{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["ARI","ATL","BAL","BUF","CAR","CHI","CIN","CLE","DAL","DEN","DET","GB","HOU","IND","JAX","KC","MIA","MIN","NE","NO","NYG","NYJ","OAK","PHI","PIT","SD","SF","SEA","STL","TB","TEN","WAS"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"ARI","index":0,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Ryan Lindley ","QB",570000,26327,{"$f":"D4+C4","v":596327},660000,26327,{"$f":"G4+F4","v":686327},null,"UFA"]
["Carson Palmer ","QB",9000000,2000000,{"$f":"D5+C5","v":11000000},10000000,2000000,{"$f":"G5+F5","v":12000000},null,"UFA"]
["Drew Stanton ","QB",2000000,666667,{"$f":"D6+C6","v":2666667},3200000,666667,{"$f":"G6+F6","v":3866667},null,"UFA"]
[]
["Marshawn Lynch ","RB",5500000,null,{"$f":"D8+C8","v":5500000},7500000,null,{"$f":"G8+F8","v":7500000},null,"UFA"]
["Stepfan Taylor ","RB",495000,50125,{"$f":"D9+C9","v":545125},585000,50125,{"$f":"G9+F9","v":635125},675000,50125,{"$f":"J9+I9","v":725125},null,"UFA"]
["De' Anthony Thomas","RB",420000,47021.824186991871,467021.8241869919,525653.37601626012,47021.824186991871,572675.20020325202,632718.7395325203,47021.824186991871,679740.5637195122,744763.88739837392,47021.824186991871,791785.71158536582,null,"UFA"]
["Robert Hughes ","FB",495000,null,{"$f":"D11+C11","v":495000},585000,null,{"$f":"G11+F11","v":585000},null,"RFA"]
[]
["Martellus Bennett ","TE",4900000,null,{"$f":"D13+C13","v":4900000},5000000,null,{"$f":"G13+F13","v":5000000},5185000,null,{"$f":"J13+I13","v":5185000},null,"UFA"]
["Robert Housler ","TE",1389000,171023,{"$f":"D14+C14","v":1560023},null,"UFA"]
[]
["Jaron Brown ","WR",495000,3000,{"$f":"D16+C16","v":498000},585000,3000,{"$f":"G16+F16","v":588000},null,"RFA"]
["Larry Fitzgerald ","WR",6600000,2000000,8600000,21600000,2000000,{"$f":"G17+F17","v":23600000},17600000,null,{"$f":"J17+I17","v":17600000},17350000,null,{"$f":"M17+L17","v":17350000},17350000,null,{"$f":"P17+O17","v":17350000},null,"UFA"]
["Michael Floyd ","WR",1296500,1423000,2719500,1749750,1423000,3172750,null,"3-25 Option"]
["Devin Hester","WR",855000,null,855000,955000,null,955000,955000,null,955000,null,"UFA"]
["Darrius Heyward-Bey","WR",730000,null,730000,855000,null,{"$f":"G20+F20","v":855000},855000,null,{"$f":"J20+I20","v":855000},null,"UFA"]
[]
["Lyle Sendlein ","C",3425000,700000,{"$f":"D22+C22","v":4125000},3575000,700000,{"$f":"G22+F22","v":4275000},null,"UFA"]
["Philip Blake ","G",420000,null,420000,510000,null,510000,null,"RFA"]
["Daryn Colledge ","G",5775000,1500000,7275000,5775000,1500000,7275000,null,"UFA"]
["Jonathan Cooper ","G",1066318,2240273,3306591,1727637,2240273,3967910,2388955,2240273,{"$f":"J25+I25","v":4629228},null,"TOP10 Option"]
["Paul Fanaika ","G",730000,50000,780000,null,"UFA"]
["Earl Watford ","G",495000,108716,603716,585000,108716,{"$f":"G27+F27","v":693716},675000,108716,{"$f":"J27+I27","v":783716},null,"UFA"]
["Nate Potter ","LT",570000,14856,584856,660000,14856,674856,null,"UFA"]
["Bradley Sowell ","LT",570000,null,570000,null,"RFA"]
["JaWuan James","OT",420000,297122.51504065038,717122.51504065038,624697.05609756103,297122.51504065038,921819.57113821141,797037.23678861803,297122.51504065038,1094159.7518292684,977393.2398373984,297122.51504065038,1274515.7548780488,null,"UFA"]
["Bobby Massie ","RT",570000,110845,680845,660000,110845,{"$f":"G31+F31","v":770845},null,"UFA"]
["DEFENSE"]
["Montori Hughes ","DE",495000,null,{"$f":"D33+C33","v":495000},585000,null,{"$f":"G33+F33","v":585000},675000,null,{"$f":"J33+I33","v":675000},null,"UFA"]
["Khyri Thornton","DT",420000,25735.457317073171,445735.45731707319,527356.28536585381,25735.457317073171,553091.74268292694,630760.39378048794,25735.457317073171,656495.85109756107,738973.99560975621,25735.457317073171,764709.45292682934,null,"UFA"]
["Dan Williams ","DT",2085000,100000,2185000,null,"UFA"]
[]
["Calais Campbell ","DE",8250000,3000000,{"$f":"D37+C37","v":11250000},11750000,3000000,{"$f":"G37+F37","v":14750000},12250000,3000000,{"$f":"J37+I37","v":15250000},null,"UFA"]
["Darnell Dockett ","DE",8750000,null,8750000,9800000,null,9800000,null,"UFA"]
["Dontay Moch ","DE",570000,null,570000,null,"RFA"]
["Adrian Tracy ","DE",495000,null,495000,null,"RFA"]
[]
["Audie Cole ","ILB",570000,null,{"$f":"D42+C42","v":570000},660000,null,{"$f":"G42+F42","v":660000},null,"UFA"]
["Brock Coyle","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Josh McNary ","ILB",495000,null,{"$f":"D44+C44","v":495000},null,"ERFA"]
["Kevin Minter ","ILB",604559,393236,{"$f":"D45+C45","v":997795},804118,393236,{"$f":"G45+F45","v":1197354},1003667,393236,{"$f":"J45+I45","v":1396903},null,"UFA"]
["Daryl Washington ","ILB",5500000,500000,6000000,6000000,500000,6500000,7000000,500000,7500000,7000000,null,{"$f":"M46+L46","v":7000000},null,"UFA"]
["John Abraham ","OLB",3000000,500000,3500000,null,"UFA"]
["Sam Acho ","OLB",1389000,118607,1507607,null,"UFA"]
["Lorenzo Alexander ","OLB",1005000,450000,1455000,1550000,450000,{"$f":"G49+F49","v":2000000},null,"UFA"]
["Jonathan Newsome","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
[]
["Tony Jefferson ","S",495000,3366,{"$f":"D52+C52","v":498366},585000,3368,{"$f":"G52+F52","v":588368},null,"RFA"]
["Rashad Johnson ","S",1800000,333333,{"$f":"D53+C53","v":2133333},1500000,333334,{"$f":"G53+F53","v":1833334},null,"UFA"]
["Tyrann Mathieu ","S",647031,66250,{"$f":"D54+C54","v":713281},789687,66250,{"$f":"G54+F54","v":855937},846407,66250,{"$f":"J54+I54","v":912657},null,"UFA"]
["Curtis Taylor ","S",645000,null,{"$f":"D55+C55","v":645000},null,"ERFA"]
["Dezmen Southward","S",420000,28055.378252032522,448055.3782520325,527170.69169105694,28055.378252032522,555226.0699430895,630973.82650650409,28055.378252032522,659029.20475853665,739605.01410406502,28055.378252032522,767660.39235609758,null,"UFA"]
[]
["Justin Bethel ","CB",570000,28556,{"$f":"D58+C58","v":598556},660000,28556,{"$f":"G58+F58","v":688556},null,"UFA"]
["Travis Carrie","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Patrick Peterson ","CB",2888114,2975818,5863932,9457833,0,9457833,null,"UFA"]
["Jerraud Powers ","CB",3750000,1000000,4750000,3500000,1000000,4500000,null,"UFA"]
["Jaylen Watkins","CB",420000,111922.06524390244,531922.06524390238,520461.3567317074,111922.06524390244,632383.42197560985,638689.56170975626,111922.06524390244,750611.62695365865,762416.75296585378,111922.06524390244,874338.81820975617,null,"UFA"]
[]
["Jay Feely","K",955000,null,955000,955000,null,955000,null,"UFA"]
["Mike Leach ","LS",1025000,66667,{"$f":"D65+C65","v":1091667},null,"UFA"]
["Dave Zastudil ","P",980000,272500,{"$f":"D66+C66","v":1252500},1425000,272500,{"$f":"G66+F66","v":1697500},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":42},null,null,{"$f":"COUNTA(I4:I67)","v":20},null,null,{"$f":"COUNTA(L4:L67)","v":7}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":118813544.24004065},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":138445274.00594309},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":62107665.99835854},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":28823010.129956096}]
["Dead Money",null,11225423,null,null,238214]
["Cap Rollover",null,5750007,null,null,{"$f":"C73","v":8711039.759959355},null,null,{"$f":"F73","v":3027551.7540162653},null,null,{"$f":"I73","v":73919885.755657718}]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":8711039.759959355},null,null,{"$f":"133000000-F70-F71+F72","v":3027551.7540162653},null,null,{"$f":"133000000-I70-I71+I72","v":73919885.755657718},null,null,{"$f":"133000000-L70-L71+L72","v":178096875.62570161}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Brett Brackett ","TE",420000,null,{"$f":"D79+C79","v":420000},510000,null,{"$f":"G79+F79","v":510000},null,"RFA"]
