adjusted cap


Cap has gone up an                       Projecting a 5% Yearly Increase in the Cap
average of 9.2% a year                                                   Percentage of the Ca
Cap has gone up an                          Projecting a 9% Yearly Increase in the Cap
average of 5.7 million a year                                            Percentage of the Ca
                                        Projecting a 5.7 million Yearly Increase in the Cap
                                                                         Percentage of the Ca
  Manning's Original Deal
                2007         2008         2009         2010         2011         2012
           1,000,000 11,500,000     14,000,000   15,800,000   14,000,000   14,000,000
           5,750,000    5,750,000    5,750,000
         -2,016,666 -2,016,666      -2,016,668
         10,000,000
         14,733,334 15,233,334      17,733,332   15,800,000   14,000,000   14,000,000

rent Structure of Manning's Deal
                 2007        2008         2009         2010         2011         2012
            1,000,000 11,500,000    14,000,000   15,800,000   14,000,000   14,000,000
            5,750,000   5,750,000    5,750,000
           -2,016,666 -2,016,666    -2,016,668
            1,800,000   1,800,000    1,800,000    1,800,000
            1,666,666   1,666,666    1,666,666    1,666,666    1,666,666    1,666,670
            8,200,000 18,700,000    21,199,998   19,266,666   15,666,666   15,666,670
            6,533,334 -3,466,666    -3,466,666   -3,466,666   -1,666,666   -1,666,670

NG UP some of the numbers) at what will happen   with PM's Deal
               2007        2008          2009          2010       2011           2012
          1,000,000   4,500,000    8,000,000     10,000,000 12,000,000     12,000,000
          5,750,000   5,750,000    5,750,000
         -2,016,666 -2,016,666 -2,016,668
          1,800,000   1,800,000    1,800,000      1,800,000
          1,666,666   1,666,666    1,666,666      1,666,666    1,666,666    1,666,670
                      1,166,667    1,166,667      1,166,667    1,166,667    1,166,667
                                   1,200,000      1,200,000    1,200,000    1,200,000
                                                  1,450,000    1,450,000    1,450,000
              8,200,000 12,866,667 17,566,665    17,283,333   17,483,333   17,483,337
           111,183,326
                  7.38%
           Difference     5,833,333   3,633,333   1,983,333 -1,816,667 -1,816,667
se in the Cap           116,134,000 121,940,700 128,038,000 134,440,000 141,162,000
Percentage of the Cap        11.08%      14.41%      13.50%      13.00%      12.39%
ease in the Cap         116,134,000 126,818,328 138,486,000 151,227,000 165,140,000
Percentage of the Cap        11.08%      13.85%      12.48%      11.56%      10.59%
ncrease in the Cap      116,134,000 121,834,000 127,534,000 133,234,000 138,934,000
Percentage of the Cap        11.08%      14.42%      13.55%      13.12%      12.58%

cks's WAG at what is going to happen with PM's Deal
                2007          2008        2009        2010         2011         2012
            1,000,000    1,000,000    1,000,000   1,000,000   4,000,000   8,000,000
            5,750,000    5,750,000    5,750,000
           -2,016,666   -2,016,666   -2,016,668
            1,800,000    1,800,000    1,800,000   1,800,000
            1,666,666    1,666,666    1,666,666   1,666,666   1,666,666    1,666,670
                         5,000,000    5,000,000   5,000,000   5,000,000    5,000,000
                         1,933,332    1,933,332   1,933,332   1,933,332   -3,866,664
                                                  2,960,000   2,960,000    2,960,000
                                                  4,959,998   4,959,998   -3,306,665
                                                              2,500,000    2,500,000
                                                                           2,000,000

              8,200,000 15,133,332 15,133,330 19,319,996 23,019,996 14,953,341
           111,183,326
                  7.38%
           Difference     3,566,668   6,066,668     -53,330 -7,353,330      713,329
se in the Cap           116,134,000 121,940,700 128,038,000 134,440,000 141,162,000
Percentage of the Cap        13.03%      12.41%      15.09%      17.12%      10.59%
ease in the Cap         116,134,000 126,818,000 138,485,000 151,226,000 165,139,000
Percentage of the Cap        13.03%      11.93%      13.95%      15.22%       9.06%
ncrease in the Cap      116,134,000 121,834,000 127,534,000 133,234,000 138,934,000
Percentage of the Cap        13.03%      12.42%      15.15%      17.28%      10.76%
      2013




      2013




       2013
  9,000,000




  1,166,667
  1,200,000
  1,450,000
 12,816,667


-12,816,667
148,220,000
      8.65%
180,333,000
      7.11%
144,634,000
      8.86%


      2013    2014
  8,000,000




  5,000,000
 -3,866,664
  2,960,000    2,960,000
 -3,306,665   -3,306,666
  2,500,000    2,500,000
  2,000,000    2,000,000
  3,000,000    3,000,000
 16,286,671    7,153,334


-16,286,671 -7,153,334
148,220,000 155,631,000
     10.99%       4.60%
180,332,000 196,923,000
      9.03%       3.63%
144,634,000 150,334,000
     11.26%       4.76%

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:7
posted:8/13/2012
language:
pages:6