Post-Combine 2012 Patriots Mock (Salary Cap)

Name	Position	Base Salary	Prorated Bonus	Roster Bonus	Other Bonus	Cap Value	Dead Money	Cap Savings
Tom Brady	QB	5,750,000	3,200,000	6,000,000	258,120	15,208,120	15,350,000	-141,880
Wes Welker	WR	9,515,000	0	0	0	9,515,000	0	9,515,000
Jerod Mayo	LB	1,125,000	7,875,000	0	208,120	9,333,120	21,075,000	-11,741,880
Vince Wilfork	DL	4,500,000	3,600,000	0	508,120	8,608,120	10,800,000	-2,191,880
Mario Williams	DL	4,500,000	3,500,000	0	0	8,000,000	40,000,000	-32,000,000
Matt Light	OL	3,400,000	3,000,000	0	1,600,000	8,000,000	3,000,000	5,000,000
Logan Mankins	OL	2,750,000	4,000,000	0	250,000	7,000,000	16,000,000	-9,000,000
Stephen Gostkowski	K	2,100,000	800,000	0	108,120	3,008,120	2,400,000	608,120
Robert Meachem	WR	1,250,000	750,000	0	0	2,000,000	2,250,000	250,000
Rob Ninkovich	LB	900,000	666,666	0	700,000	2,266,666	1,333,334	933,332
Brian Waters	OL	1,400,000	0	0	750,000	2,250,000	0	2,250,000
Kyle Arrington	DB	1,850,000	200,000	0	100,000	2,150,000	200,000	1,950,000
Nate Solder	OL	763,204	177,817	0	0	1,941,021	6,217,869	-4,276,848
Andre Carter	DE	1,250,000	0	500000	0	1,750,000	0	1,750,000
Devin McCourty	DB	540,000	1,145,000	0	58,120	1,743,120	3,435,000	-1,691,880
BenJarvus Green-Ellis	RB	750,000	500,000	0	0	1,250,000	1,500,000	-250,000
Danny Woodhead	RB	700,000	141,668	0	658,120	1,499,788	141,668	1,358,120
Courtney Upshaw	LB	390,000	981,500	0	0	1,371,500	3,926,000	-2,554,500
Ron Brace	DL	777,000	560,000	0	8,120	1,345,120	560,000	785,120
Devon Still	DL	390,000	842,500	0	0	1,232,500	3,370,000	-2,137,500
Dan Connolly	OL	810,000	150,000	0	0	960,000	450,000	360,000
Jordan Babineaux	DB	1,000,000	250,000	0	0	1,250,000	500,000	750,000
Ras-I Dowling	DB	616,095	589,382	0	0	1,205,477	2,735,618	-1,530,141
Patrick Chung	DB	615,000	500,000	0	58,120	1,173,120	500,000	673,120
Rob Gronkowski	TE	540,000	440,000	0	38,120	1,018,120	880,000	138,120
Sebastian Vollmer	OL	650,000	305,000	0	25,000	980,000	305,000	675,000
Deion Branch	WR	910,000	0	0	0	910,000	0	910,000
Matthew Slater	ST/WR	550,000	250,000	0	0	800,000	1,000,000	-200,000
Aaron Hernandez	TE	540,000	50,000	104000	96,000	790,000	100,000	690,000
Brandon Spikes	LB	540,000	240,000	0	8,120	788,120	480,000	308,120
Shane Vereen	RB	465,000	254,300	0	67,325	786,625	1,132,938	-346,313
Alshon Jeffery	WR	390,000	376,750	0	0	766,750	1,507,000	-740,250
James Ihedigbo	DB	685,000	0	0	0	685,000	0	685,000
Stevan Ridley	RB	509,250	162,000	0	0	671,250	486,000	185,250
Ryan Mallett	QB	508,992	160,969	0	0	669,961	482,907	187,054
Julian Edelman	WR/ST	615,000	12,175	0	8,120	635,295	12,175	623,120
Zoltan Mesko	P	540,000	46,812	0	8,120	594,932	93,626	501,306
Myron Pryor	DL	565,000	19,750	0	0	584,750	19,750	565,000
Trumaine Johnson	DB	390,000	172,500	0	0	562,500	690,000	-127,500
Brandon Deaderick	DL	540,000	10,075	0	8,120	558,195	20,150	538,045
Kyle Love	DL	540,000	0	0	0	540,000	0	540,000
Dane Fletcher	LB	540,000	3,334	0	8,120	551,454	3,334	548,120
Dorin Dickerson	TE	540,000	0	0	0	540,000	0	540,000
Marcus Cannon	OL	481,281	50,125	0	0	531,406	150,375	381,031
Juron Criner	WR	390,000	153,750	0	0	543,750	615,000	-71,250
Brandon Brooks	OL	390,000	121,106	0	0	511,106	484,424	26,682
Phil Blake	OL	390,000	105,045	0	0	495,045	420,180	74,865
Sterling Moore	DB	465,000	0	0	0	465,000	0	465,000
Danny Aiken	ST	465,000	0	0	0	465,000	0	465,000
Jeff Tarpanian	LB/ST	465,000	0	0	0	465,000	0	465,000
Emmanuel Acho	LB	390,000	46,842	0	0	436,842	187,370	249,472
Justin Bethel	DB	390,000	23,556	0	0	413,556	94,224	319,332
Chigbo Anunoby	DL	390,000	0	0	0	390,000	0	390,000
Top 53 Cap Value						112,210,449
PUP/IR
Josh Chapman	DL	390,000	100,125	0	0	490,125	400,500	90,625
Ryan Broyles	WR	390,000	96,000	0	0	486,000	384,000	102,000
PUP/IR Value						976,125
Practice Squad	8x 96,000	768,000
Dead Cap
Leigh Bodden	3,000,000
Ty Warren	2,750,012
Tully Banta-Cain	2,000,000
Chad Ochocinco	1,583,333
Nick Kaczur	875,000
Jermaine Cunningham	660,000
Darius Butler	542,500
Mike Wright	450,000
Taylor Price	352,290
Brandon Tate	188,750
Ryan Wendell	150,000
Lee Smith	128,610
Josh Barrett	125,000
Marcus Stroud	75,000
Markell Carter	70,539
Kade Weston	19,850
Sergio Brown	19,419
Malcolm Williams	18,000
Steve Maneri	15,000
Rich Ohrnberger	15,000
Aaron Lavarius	12,000
Corey Woods	8,000
Jeff Tarpanian	6,000
Kyle Hix	6,000
Mike Berry	5,334
Thomas Austin	5,000
Will Yeatman	4,667
Clay Nurse	3,334
Alex Silvestro	2,334
Ryan Coulson	1,667
Jeremy Ross	667
	Roster Cap	113,954,574
	Total Dead Cap	12,943,306
	Cap Total	126,897,880
	2012 Cap	120,600,000
	Rollover	6,668,877
	Total	127,268,877
	Cap Space	370,997