["Dan Buckner ","WR",420000,null,420000,510000,null,{"$f":"G80+F80","v":510000},null,"RFA"]
["Laron Byrd ","WR",570000,null,570000,null,"RFA"]
["Tommie Draheim ","G",420000,null,420000,510000,null,{"$f":"G82+F82","v":510000},null,"RFA"]
["Kenny Demens ","ILB",495000,null,495000,585000,null,{"$f":"G83+F83","v":585000},null,"RFA"]
["JoJo Dickson ","ILB",420000,null,420000,510000,null,{"$f":"G84+F84","v":510000},null,"RFA"]
["Dan Giordano ","OLB",495000,null,495000,585000,2750,{"$f":"G85+F85","v":587750},null,"RFA"]
["Orhian Johnson ","S",420000,null,420000,510000,null,{"$f":"G86+F86","v":510000},null,"RFA"]

{"sheet":"ATL","index":1,"n_rows":85,"n_cols":25,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["David Fales","QB",420000,28186.453252032519,{"$f":"D4+C4","v":448186.45325203252},527160.20569105691,28186.453252032519,{"$f":"G4+F4","v":555346.65894308942},630985.88540650404,28186.453252032519,{"$f":"J4+I4","v":659172.33865853655},739640.66650406504,28186.453252032519,{"$f":"M4+L4","v":767827.11975609756},null,"UFA"]
["Johnny Football","QB",420000,2735718.5418699188,{"$f":"D5+C5","v":3155718.5418699188},1270924.7581077237,2735718.5418699188,{"$f":"G5+F5","v":4006643.2999776425},2019992.8533209357,2735718.5418699188,{"$f":"J5+I5","v":4755711.3951908546},2803901.3250556914,2735718.5418699188,{"$f":"M5+L5","v":5539619.8669256102},null,"TOP10 Option"]
["Mark Sanchez","QB",730000,null,{"$f":"D6+C6","v":730000},855000,null,{"$f":"G6+F6","v":855000},855000,null,{"$f":"J6+I6","v":855000},980000,null,{"$f":"M6+L6","v":980000},null,"UFA"]
[]
["Carlos Hyde","RB",420000,511371.52926829271,{"$f":"D8+C8","v":931371.52926829271},681471.57427032525,511371.52926829271,{"$f":"G8+F8","v":1192843.103538618},904481.37188841472,511371.52926829271,{"$f":"J8+I8","v":1415852.9011567074},1137863.7182329269,511371.52926829271,{"$f":"M8+L8","v":1649235.2475012196},null,"UFA"]
["Rashad Jennings","RB",814000,null,{"$f":"D9+C9","v":814000},814000,null,{"$f":"G9+F9","v":814000},814000,null,{"$f":"J9+I9","v":814000},null,"UFA"]
["Maurice Jones-Drew","RB",0,1000000,{"$f":"D10+C10","v":1000000},0,1000000,{"$f":"G10+F10","v":1000000},null,"UFA"]
["Bishop Sankey","RB",420000,265768.94878048782,{"$f":"D11+C11","v":685768.94878048776},616388.11593902437,265768.94878048782,{"$f":"G11+F11","v":882157.06471951213},781313.13238658546,265768.94878048782,{"$f":"J11+I11","v":1047082.0811670732},953909.07983170729,265768.94878048782,{"$f":"M11+L11","v":1219678.028612195},null,"UFA"]
["Jed Collins","FB",730000,null,{"$f":"D12+C12","v":730000},730000,null,{"$f":"G12+F12","v":730000},730000,null,{"$f":"J12+I12","v":730000},null,"UFA"]
[]
["John Carlson","TE",855000,null,{"$f":"D14+C14","v":855000},855000,null,{"$f":"G14+F14","v":855000},1000000,null,{"$f":"J14+I14","v":1000000},1290000,null,{"$f":"M14+L14","v":1290000},null,"UFA"]
["Dustin Keller","TE",855000,null,{"$f":"D15+C15","v":855000},855000,null,{"$f":"G15+F15","v":855000},1000000,null,{"$f":"J15+I15","v":1000000},1290000,null,{"$f":"M15+L15","v":1290000},null,"UFA"]
["Levine Toilolo ","TE",495000,75146,570146,585000,75146,{"$f":"G16+F16","v":660146},675000,75146,{"$f":"J16+I16","v":750146},null,"UFA"]
[]
["Jared Abbrederis","WR",420000,156135.90060975609,{"$f":"D18+C18","v":576135.90060975612},532855.72347967478,156135.90060975609,{"$f":"G18+F18","v":688991.6240894309},661667.20102682931,156135.90060975609,{"$f":"J18+I18","v":817803.10163658543},796469.91008780489,156135.90060975609,{"$f":"M18+L18","v":952605.81069756101},null,"UFA"]
["Earl Bennett","WR",855000,null,855000,855000,null,855000,855000,null,{"$f":"J19+I19","v":855000},null,"UFA"]
["Jerricho Cotchery","WR",955000,null,955000,955000,null,955000,955000,null,{"$f":"J20+I20","v":955000},null,"UFA"]
["Eric Decker","WR",1400000,600000,2000000,6200000,600000,6800000,8000000,600000,{"$f":"J21+I21","v":8600000},9700000,600000,{"$f":"M21+L21","v":10300000},12700000,600000,{"$f":"P21+O21","v":13300000},17000000,null,{"$f":"S21+R21","v":17000000},22000000,null,{"$f":"V21+U21","v":22000000},null,"UFA"]
["Stephen Hill ","WR",818394,null,818394,1032590,null,1032590,null,"UFA"]
["Marquise Lee","WR",420000,1150369.6138211382,1570369.6138211382,851137.19622764224,1150369.6138211382,{"$f":"G23+F23","v":2001506.8100487804},1225331.9476715447,1150369.6138211382,{"$f":"J23+I23","v":2375701.5614926829},1616931.1061593494,1150369.6138211382,{"$f":"M23+L23","v":2767300.7199804876},null,"TOP3-25 Option"]
[]
["Brian De La Puente","C",0,1500000,{"$f":"D25+C25","v":1500000},1800000,1500000,{"$f":"G25+F25","v":3300000},2750000,1500000,{"$f":"J25+I25","v":4250000},4000000,1500000,{"$f":"M25+L25","v":5500000},5200000,1500000,{"$f":"P25+O25","v":6700000},null,"UFA"]
["Justin Blalock","G",700000,300000,{"$f":"D26+C26","v":1000000},800000,300000,{"$f":"G26+F26","v":1100000},1100000,300000,{"$f":"J26+I26","v":1400000},1500000,300000,{"$f":"M26+L26","v":1800000},1900000,300000,{"$f":"P26+O26","v":2200000},null,"UFA"]
["Gabe Carimi","G",785000,65000,{"$f":"D27+C27","v":850000},null,"UFA"]
["Laurent Duvernay-Tardiff","G",420000,12841.087398373984,{"$f":"D28+C28","v":432841.08739837399},528387.8349593496,12841.087398373984,{"$f":"G28+F28","v":541228.92235772358},629574.11174796754,12841.087398373984,{"$f":"J28+I28","v":642415.19914634153},735466.72699186986,12841.087398373984,{"$f":"M28+L28","v":748307.81439024385},null,"UFA"]
["Ben Grubbs ","G",6200000,300000,6500000,7600000,300000,{"$f":"G29+F29","v":7900000},8300000,300000,{"$f":"J29+I29","v":8600000},null,"UFA"]
["Harvey Dahl","RT",800000,200000,1000000,1350000,200000,{"$f":"G30+F30","v":1550000},1750000,200000,{"$f":"J30+I30","v":1950000},null,"UFA"]
["James Hurst","RT",420000,53807.885975609759,{"$f":"D31+C31","v":473807.88597560977},525110.49107317068,53807.885975609759,{"$f":"G31+F31","v":578918.37704878044},633343.05721707316,53807.885975609759,{"$f":"J31+I31","v":687150.94319268293},746609.69620487804,53807.885975609759,{"$f":"M31+L31","v":800417.58218048781},null,"UFA"]
["Jermon Bushrod ","LT",5100000,null,{"$f":"D32+C32","v":5100000},5850000,null,{"$f":"G32+F32","v":5850000},6500000,null,{"$f":"J32+I32","v":6500000},6700000,null,{"$f":"M32+L32","v":6700000},null,"UFA"]
["Erik Pears","LT",500000,500000,{"$f":"D33+C33","v":1000000},1100000,500000,{"$f":"G33+F33","v":1600000},1400000,500000,{"$f":"J33+I33","v":1900000},null,"UFA"]
["DEFENSE"]
["Anthony Johnson","DT",420000,45684.432926829271,{"$f":"D35+C35","v":465684.43292682926},525760.36731707316,45684.432926829271,{"$f":"G35+F35","v":571444.80024390249},632595.69953658537,45684.432926829271,{"$f":"J35+I35","v":678280.13246341469},744400.1169756098,45684.432926829271,{"$f":"M35+L35","v":790084.54990243912},null,"UFA"]
["Jeremiah Ratliff","NT",800000,200000,{"$f":"D36+C36","v":1000000},2200000,200000,{"$f":"G36+F36","v":2400000},null,"UFA"]
["Ndamukong Suh ","NT",0,7000000,7000000,0,7000000,7000000,500000,7000000,{"$f":"J37+I37","v":7500000},2500000,7000000,{"$f":"M37+L37","v":9500000},5000000,7000000,{"$f":"P37+O37","v":12000000},15000000,null,{"$f":"S37+R37","v":15000000},19000000,null,{"$f":"V37+U37","v":19000000},null,"UFA"]
[]
["Jonathan Babineaux","DE",0,1300000,1300000,2100000,1300000,3400000,3000000,1300000,4300000,null,"UFA"]
["Henry Melton","DE",0,2000000,{"$f":"D40+C40","v":2000000},3200000,2000000,{"$f":"G40+F40","v":5200000},4700000,2000000,{"$f":"J40+I40","v":6700000},6300000,2000000,{"$f":"M40+L40","v":8300000},8300000,2000000,{"$f":"P40+O40","v":10300000},null,"UFA"]
