Patriots Mock Offseason (Projected 2013 Cap)

Name	Position	Base Salary	Prorated Bonus	Roster Bonus	Other Bonus	Cap Value	Dead Money	Cap Savings
Tom Brady	QB	9,750,000	3,200,000	5,000,000	258,120	18,208,120	6,400,000	11,808,120
Vince Wilfork	DL	6,500,000	3,600,000	0	508,120	10,608,120	3,600,000	7,008,120
Mario Williams	DL	6,500,000	3,500,000	0	0	10,000,000	31,500,000	-21,500,000
Logan Mankins	OL	5,750,000	4,000,000	0	250,000	10,000,000	12,000,000	-2,000,000
Jerod Mayo	LB	1,250,000	3,600,000	500,000	250,000	5,600,000	13,200,000	-7,600,000
Stephen Gostkowski	K	2,500,000	800,000	0	108,120	3,408,120	1,600,000	1,808,120
Nate Solder	OL	1,151,408	1,177,817	0	0	2,329,225	4,276,848	-1,947,623
Robert Meachem	WR	2,250,000	750,000	0	0	3,000,000	1,500,000	1,500,000
BenJarvus Green-Ellis	RB	1,250,000	500,000	250,000	0	2,000,000	1,000,000	1,000,000
Devin McCourty	DB	650,000	1,145,000	0	58,120	1,853,120	2,290,000	-436,880
Courtney Upshaw	LB	714,000	981,500	0	0	1,695,500	2,944,500	-1,249,000
Rob Ninkovich	LB	900,000	666,668	0	100,000	1,666,668	666,668	1,000,000
Devon Still	DL	679,774	842,500	0	0	1,522,274	2,527,500	-1,005,226
Dan Connolly	OL	1,370,000	150,000	0	0	1,520,000	300,000	1,520,000
Ras I Dowling	DB	732,190	589,382	0	125,000	1,446,572	1,530,141	-83,569
Jordan Babineaux	DB	1,000,000	250,000	0	0	1,250,000	250,000	1,000,000
Rob Gronkowski	TE	575,000	440,000	0	38,120	1,053,120	440,000	613,120
Matthew Slater	ST	750,000	250,000	0	0	1,000,000	750,000	250,000
Kyle Love	DL	750,000	250,000	0	0	1,000,000	750,000	250,000
Shane Vereen	RB	589,650	254,300	0	100,000	943,950	508,600	435,350
Alshon Jeffery	WR	465,000	376,750	0	0	841,750	1,130,250	-228,500
Aaron Hernandez	TE	575,000	50,000	118,000	82,000	825,000	50,000	775,000
Brandon Spikes	LB	575,000	240,000	0	8,120	823,120	240,000	583,120
Stevan Ridley	RB	643,500	162,000	0	0	805,500	324,000	481,500
Ryan Mallett	QB	642,984	160,969	0	0	803,953	321,938	482,015
Dane Fletcher	LB	715,000	35,000	0	0	750,000	35,000	715,000
Trumaine Johnson	DB	510,000	172,708	0	0	682,708	518,124	164,584
Juron Criner	WR	490,000	153,750	0	0	643,750	461,250	182,500
Marcus Cannon	OL	587,562	50,125	0	0	637,687	100,250	537,437
Zoltan Mesko	P	575,000	46,815	0	8,120	629,934	46,814	583,120
Brandon Deaderick	DL	575,000	10,075	0	8,120	593,195	10,075	583,120
Brandon Brooks	OL	465,000	121,106	0	0	586,106	363,318	222,788
Phil Blake	OL	465,000	106,301	0	0	571,301	318,903	252,398
Josh Chapman	DL	465,000	100,125	0	0	565,125	300,375	264,750
Ryan Broyles	WR	465,000	96,000	0	0	561,000	288,000	273,000
Jeff Tarpanian	LB	555,000	3,000	0	0	558,000	3,000	555,000
Sterling Moore	DB	555,000	0	0	0	555,000	0	555,000
Danny Aiken	ST	555,000	0	0	0	555,000	0	555,000
Emmanuel Acho	LB	465,000	46,842	0	0	511,842	140,562	371,280
Justin Bethel	DB	465,000	23,556	0	0	488,556	70,668	417,888
Chigbo Anunoby	DL	465,000	0	0	0	465,000	0	465,000
						93,558,316
Dead Money
Chad Ochocinco	1,583,334
Ryan Wendell	150,000
	1,733,334
Cap-	$95,291,650