["Antonio Smith","DE",500000,500000,{"$f":"D41+C41","v":1000000},1100000,500000,{"$f":"G41+F41","v":1600000},1400000,500000,{"$f":"J41+I41","v":1900000},null,"UFA"]
[]
["Joplo Bartu ","ILB",495000,1666,{"$f":"D43+C43","v":496666},585000,1668,{"$f":"G43+F43","v":586668},null,"RFA"]
["Karlos Dansby","ILB",150000,3000000,{"$f":"D44+C44","v":3150000},150000,3000000,{"$f":"G44+F44","v":3150000},500000,3000000,{"$f":"J44+I44","v":3500000},1500000,3000000,{"$f":"M44+L44","v":4500000},2700000,3000000,{"$f":"P44+O44","v":5700000},null,"UFA"]
["Akeem Dent ","ILB",725000,135725,{"$f":"D45+C45","v":860725},null,"UFA"]
["Darryl Sharpton","ILB",550000,200000,{"$f":"D46+C46","v":750000},900000,200000,{"$f":"G46+F46","v":1100000},1100000,200000,{"$f":"J46+I46","v":1300000},1450000,200000,{"$f":"M46+L46","v":1650000},null,"UFA"]
["Jared Allen","OLB",0,2000000,{"$f":"D47+C47","v":2000000},2550000,2000000,{"$f":"G47+F47","v":4550000},3850000,2000000,{"$f":"J47+I47","v":5850000},5600000,2000000,{"$f":"M47+L47","v":7600000},null,"UFA"]
["Cliff Avril ","OLB",0,2000000,{"$f":"D48+C48","v":2000000},3000000,2000000,{"$f":"G48+F48","v":5000000},4000000,2000000,{"$f":"J48+I48","v":6000000},5500000,2000000,{"$f":"M48+L48","v":7500000},7500000,2000000,{"$f":"P48+O48","v":9500000},null,"UFA"]
["Chris Clemons","OLB",1000000,500000,1500000,null,"UFA"]
["Jackson Jeffcoat","OLB",420000,126393.59776422764,{"$f":"D50+C50","v":546393.59776422766},519303.63413008128,126393.59776422764,{"$f":"G50+F50","v":645697.23189430893},640020.94270162599,126393.59776422764,{"$f":"J50+I50","v":766414.54046585364},766353.00981138204,126393.59776422764,{"$f":"M50+L50","v":892746.6075756097},null,"UFA"]
["Adrian Hubbard","OLB",420000,125930.03983739838,{"$f":"D51+C51","v":545930.03983739833},519340.71876422764,125930.03983739838,{"$f":"G51+F51","v":645270.75860162603},639978.29537235782,125930.03983739838,{"$f":"J51+I51","v":765908.33520975616},766226.92205528473,125930.03983739838,{"$f":"M51+L51","v":892156.96189268306},null,"UFA"]
[]
["Alden Darby","S",420000,12391.382926829268,{"$f":"D53+C53","v":432391.38292682928},528423.81131707318,12391.382926829268,{"$f":"G53+F53","v":540815.19424390246},629532.73893658537,12391.382926829268,{"$f":"J53+I53","v":641924.12186341465},735344.40737560974,12391.382926829268,{"$f":"M53+L53","v":747735.79030243901},null,"UFA"]
["William Moore ","S",3500000,1650000,{"$f":"D54+C54","v":5150000},4000000,1650000,{"$f":"G54+F54","v":5650000},5000000,1650000,{"$f":"J54+I54","v":6650000},7000000,1650000,{"$f":"M54+L54","v":8650000},null,"UFA"]
["Sean Parker","S",420000,16052.957723577236,{"$f":"D55+C55","v":436052.95772357722},528130.88533333328,16052.957723577236,{"$f":"G55+F55","v":544183.84305691055},629869.60381788621,16052.957723577236,{"$f":"J55+I55","v":645922.56154146348},736340.35572032514,16052.957723577236,{"$f":"M55+L55","v":752393.31344390241},null,"UFA"]
[]
["Zackary Bowman","CB/S",600000,150000,{"$f":"D57+C57","v":750000},1100000,150000,{"$f":"G57+F57","v":1250000},1300000,150000,{"$f":"J57+I57","v":1450000},null,"UFA"]
["Adam Jones ","CB",2050000,null,{"$f":"D58+C58","v":2050000},1700000,null,{"$f":"G58+F58","v":1700000},null,"UFA"]
["Robert McClain","CB",2182244,null,{"$f":"D59+C59","v":2182244},null,"UFA"]
["Louchiez Purifoy","CB",420000,148110.48739837395,{"$f":"D60+C60","v":568110.48739837389},528595.76466666674,148110.48739837395,{"$f":"G60+F60","v":676706.25206504064},655110.4117918699,148110.48739837395,{"$f":"J60+I60","v":803220.8991902438},787509.46110894298,148110.48739837395,{"$f":"M60+L60","v":935619.94850731688},null,"UFA"]
["Richard Sherman ","CB",0,8400000,{"$f":"D61+C61","v":8400000},0,8400000,{"$f":"G61+F61","v":8400000},0,8400000,{"$f":"J61+I61","v":8400000},800000,8400000,{"$f":"M61+L61","v":9200000},1900000,8400000,{"$f":"P61+O61","v":10300000},13000000,null,{"$f":"S61+R61","v":13000000},16500000,null,{"$f":"V61+U61","v":16500000},null,"UFA"]
[]
["Matt Bryant ","K",2750000,562500,{"$f":"D63+C63","v":3312500},null,"UFA"]
["Josh Harris ","LS",570000,833,570833,null,"RFA"]
["Matt Bosher ","P",645000,23950,668950,null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C66)","v":52},null,null,{"$f":"COUNTA(F4:F66)","v":45},null,null,{"$f":"COUNTA(I4:I66)","v":40},null,null,{"$f":"COUNTA(L4:L66)","v":29},null,null,{"$f":"COUNTA(O4:O66)","v":8}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E3:E72)*E3:E72,ROW(INDIRECT(\"1:51\"))))","v":84110829.476626039},null,null,{"$f":"SUM(LARGE(ISNUMBER(H3:H72)*H3:H72,ROW(INDIRECT(\"1:51\"))))","v":101770157.94082928},null,null,{"$f":"SUM(LARGE(ISNUMBER(K3:K72)*K3:K72,ROW(INDIRECT(\"1:51\"))))","v":110411706.1123756},null,null,{"$f":"SUM(LARGE(ISNUMBER(N3:N72)*N3:N72,ROW(INDIRECT(\"1:51\"))))","v":104215729.3616683},null,null,{"$f":"SUM(LARGE(ISNUMBER(Q3:Q72)*Q3:Q72,ROW(INDIRECT(\"1:51\"))))","v":70000000}]
["Dead Money",null,51701583,null,null,7253689]
["Cap Rollover",null,3129200,null,null,{"$f":"C72","v":316787.52337396145},null,null,{"$f":"F72","v":24292940.582544684},null,null,{"$f":"I72","v":46881234.470169082},null,null,{"$f":"L72","v":75665505.108500779}]
["Cap Space",null,{"$f":"133000000-C69-C70+C71","v":316787.52337396145},null,null,{"$f":"133000000-F69-F70+F71","v":24292940.582544684},null,null,{"$f":"133000000-I69-I70+I71","v":46881234.470169082},null,null,{"$f":"133000000-L69-L70+L71","v":75665505.108500779},null,null,{"$f":"133000000-O69-O70+O71","v":138665505.10850078}]
["June 1st Cut","2/2"]
["Paycut","2/2"]
["Restructure","1/3"]
[]
["Practice Squad"]
["Keith Price","QB",420000,null,{"$f":"D78+C78","v":420000},528131.05583739839,16050.826422764227,{"$f":"G78+F78","v":544181.88226016262},629869.40773821145,16050.826422764227,{"$f":"J78+I78","v":645920.23416097567},736339.77600650408,16050.826422764227,{"$f":"M78+L78","v":752390.6024292683},null,"UFA"]
["Brett Smith","QB",420000,null,420000,528042.05271544727,15937.867479674798,543979.92019512202,629742.64649105701,15937.867479674798,645680.51397073176,736173.50044227648,15937.867479674798,752111.36792195123,null,"UFA"]
["Isaiah Crowell","RB",420000,null,420000,528400.79326829268,12679.108536585363,541079.90180487803,629559.20969268295,12679.108536585363,642238.31822926831,735422.66874146333,12679.108536585363,748101.77727804868,null,"UFA"]
["Jeremy Butler","WR",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Jalen Saunders","WR",420000,null,420000,527201.4676747967,27670.678455284549,554872.14613008127,630938.43412520329,27670.678455284549,658609.11258048785,739500.37575934955,27670.678455284549,767171.05421463412,null,"UFA"]
["Nate Askew","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Tevin McDonald","S",420000,null,{"$f":"D84+C84","v":420000},528436.94013008138,12227.272764227642,{"$f":"G84+F84","v":540664.21289430896},629517.64080162614,12227.272764227642,{"$f":"J84+I84","v":641744.91356585373},735299.76941138227,12227.272764227642,{"$f":"M84+L84","v":747527.04217560985},null,"UFA"]
["Gregory Ducre","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"BAL","index":2,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Joe Flacco ","QB",9000000,5800000,{"$f":"D4+C4","v":14800000},8750000,5800000,{"$f":"G4+F4","v":14550000},22750000,5800000,{"$f":"J4+I4","v":28550000},22750000,5800000,{"$f":"M4+L4","v":28550000},24750000,null,{"$f":"P4+O4","v":24750000},null,"UFA"]
["Nick Stephens ","QB",420000,null,{"$f":"D5+C5","v":420000},null,"ERFA"]
["Tyrod Taylor ","QB",645000,26327,671327,null,"UFA"]
[]
["Devonta Freeman","RB",420000,57415.112601626017,477415.11260162602,530949.40278048778,57415.112601626017,588364.51538211375,640947.98609105696,57415.112601626017,698363.09869268292,756062.78257886181,57415.112601626017,813477.89518048777,null,"UFA"]
["Bernard Pierce ","RB",570000,138986,{"$f":"D9+C9","v":708986},660000,138986,{"$f":"G9+F9","v":798986},null,"UFA"]
["Ray Rice ","RB",5750000,3000000,{"$f":"D10+C10","v":8750000},4750000,3000000,{"$f":"G10+F10","v":7750000},4750000,3000000,{"$f":"J10+I10","v":7750000},4750000,3000000,{"$f":"M10+L10","v":7750000},null,"UFA"]
["Vonta Leach ","FB",1750000,580000,2330000,null,"UFA"]
[]
["Brandon Pettigrew","TE",1500000,1000000,{"$f":"D13+C13","v":2500000},1500000,1000000,{"$f":"G13+F13","v":2500000},1500000,1000000,{"$f":"J13+I13","v":2500000},null,"UFA"]
["Kellen Winslow","TE",955000,null,955000,1045000,null,1045000,null,"UFA"]
[]
["Miles Austin","WR",1000000,400000,{"$f":"D16+C16","v":1400000},1500000,400000,{"$f":"G16+F16","v":1900000},2000000,400000,{"$f":"J16+I16","v":2400000},null,"UFA"]
["Marlon Brown ","WR",495000,1666,496666,585000,1668,{"$f":"G17+F17","v":586668},null,"RFA"]
["Gerrard Sheppard ","WR",420000,null,420000,null,"ERFA"]
["Torrey Smith ","WR",7000000,3741224,10741224,2000000,3500000,{"$f":"G19+F19","v":5500000},2000000,3500000,{"$f":"J19+I19","v":5500000},2000000,3500000,{"$f":"M19+L19","v":5500000},2000000,3500000,{"$f":"P19+O19","v":5500000},null,"UFA"]
[]
["Gino Gradkowski ","C",570000,121106,691106,660000,121106,{"$f":"G21+F21","v":781106},null,"UFA"]
["A.Q. Shipley ","C",570000,null,570000,null,"RFA"]
["Bryan Stork","C",420000,55120.767276422768,475120.76727642276,525005.46056910569,55120.767276422768,580126.22784552851,633463.84229674796,55120.767276422768,688584.60957317078,746966.79991869919,55120.767276422768,802087.56719512201,null,"UFA"]
["Fernando Velasco","C",855000,null,855000,855000,null,{"$f":"G24+F24","v":855000},855000,null,{"$f":"J24+I24","v":855000},null,"UFA"]
["Roberto Garza","G",1000000,500000,{"$f":"D25+C25","v":1500000},2000000,500000,{"$f":"G25+F25","v":2500000},null,"UFA"]
["Todd Herremans ","G",3000000,null,{"$f":"D26+C26","v":3000000},4000000,null,{"$f":"G26+F26","v":4000000},4000000,null,{"$f":"J26+I26","v":4000000},null,"UFA"]
["Jah Reid ","G",645000,140810,785810,null,"UFA"]
["Ricky Wagner ","LT",495000,36140,{"$f":"D28+C28","v":531140},585000,36140,{"$f":"G28+F28","v":621140},675000,36140,{"$f":"J28+I28","v":711140},675000,36140,{"$f":"M28+L28","v":711140},null,"UFA"]
["Zack Martin","OT",420000,1255142.2304878051,1675142.2304878051,878572.77089024405,1255142.2304878051,2133715.0013780491,1277484.705930488,1255142.2304878051,2532626.936418293,1694950.6844609759,1255142.2304878051,2950092.914948781,null,"TOP3-25 Option"]
["Morgan Moses","OT",420000,366796.86991869926,786796.86991869926,643160.5150406505,366796.86991869926,1009957.3849593498,831978.63483739842,366796.86991869926,1198775.5047560977,1029578.9927642277,366796.86991869926,1396375.8626829269,null,"UFA"]
["Kelechi Osemele ","RT",694170,218340,{"$f":"D31+C31","v":912510},846255,218340,{"$f":"G31+F31","v":1064595},null,"UFA"]
["DEFENSE"]
["Haloti Ngata ","DT",7000000,7000000,{"$f":"D33+C33","v":14000000},11000000,7000000,{"$f":"G33+F33","v":18000000},null,"UFA"]
["Ryan Pickett","DT",955000,null,{"$f":"D34+C34","v":955000},955000,null,{"$f":"G34+F34","v":955000},null,"UFA"]
["Jerrel Powe","DT",645000,null,{"$f":"D35+C35","v":645000},730000,null,{"$f":"G35+F35","v":730000},730000,null,{"$f":"J35+I35","v":730000},null,"UFA"]
["Will Sutton","DT",420000,145296.10467479678,565296.10467479681,525144.42138211383,145296.10467479678,670440.52605691063,650487.65016666672,145296.10467479678,795783.75484146352,781660.7965691057,145296.10467479678,926956.90124390251,null,"UFA"]
[]
["Chris Baker","DE",730000,null,{"$f":"D38+C38","v":730000},730000,null,{"$f":"G38+F38","v":730000},730000,null,{"$f":"J38+I38","v":730000},null,"UFA"]
["Chris Canty ","DE",2500000,666666,{"$f":"D39+C39","v":3166666},2660000,666667,{"$f":"G39+F39","v":3326667},null,"UFA"]
["Deangelo Tyson ","DE",570000,11898,{"$f":"D40+C40","v":581898},660000,11898,{"$f":"G40+F40","v":671898},null,"UFA"]
["Brandon Williams ","DE",495000,128750,{"$f":"D41+C41","v":623750},585000,128750,{"$f":"G41+F41","v":713750},675000,128750,{"$f":"J41+I41","v":803750},675000,128750,{"$f":"M41+L41","v":803750},null,"UFA"]
[]
["Arthur Brown ","ILB",566556,241224,{"$f":"D43+C43","v":807780},728111,241224,{"$f":"G43+F43","v":969335},889668,241224,{"$f":"J43+I43","v":1130892},889668,241224,{"$f":"M43+L43","v":1130892},null,"UFA"]
["Brad Jones ","ILB",3000000,null,3000000,3750000,null,{"$f":"G44+F44","v":3750000},null,"UFA"]
["Albert McClellan","ILB",1427080,null,1427080,null,"UFA"]
["Elvis Dumervil ","OLB",1875000,1500000,3375000,4875000,1500000,{"$f":"G46+F46","v":6375000},4875000,1500000,{"$f":"J46+I46","v":6375000},4875000,1500000,{"$f":"M46+L46","v":6375000},null,"UFA"]
["Justin Durant","OLB",855000,null,855000,855000,null,{"$f":"G47+F47","v":855000},null,"UFA"]
["Pernell McPhee ","OLB",645000,36140,681140,null,"UFA"]
["Trevor Reilly","OLB",420000,129476.5243902439,549476.52439024393,525184.4898373984,129476.5243902439,654661.01422764233,647577.63597560977,129476.5243902439,777054.16036585369,775663.48658536584,129476.5243902439,905140.01097560977,null,"UFA"]
["Terrell Suggs ","OLB",5600000,2200000,{"$f":"D50+C50","v":7800000},4400000,2200000,{"$f":"G50+F50","v":6600000},4600000,2200000,{"$f":"J50+I50","v":6800000},4000000,2200000,{"$f":"M50+L50","v":6200000},4000000,2200000,{"$f":"P50+O50","v":6200000},null,"UFA"]
["Courtney Upshaw ","OLB",871518,573000,{"$f":"D51+C51","v":1444518},1112277,573000,{"$f":"G51+F51","v":1685277},null,"UFA"]
[]
["Matt Elam ","S",712591,825364,{"$f":"D53+C53","v":1537955},1020182,825364,{"$f":"G53+F53","v":1845546},1327773,825364,{"$f":"J53+I53","v":2153137},null,"3-25 Option"]
["Kendrick Lewis","S",1200000,300000,{"$f":"D54+C54","v":1500000},1200000,300000,{"$f":"G54+F54","v":1500000},1200000,300000,{"$f":"J54+I54","v":1500000},1200000,300000,{"$f":"M54+L54","v":1500000},1200000,300000,{"$f":"P54+O54","v":1500000},null,"UFA"]
["Quintin Mikell","S",955000,null,{"$f":"D55+C55","v":955000},955000,null,{"$f":"G55+F55","v":955000},null,"UFA"]
["Ed Reynolds","S",420000,50927.432926829271,470927,525340.92731707322,50927.432926829271,576268.36024390254,633078.05553658539,50927.432926829271,684005.48846341472,745826.2129756097,50927.432926829271,796753.64590243902,null,"UFA"]
["Darian Stewart","S",900000,100000,{"$f":"D57+C57","v":1000000},900000,100000,{"$f":"G57+F57","v":1000000},900000,100000,{"$f":"J57+I57","v":1000000},null,"UFA"]
[]
["Cortland Finnegan","CB",0,1000000,{"$f":"D59+C59","v":1000000},3000000,1000000,{"$f":"G59+F59","v":4000000},1500000,1000000,{"$f":"J59+I59","v":2500000},null,"UFA"]
["Corey Graham","CB",600000,500000,{"$f":"D60+C60","v":1100000},2200000,500000,{"$f":"G60+F60","v":2700000},2200000,500000,{"$f":"J60+I60","v":2700000},2200000,500000,{"$f":"M60+L60","v":2700000},null,"UFA"]
["Jimmy Smith ","CB",1392504,981672,{"$f":"D61+C61","v":2374176},null,"3-25 Option"]
["Lardarius Webb ","CB",8500000,2000000,{"$f":"D62+C62","v":10500000},9000000,2000000,{"$f":"G62+F62","v":11000000},9000000,2000000,{"$f":"J62+I62","v":11000000},9000000,2000000,{"$f":"M62+L62","v":11000000},null,"UFA"]
[]
["Justin Tucker ","KP",570000,null,{"$f":"D64+C64","v":570000},null,"RFA"]
["Morgan Cox ","LS",730000,125000,{"$f":"D65+C65","v":855000},null,"UFA"]
["Sam Koch ","P",2200000,600000,{"$f":"D66+C66","v":2800000},2500000,600000,{"$f":"G66+F66","v":3100000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":42},null,null,{"$f":"COUNTA(I4:I67)","v":27},null,null,{"$f":"COUNTA(L4:L67)","v":18},null,null,{"$f":"COUNTA(O4:O67)","v":4}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":121483906.60934961},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":122128501.03009351},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":97064112.553110972},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":80811666.798129261},null,null,{"$f":"SUM(LARGE(ISNUMBER(Q4:Q67)*Q4:Q67,ROW(INDIRECT(\"1:51\"))))","v":37950000}]
["Dead Money",null,11770052,null,null,674283]
["Cap Rollover",null,1531423,null,null,{"$f":"C73","v":1277464.3906503916},null,null,{"$f":"F73","v":11474680.360556886},null,null,{"$f":"I73","v":47410567.807445914}]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":1277464.3906503916},null,null,{"$f":"133000000-F70-F71+F72","v":11474680.360556886},null,null,{"$f":"133000000-I70-I71+I72","v":47410567.807445914},null,null,{"$f":"133000000-L70-L71+L72","v":99598901.009316653}]
["June 1st Cut","0/2"]
["Paycut","1/2"]
["Restructure","1/3"]
[]
["Practice Squad"]
["Jeff Janis","WR",420000,null,420000,527338.55294308951,25957.112601626017,553295.66554471548,630780.78606666683,25957.112601626017,656737.89866829279,739034.28584715456,25957.112601626017,764991.39844878053,null,"UFA"]
["David Mims ","RT",495000,null,{"$f":"D80+C80","v":495000},null,"ERFA"]
["Rakim Cox Villanova","DE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Cody Larsen ","DE",420000,null,{"$f":"D82+C82","v":420000},null,"ERFA"]
["Jeremiah George","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Howard Jones","OLB",420000,null,420000,528203.52006504068,15145.023577235772,543348.54364227643,629786.07387642283,15145.023577235772,644931.09745365859,736093.3976325203,15145.023577235772,751238.42120975605,null,"UFA"]
["Ahmad Dixon","S",420000,null,420000,526976.40230894322,30483.995528455289,557460.39783739846,631197.25929593504,30483.995528455289,661681.25482439029,740265.59800325218,30483.995528455289,770749.59353170742,null,"UFA"]
["Asa Jackson ","CB",570000,null,{"$f":"D86+C86","v":570000},660000,34015,{"$f":"G86+F86","v":694015},null,"UFA"]

{"sheet":"BUF","index":3,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Pat Devlin","QB",730000,null,{"$f":"D4+C4","v":730000},730000,null,{"$f":"G4+F4","v":730000},null,"UFA"]
["E.J. Manuel ","QB",808877,1210509,{"$f":"D5+C5","v":2019386},1212755,1210509,{"$f":"G5+F5","v":2423264},1616632,1210509,{"$f":"J5+I5","v":2827141},null,"3-25 Option"]
["Josh McCown","QB",1300000,250000,{"$f":"D6+C6","v":1550000},2500000,250000,{"$f":"G6+F6","v":2750000},2500000,250000,{"$f":"J6+I6","v":2750000},null,"UFA"]
[]
["Peyton Hillis","RB",800000,null,{"$f":"D8+C8","v":800000},800000,null,{"$f":"G8+F8","v":800000},null,"UFA"]
["Fred Jackson ","RB",2700000,1000000,3700000,null,"UFA"]
["C.J. Spiller ","RB",5583583,333333,5916916,4031246,333334,{"$f":"G10+F10","v":4364580},null,"UFA"]
["Frank Summers","FB",570000,null,570000,null,"RFA"]
[]
["Scott Chandler","TE",2000000,500000,{"$f":"D13+C13","v":2500000},2000000,500000,{"$f":"G13+F13","v":2500000},null,"UFA"]
["Chris Gragg ","TE",495000,14793,{"$f":"D14+C14","v":509793},585000,14793,{"$f":"G14+F14","v":599793},675000,14793,{"$f":"J14+I14","v":689793},null,"UFA"]
["Lee Smith ","TE",688401,null,688401,510000,null,{"$f":"G15+F15","v":510000},null,"UFA"]
[]
["Tavon Austin ","WR",984591,null,{"$f":"D17+C17","v":984591},1564182,null,{"$f":"G17+F17","v":1564182},2143773,null,{"$f":"J17+I17","v":2143773},null,"TOP10 Option"]
["Anquan Boldin","WR",4000000,1000000,5000000,10000000,1000000,11000000,null,"UFA"]
["Marquise Goodwin ","WR",525000,149719,674719,615000,149719,764719,705000,149719,{"$f":"J19+I19","v":854719},null,"UFA"]
["Chris Hogan","WR",570000,null,570000,640000,null,640000,null,"UFA"]
["Dexter McCluster","WR",2000000,1000000,3000000,6500000,1000000,7500000,6500000,1000000,{"$f":"J21+I21","v":7500000},null,"UFA"]
["Robert Woods ","WR",626217,479868,1106085,847434,479868,1327302,1068650,479868,{"$f":"J22+I22","v":1548518},null,"UFA"]
[]
["Doug Legursky ","C",1000000,100000,{"$f":"D24+C24","v":1100000},null,"UFA"]
["Eric Wood ","C",4150000,1800000,{"$f":"D25+C25","v":5950000},4200000,1800000,{"$f":"G25+F25","v":6000000},4275000,1800000,{"$f":"J25+I25","v":6075000},4525000,1800000,{"$f":"M25+L25","v":6325000},null,"UFA"]
["Jeff Linkenbach","G",900000,null,{"$f":"D26+C26","v":900000},900000,null,900000,900000,null,{"$f":"J26+I26","v":900000},null,"UFA"]
["Kraig Urbik ","G",2675000,700000,{"$f":"D27+C27","v":3375000},2975000,700000,3675000,3300000,700000,4000000,null,"UFA"]
["Danny Watkins","G",700000,null,{"$f":"D28+C28","v":700000},700000,null,700000,null,"UFA"]
["Chris Watt","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Cordy Glenn ","LT",832289,494578,{"$f":"D30+C30","v":1326867},1053434,494578,1548012,null,"UFA"]
["Chris Hairston ","LT",1389000,103977,{"$f":"D31+C31","v":1492977},null,"UFA"]
["Michael Schofield","OT",420000,52749.695121951227,472749.69512195123,525195.14634146355,52749.695121951227,577944.84146341472,633245.70365853678,52749.695121951227,685995.39878048794,746321.86829268304,52749.695121951227,799071.56341463421,null,"UFA"]
["Andre Smith ","RT",4200000,null,{"$f":"D33+C33","v":4200000},5800000,null,{"$f":"G33+F33","v":5800000},null,"UFA"]
["DEFENSE"]
["Corbin Bryant","DT",600000,null,{"$f":"D35+C35","v":600000},600000,null,{"$f":"G35+F35","v":600000},null,"UFA"]
["Marcell Dareus ","DT",3157814,3335418,{"$f":"D36+C36","v":6493232},6521180,null,{"$f":"G36+F36","v":6521180},null,"UFA"]
["Kyle Williams ","DT",5300000,950000,{"$f":"D37+C37","v":6250000},4900000,950000,{"$f":"G37+F37","v":5850000},7000000,null,{"$f":"J37+I37","v":7000000},null,"UFA"]
[]
["Kroy Bierman","DE",855000,null,{"$f":"D39+C39","v":855000},855000,null,{"$f":"G39+F39","v":855000},null,"UFA"]
["Alan Branch ","DE",2150000,775000,{"$f":"D40+C40","v":2925000},2050000,775000,{"$f":"G40+F40","v":2825000},2250000,775000,{"$f":"J40+I40","v":3025000},null,"UFA"]
["Alex Carrington","DE",1500000,null,{"$f":"D41+C41","v":1500000},1500000,null,{"$f":"G41+F41","v":1500000},null,"UFA"]
["Jerry Hughes ","DE",3995000,null,{"$f":"D42+C42","v":3995000},null,"UFA"]
["Mario Williams ","DE",15000000,3800000,{"$f":"D43+C43","v":18800000},15200000,3800000,{"$f":"G43+F43","v":19000000},16100000,3800000,{"$f":"J43+I43","v":19900000},16500000,null,{"$f":"M43+L43","v":16500000},null,"UFA"]
[]
["Kiko Alonso ","ILB",600473,376891,{"$f":"D45+C45","v":977364},795946,376891,{"$f":"G45+F45","v":1172837},991418,376891,{"$f":"J45+I45","v":1368309},null,"UFA"]
["Reggie Walker","ILB",730000,null,730000,null,"UFA"]
["Nigel Bradham ","OLB",570000,116065,{"$f":"D47+C47","v":686065},660000,116065,{"$f":"G47+F47","v":776065},null,"UFA"]
["Manny Lawson ","OLB",2350000,750000,{"$f":"D48+C48","v":3100000},2350000,750000,{"$f":"G48+F48","v":3100000},2650000,750000,{"$f":"J48+I48","v":3400000},null,"UFA"]
["Arthur Moats","OLB",730000,null,730000,730000,null,730000,null,"UFA"]
["Ryan Shazier","OLB",420000,1098375.1984247968,1518375.1984247968,837028.74145731702,1098375.1984247968,1935403.9398821138,1198865.1302178863,1098375.1984247968,2297240.3286426831,1577531.118455691,1098375.1984247968,2675906.3168804878,null,"TOP3-25 Option"]
[]
["Terrence Brooks","S",420000,570591.85365853657,990591.85365853657,697166.18573170749,570591.85365853657,1267758.0393902441,934181.81918292691,570591.85365853657,1504773.6728414635,1182221.4355853661,570591.85365853657,1752813.2892439025,null,"UFA"]
["Jairus Byrd","S",9000000,4500000,{"$f":"D53+C53","v":13500000},8000000,4500000,{"$f":"G53+F53","v":12500000},3000000,4500000,{"$f":"J53+I53","v":7500000},2500000,4500000,{"$f":"M53+L53","v":7000000},2000000,4500000,{"$f":"P53+O53","v":6500000},5500000,0,{"$f":"S53+R53","v":5500000},null,"UFA"]
["Johnathan Meeks ","S",495000,49500,{"$f":"D54+C54","v":544500},585000,49500,{"$f":"G54+F54","v":634500},675000,49500,{"$f":"J54+I54","v":724500},null,"UFA"]
["Da'Norris Searcy ","S",1389000,121106,{"$f":"D55+C55","v":1510106},null,"UFA"]
["Duke Williams ","S",495000,117563,{"$f":"D56+C56","v":612563},585000,117563,{"$f":"G56+F56","v":702563},675000,117563,{"$f":"J56+I56","v":792563},null,"UFA"]
[]
["Ron Brooks ","CB",570000,100135,{"$f":"D58+C58","v":670135},660000,100135,{"$f":"G58+F58","v":760135},null,"UFA"]
["Antoine Cason","CB",1000000,200000,{"$f":"D59+C59","v":1200000},1000000,200000,{"$f":"G59+F59","v":1200000},null,"UFA"]
["Stephon Gilmore ","CB",1488559,1807120,{"$f":"D60+C60","v":3295679},2037839,1807120,{"$f":"G60+F60","v":3844959},null,"TOP10 Option"]
["Leodis McKelvin ","CB",3150000,1000000,{"$f":"D61+C61","v":4150000},3900000,1000000,{"$f":"G61+F61","v":4900000},3900000,1000000,{"$f":"J61+I61","v":4900000},null,"UFA"]
["Nickell Robey ","CB",495000,2333,{"$f":"D62+C62","v":497333},585000,2334,{"$f":"G62+F62","v":587334},null,"RFA"]
[]
["Dustin Hopkins ","K",495000,28000,{"$f":"D64+C64","v":523000},585000,28000,{"$f":"G64+F64","v":613000},675000,28000,{"$f":"J64+I64","v":703000},null,"UFA"]
["Garrison Sanborn ","LS",920000,176667,{"$f":"D65+C65","v":1096667},null,"UFA"]
["Pat McAffee","P",1000000,500000,{"$f":"D66+C66","v":1500000},3500000,500000,{"$f":"G66+F66","v":4000000},3500000,500000,{"$f":"J66+I66","v":4000000},4000000,500000,{"$f":"M66+L66","v":4500000},3000000,500000,{"$f":"P66+O66","v":3500000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":45},null,null,{"$f":"COUNTA(I4:I67)","v":25},null,null,{"$f":"COUNTA(L4:L67)","v":7}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E74)*E4:E74,ROW(INDIRECT(\"1:51\"))))","v":128615346.05208334},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H74)*H4:H74,ROW(INDIRECT(\"1:51\"))))","v":133060531.82073578},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K74)*K4:K74,ROW(INDIRECT(\"1:51\"))))","v":87690325.400264636},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N74)*N4:N74,ROW(INDIRECT(\"1:51\"))))","v":39552791.169539019}]
["Dead Money",null,19328179,null,null,355821]
["Cap Rollover",null,17801975,null,null,{"$f":"C73","v":2858449.9479166567},null,null,{"$f":"F73","v":2442097.1271808743},null,null,{"$f":"I73","v":47751771.726916239}]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":2858449.9479166567},null,null,{"$f":"133000000-F70-F71+F72","v":2442097.1271808743},null,null,{"$f":"133000000-I70-I71+I72","v":47751771.726916239},null,null,{"$f":"133000000-L70-L71+L72","v":141198980.55737722}]
["June 1st Cut","0/2"]
["Paycut","2/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Jeff Tuel ","QB",495000,null,{"$f":"D79+C79","v":495000},585000,1668,{"$f":"G79+F79","v":586668},null,"RFA"]
["Silas Redd","RB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Rob Blanchflower","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Erik Lora","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Joe Unga","OT",495000,null,495000,570000,null,570000,null,"RFA"]
["Bruce Gaston","DT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Max Bullough","ILB",420000,null,420000,525945.36422764231,43371.971544715452,569317.33577235776,632382.95308943093,43371.971544715452,675754.92463414639,743771.12747967476,43371.971544715452,787143.09902439022,null,"UFA"]
["Kevin Pierre-Louis","OLB",420000,null,420000,527193.88024390244,27765.521341463413,554959.40158536588,630947.15967073175,27765.521341463413,658712.68101219519,739526.17302439024,27765.521341463413,767291.69436585368,null,"UFA"]

{"sheet":"CAR","index":4,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Cam Newton ","QB",3378477,3629636,{"$f":"D4+C4","v":7008113},null,"TOP10 Option"]
["Kyle Orton","QB",955000,null,{"$f":"D5+C5","v":955000},955000,0,{"$f":"G5+F5","v":955000},955000,null,{"$f":"J5+I5","v":955000},null,"UFA"]
[]
["BenJarvus Green-Ellis","RB",855000,null,{"$f":"D7+C7","v":855000},950000,null,{"$f":"G7+F7","v":950000},1195000,null,{"$f":"J7+I7","v":1195000},null,"UFA"]
["Jonathan Stewart ","RB",900000,null,{"$f":"D8+C8","v":900000},900000,null,900000,900000,null,900000,null,"UFA"]
["DeAngelo Williams ","RB",2000000,4000000,6000000,2333333,4000000,6333333,null,"UFA"]
["Mike Tolbert ","FB",2850000,500000,3350000,2925000,500000,3425000,null,"UFA"]
[]
["Jake Ballard","TE",730000,null,{"$f":"D12+C12","v":730000},850000,null,{"$f":"G12+F12","v":850000},1100000,null,{"$f":"J12+I12","v":1100000},1320000,null,{"$f":"M12+L12","v":1320000},null,"UFA"]
["Fred Davis","TE",855000,null,{"$f":"D13+C13","v":855000},855000,null,{"$f":"G13+F13","v":855000},1000000,null,{"$f":"J13+I13","v":1000000},1290000,null,{"$f":"M13+L13","v":1290000},null,"UFA"]
["Jimmy Graham","TE",7035000,null,{"$f":"D14+C14","v":7035000},null,"UFA"]
[]
["Kenny Britt","WR",500000,500000,{"$f":"D16+C16","v":1000000},1500000,500000,{"$f":"G16+F16","v":2000000},1750000,500000,{"$f":"J16+I16","v":2250000},2250000,500000,{"$f":"M16+L16","v":2750000},null,"UFA"]
["Antonio Brown ","WR",6770000,null,{"$f":"D17+C17","v":6770000},6770000,null,{"$f":"G17+F17","v":6770000},9020000,null,{"$f":"J17+I17","v":9020000},9480000,null,{"$f":"M17+L17","v":9480000},null,"UFA"]
["Josh Brown","WR",420000,null,{"$f":"D18+C18","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["Mario Manningham","WR",250000,500000,{"$f":"D19+C19","v":750000},1200000,500000,{"$f":"G19+F19","v":1700000},1550000,500000,{"$f":"J19+I19","v":2050000},null,"UFA"]
["Sidney Rice","WR",500000,500000,{"$f":"D20+C20","v":1000000},1700000,500000,{"$f":"G20+F20","v":2200000},2300000,500000,{"$f":"J20+I20","v":2800000},null,"UFA"]
[]
["Brian Folkerts ","C",495000,null,{"$f":"D22+C22","v":495000},null,"ERFA"]
["Ryan Kalil ","C",6800000,3600000,10400000,7416000,3600000,{"$f":"G23+F23","v":11016000},9550000,null,{"$f":"J23+I23","v":9550000},null,"UFA"]
["Edmund Kugbila ","G",495000,114114,609114,585000,114114,699114,675000,114114,{"$f":"J24+I24","v":789114},null,"UFA"]
["Amini Silatolu ","G",838828,507655,1346483,1063242,507655,1570897,null,"UFA"]
["Wade Smith","G",1000000,0,{"$f":"D26+C26","v":1000000},2000000,0,2000000,null,"UFA"]
["Chris Snee","G",1000000,0,1000000,1000000,0,1000000,null,"UFA"]
["Tyson Clabo","LT",1000000,null,{"$f":"D28+C28","v":1000000},1400000,null,1400000,null,"UFA"]
["Cyrus Kouandjio","OT",420000,1037410.6707317074,1457410.6707317075,820873.17225609755,1037410.6707317074,1858283.8429878049,1168291.4559451221,1037410.6707317074,2205702.1266768295,1531868.7295731707,1037410.6707317074,2569279.4003048781,null,"TOP3-25 Option"]
["Billy Turner","OT",420000,140506.00609756095,560506.00609756098,530111.48186585365,140506.00609756095,670617.48796341463,655487.79483292683,140506.00609756095,795993.80093048781,786695.56421707314,140506.00609756095,927201.57031463413,null,"UFA"]
["Sam Baker","RT",855000,null,{"$f":"D31+C31","v":855000},855000,null,{"$f":"G31+F31","v":855000},1100000,null,{"$f":"J31+I31","v":1100000},1400000,null,{"$f":"M31+L31","v":1400000},1790000,null,{"$f":"P31+O31","v":1790000},null,"UFA"]
["DEFENSE"]
["Dwan Edwards ","DT",1368750,600000,{"$f":"D33+C33","v":1968750},null,"UFA"]
["Star Lotulelei ","DT",841568,1341273,{"$f":"D34+C34","v":2182841},1278136,1341273,{"$f":"G34+F34","v":2619409},1714704,1341273,{"$f":"J34+I34","v":3055977},null,"3-25 Option"]
["Kawann Short ","DT",615438,436879,{"$f":"D35+C35","v":1052317},825875,436879,{"$f":"G35+F35","v":1262754},1036313,436879,{"$f":"J35+I35","v":1473192},null,"UFA"]
["Alameda Ta'amu","DT",650000,null,{"$f":"D36+C36","v":650000},750000,null,{"$f":"G36+F36","v":750000},950000,null,{"$f":"J36+I36","v":950000},1200000,null,{"$f":"M36+L36","v":1200000},1450000,null,{"$f":"P36+O36","v":1450000},null,"UFA"]
[]
["Mario Addison ","DE",645000,null,{"$f":"D38+C38","v":645000},null,"UFA"]
["Frank Alexander ","DE",570000,117563,{"$f":"D39+C39","v":687563},660000,117563,{"$f":"G39+F39","v":777563},null,"UFA"]
["Greg Hardy","DE",2200000,5000000,{"$f":"D40+C40","v":7200000},4000000,5000000,{"$f":"G40+F40","v":9000000},5500000,5000000,{"$f":"J40+I40","v":10500000},6500000,5000000,{"$f":"M40+L40","v":11500000},9800000,5000000,{"$f":"P40+O40","v":14800000},null,"UFA"]
["Charles Johnson ","DE",7000000,7420000,{"$f":"D41+C41","v":14420000},10000000,7420000,{"$f":"G41+F41","v":17420000},11000000,1420000,{"$f":"J41+I41","v":12420000},null,"UFA"]
[]
["Lamin Barrow","ILB",420000,104300.53353658535,524300.5335365854,521071.0792682927,104300.53353658535,625371.61280487804,637988.38079268299,104300.53353658535,742288.91432926839,760343.69634146336,104300.53353658535,864644.22987804876,null,"UFA"]
["Chase Blackburn ","ILB",950000,100000,{"$f":"D44+C44","v":1050000},null,"UFA"]
["Luke Kuechly ","ILB",1533510,1897018,3430528,2105265,1897018,{"$f":"G45+F45","v":4002283},null,"TOP10 Option"]
["Perry Riley","ILB",0,1000000,1000000,3500000,1000000,{"$f":"G46+F46","v":4500000},4000000,1000000,{"$f":"J46+I46","v":5000000},5500000,1000000,{"$f":"M46+L46","v":6500000},7000000,1000000,{"$f":"P46+O46","v":8000000},null,"UFA"]
["Desmond Bishop","OLB",855000,null,{"$f":"D47+C47","v":855000},855000,null,{"$f":"G47+F47","v":855000},990000,null,{"$f":"J47+I47","v":990000},null,"UFA"]
["Christian Kirksey","OLB",420000,38512.60569105691,458512.60569105693,526334.11349593499,38512.60569105691,564846.71918699192,631935.89143089438,38512.60569105691,670448.49712195131,742449.37996747962,38512.60569105691,780961.98565853655,null,"UFA"]
["A.J. Klein ","OLB",495000,47825,542825,585000,47825,{"$f":"G49+F49","v":632825},675000,47825,{"$f":"J49+I49","v":722825},null,"UFA"]
[]
["Patrick Chung","S",750000,null,{"$f":"D51+C51","v":750000},1000000,null,{"$f":"G51+F51","v":1000000},1250000,null,{"$f":"J51+I51","v":1250000},null,"UFA"]
["Louis Delmas","S",750000,null,{"$f":"D52+C52","v":750000},1200000,null,{"$f":"G52+F52","v":1200000},1500000,null,{"$f":"J52+I52","v":1500000},1800000,null,{"$f":"M52+L52","v":1800000},2250000,null,{"$f":"P52+O52","v":2250000},null,"UFA"]
["Robert Lester ","S",495000,null,{"$f":"D53+C53","v":495000},585000,null,{"$f":"G53+F53","v":585000},null,"RFA"]
["Mike Mitchell","S",2500000,1000000,3500000,3500000,1000000,{"$f":"G54+F54","v":4500000},3500000,1000000,{"$f":"J54+I54","v":4500000},4500000,1000000,{"$f":"M54+L54","v":5500000},6000000,1000000,{"$f":"P54+O54","v":7000000},null,"UFA"]
["Major Wright","S",730000,null,730000,900000,null,{"$f":"G55+F55","v":900000},1070000,null,{"$f":"J55+I55","v":1070000},null,"UFA"]
[]
["Derek Cox","CB",730000,null,{"$f":"D57+C57","v":730000},855000,null,{"$f":"G57+F57","v":855000},965000,null,{"$f":"J57+I57","v":965000},null,"UFA"]
["Captain Munnerlyn","CB",1000000,2000000,{"$f":"D58+C58","v":3000000},2000000,2000000,4000000,2500000,2000000,{"$f":"J58+I58","v":4500000},3500000,2000000,{"$f":"M58+L58","v":5500000},null,"UFA"]
["Josh Norman ","CB",570000,49750,619750,660000,49750,709750,null,"UFA"]
["Asante Samuel","CB",955000,null,955000,955000,null,955000,null,"UFA"]
["Melvin White ","CB",495000,2500,497500,585000,2500,587500,null,"RFA"]
["Josh Wilson","CB",855000,null,855000,920000,null,920000,1075000,null,{"$f":"J62+I62","v":1075000},null,"UFA"]
[]
["Chris Boswell","K",420000,20961.343495934962,440961.34349593497,527738.21447154472,20961.343495934962,548699.55796747969,630321.17530894314,20961.343495934962,651282.51880487811,737675.43665040645,20961.343495934962,758636.78014634142,null,"UFA"]
["J.J. Jansen ","LS",855000,125000,{"$f":"D65+C65","v":980000},870000,125000,{"$f":"G65+F65","v":995000},null,"UFA"]
["Brad Nortman ","P",570000,19670,{"$f":"D66+C66","v":589670},660000,19670,{"$f":"G66+F66","v":679670},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":47},null,null,{"$f":"COUNTA(I4:I67)","v":33},null,null,{"$f":"COUNTA(L4:L67)","v":16}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":107051183.81605691},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":109963917.22091056},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":88346823.857863411},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":54140723.966302425}]
["Dead Money",null,27543141,null,null,7652900]
["Cap Rollover",null,6012268,null,null,{"$f":"C73","v":4417943.1839430928},null,null,{"$f":"F73","v":19801125.963032529},null,null,64454302.105169117]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":4417943.1839430928},null,null,{"$f":"133000000-F70-F71+F72","v":19801125.963032529},null,null,{"$f":"133000000-I70-I71+I72","v":64454302.105169117},null,null,{"$f":"133000000-L70-L71+L72","v":143313578.13886669}]
["June 1st Cut","2/2"]
["Paycut","2/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Roy Finch","RB",420000,null,{"$f":"D79+C79","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["Stephen Houston","RB",420000,null,{"$f":"D80+C80","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["Michael Zordich ","FB",420000,null,{"$f":"D81+C81","v":420000},585000,1000,{"$f":"G81+F81","v":586000},null,"RFA"]
["Garrett Scott","OT",420000,null,{"$f":"D82+C82","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["George Uko","DT",420000,null,420000,528222.61652032519,14906.31788617886,543128.93440650403,629764.11295284552,14906.31788617886,644670.43083902437,736028.46968455287,14906.31788617886,750934.78757073171,null,"UFA"]
["Ben Jacobs ","ILB",495000,null,{"$f":"D84+C84","v":495000},null,"ERFA"]
["James Morris","ILB",420000,null,{"$f":"D85+C85","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["Carrington Byndom","CB",420000,null,{"$f":"D86+C86","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"CHI","index":5,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Blake Bortles","QB",420000,2387347.8331300812,2807347.8331300812,1178606.6428414634,2387347.8331300812,3565954.4759715446,1845285.0883491868,2387347.8331300812,4232632.921479268,2542971.8336479673,2387347.8331300812,4930319.6667780485,null,"TOP10 Option"]
["Tajh Boyd","QB",420000,80079.365447154472,500079.3654471545,523008.77271544712,80079.365447154472,603088.13816260162,635760.03332845529,80079.365447154472,715839.39877560979,753755.5386211382,80079.365447154472,833834.9040682927,null,"UFA"]
[]
["Ahmad Bradshaw","RB",855000,null,{"$f":"D7+C7","v":855000},855000,null,{"$f":"G7+F7","v":855000},null,"UFA"]
["Darren McFadden","RB",855000,null,{"$f":"D8+C8","v":855000},950000,null,{"$f":"G8+F8","v":950000},1195000,null,{"$f":"J8+I8","v":1195000},null,"UFA"]
["Lamar Miller ","RB",570000,null,{"$f":"D9+C9","v":570000},660000,null,{"$f":"G9+F9","v":660000},null,"UFA"]
["Tony Fiammetta ","FB",730000,null,{"$f":"D10+C10","v":730000},745000,null,{"$f":"G10+F10","v":745000},null,"UFA"]
[]
["Mike Evans","WR",420000,3171181.6613821136,3591181.6613821136,1386326.1612723581,3171181.6613821136,4557507.8226544717,2238381.9715947164,3171181.6613821136,5409563.63297683,3130068.284722764,3171181.6613821136,6301249.9461048776,null,"TOP10 Option"]
["Jacoby Ford","WR",730000,null,{"$f":"D13+C13","v":730000},730000,null,{"$f":"G13+F13","v":730000},730000,null,{"$f":"J13+I13","v":730000},null,"UFA"]
["Hakeem Nicks","WR",1000000,2500000,{"$f":"D14+C14","v":3500000},2000000,2500000,{"$f":"G14+F14","v":4500000},3000000,2500000,{"$f":"J14+I14","v":5500000},4000000,2500000,{"$f":"M14+L14","v":6500000},5000000,2500000,{"$f":"P14+O14","v":7500000},null,"UFA"]
["Sammy Watkins","WR",420000,3676319.1357723572,4096319.1357723572,1520183.9154918711,3676319.1357723572,5196503.0512642283,2491704.0511630089,3676319.1357723572,6168023.1869353661,3508411.1698886189,3676319.1357723572,7184730.3056609761,null,"TOP10 Option"]
["Marquess Wilson ","WR",495000,11898,{"$f":"D16+C16","v":506898},585000,11898,{"$f":"G16+F16","v":596898},675000,11898,{"$f":"J16+I16","v":686898},null,"UFA"]
[]
["Colt Lyerla","TE",420000,42705.940040650406,462705.94004065043,525998.64674796746,42705.940040650406,568704.58678861789,632321.67819105694,42705.940040650406,675027.61823170737,743589.96691056911,42705.940040650406,786295.90695121954,null,"UFA"]
["Greg Olsen","TE",2250000,1250000,{"$f":"D19+C19","v":3500000},2750000,1250000,{"$f":"G19+F19","v":4000000},3750000,1250000,{"$f":"J19+I19","v":5000000},4750000,1250000,{"$f":"M19+L19","v":6000000},6500000,1250000,{"$f":"P19+O19","v":7750000},null,"UFA"]
["Dennis Pitta","TE",1000000,500000,{"$f":"D20+C20","v":1500000},2500000,500000,{"$f":"G20+F20","v":3000000},3000000,500000,{"$f":"J20+I20","v":3500000},4000000,500000,{"$f":"M20+L20","v":4500000},4500000,500000,{"$f":"P20+O20","v":5000000},null,"UFA"]
[]
["Taylor Boggs","C",495000,null,{"$f":"D22+C22","v":495000},null,"RFA"]
["Travis Swanson","C",420000,null,{"$f":"D23+C23","v":420000},520878.32442276424,null,{"$f":"G23+F23","v":520878.32442276424},638210.04886504065,null,{"$f":"J23+I23","v":638210.04886504065},760999.06281626015,null,{"$f":"M23+L23","v":760999.06281626015},null,"UFA"]
["James Brown ","G",570000,null,{"$f":"D24+C24","v":570000},null,"RFA"]
["Kyle Long ","G",782316,1104264,{"$f":"D25+C25","v":1886580},1159632,1104264,{"$f":"G25+F25","v":2263896},1536948,1104264,{"$f":"J25+I25","v":2641212},null,"3-25 Option"]
["Matt Slauson ","G",2330000,417500,{"$f":"D26+C26","v":2747500},2850000,417500,{"$f":"G26+F26","v":3267500},2950000,417500,{"$f":"J26+I26","v":3367500},3000000,417500,{"$f":"M26+L26","v":3417500},null,"UFA"]
["Brandon Thomas","G",420000,144800.57723577236,564800.57723577239,517764.89888211386,144800.57723577236,662565.47611788625,641635.8357215448,144800.57723577236,786436.4129573172,771268.21148373978,144800.57723577236,916068.78871951217,null,"UFA"]
["Matt Kalil ","LT",2187326,null,{"$f":"D28+C28","v":2187326},3085989,null,{"$f":"G28+F28","v":3085989},null,"TOP10 Option"]
["Joe Long ","LT",420000,null,{"$f":"D29+C29","v":420000},null,"ERFA"]
["Jordan Mills ","RT",495000,41200,{"$f":"D30+C30","v":536200},585000,41200,{"$f":"G30+F30","v":626200},675000,41200,{"$f":"J30+I30","v":716200},null,"UFA"]
["Zach Strief","RT",750000,250000,{"$f":"D31+C31","v":1000000},1750000,250000,{"$f":"G31+F31","v":2000000},2250000,250000,{"$f":"J31+I31","v":2500000},2900000,250000,{"$f":"M31+L31","v":3150000},3600000,250000,{"$f":"P31+O31","v":3850000},null,"UFA"]
["DEFENSE"]
["Jason Hatcher","DT",1250000,250000,{"$f":"D33+C33","v":1500000},2000000,250000,{"$f":"G33+F33","v":2250000},2500000,250000,{"$f":"J33+I33","v":2750000},3250000,250000,{"$f":"M33+L33","v":3500000},null,"UFA"]
["Stephen Paea ","DT",877623,295164,{"$f":"D34+C34","v":1172787},null,"UFA"]
["Shamar Stephen","DT",420000,24243.546747967481,444243.54674796748,527475.63821138209,24243.546747967481,551719.18495934957,630623.13800813013,24243.546747967481,654866.68475609762,738568.19593495934,24243.546747967481,762811.74268292682,null,"UFA"]
[]
["David Bass ","DE",495000,null,{"$f":"D37+C37","v":495000},585000,null,{"$f":"G37+F37","v":585000},675000,null,{"$f":"J37+I37","v":675000},null,"UFA"]
["Cameron Jordan ","DE",1429282,null,1429282,6969000,null,6969000,null,"UFA"]
["Robert Quinn ","DE",15250000,4750000,20000000,11750000,4750000,16500000,250000,4750000,{"$f":"J39+I39","v":5000000},250000,4750000,{"$f":"M39+L39","v":5000000},1750000,4750000,{"$f":"P39+O39","v":6500000},8250000,null,{"$f":"S39+R39","v":8250000},8700000,null,{"$f":"V39+U39","v":8700000},null,"UFA"]
["Willie Young","DE",730000,null,730000,750000,null,750000,960000,null,{"$f":"J40+I40","v":960000},1160000,null,{"$f":"M40+L40","v":1160000},null,"UFA"]
[]
["Michael Mauti ","ILB",495000,null,{"$f":"D42+C42","v":495000},585000,null,{"$f":"G42+F42","v":585000},675000,null,{"$f":"J42+I42","v":675000},null,"UFA"]
["Rolando McClain","ILB",730000,null,730000,730000,null,730000,730000,null,730000,null,"UFA"]
["Alec Ogletree ","ILB",724547,null,724547,1044094,null,{"$f":"G44+F44","v":1044094},1363641,null,{"$f":"J44+I44","v":1363641},null,"3-25 Option"]
["Jerry Franklin ","OLB",570000,null,570000,null,"ERFA"]
["Khaseem Greene ","OLB",495000,108023,603023,585000,108023,{"$f":"G46+F46","v":693023},675000,108023,{"$f":"J46+I46","v":783023},null,"UFA"]
["Von Miller ","OLB",3238688,null,3238688,9744496,null,{"$f":"G47+F47","v":9744496},null,"UFA"]
["Keith Rivers","OLB",730000,null,730000,850000,null,{"$f":"G48+F48","v":850000},850000,0,{"$f":"J48+I48","v":850000},null,"UFA"]
["Kyle Van Noy","OLB",420000,527047.24674796744,947047.24674796744,685627.11,527047.24674796744,1212674.3567479674,912344.48973983747,527047.24674796744,1439391.7364878049,1149606.8638861789,527047.24674796744,1676654.1106341463,null,"UFA"]
[]
["Ryan Clark","S",955000,null,{"$f":"D51+C51","v":955000},955000,null,{"$f":"G51+F51","v":955000},null,"UFA"]
["Taylor Mays","S",730000,null,{"$f":"D52+C52","v":730000},730000,null,{"$f":"G52+F52","v":730000},855000,null,{"$f":"J52+I52","v":855000},null,"UFA"]
["Calvin Pryor","S",420000,1429328.1176829268,1849328.1176829268,924730.92804878065,1429328.1176829268,2354059.0457317075,1364837.6192073175,1429328.1176829268,2794165.7368902443,1825414.3890243904,1429328.1176829268,3254742.5067073172,null,"TOP3-25 Option"]
["Jamarca Sanford","S",500000,250000,{"$f":"D54+C54","v":750000},1000000,250000,{"$f":"G54+F54","v":1250000},1250000,250000,{"$f":"J54+I54","v":1500000},1500000,250000,{"$f":"M54+L54","v":1750000},2000000,250000,{"$f":"P54+O54","v":2250000},null,"UFA"]
["Brock Vereen","S",420000,49286.331300813006,469286.33130081301,525472.21544715448,49286.331300813006,574758.54674796748,632927.0741869919,49286.331300813006,682213.40548780491,745379.83333333326,49286.331300813006,794666.16463414626,null,"UFA"]
[]
["Will Davis ","CB",500000,null,{"$f":"D57+C57","v":500000},592500,null,{"$f":"G57+F57","v":592500},682500,null,{"$f":"J57+I57","v":682500},null,"UFA"]
["Pierre Desir","CB",420000,117013.74288617886,537013.74288617889,520054.02252032515,117013.74288617886,637067.76540650404,639157.99605284561,117013.74288617886,756171.73893902451,763801.68928455282,117013.74288617886,880815.43217073171,null,"UFA"]
["Isaiah Frey ","CB",495000,null,{"$f":"D59+C59","v":495000},null,"ERFA"]
["Tim Jennings ","CB",4500000,750000,5250000,4500000,750000,{"$f":"G60+F60","v":5250000},5000000,750000,{"$f":"J60+I60","v":5750000},5400000,750000,{"$f":"M60+L60","v":6150000},null,"UFA"]
["Dominique Rodgers-Cromartie","CB",0,1500000,1500000,3000000,1500000,{"$f":"G61+F61","v":4500000},4000000,1500000,{"$f":"J61+I61","v":5500000},5500000,1500000,{"$f":"M61+L61","v":7000000},7500000,1500000,{"$f":"P61+O61","v":9000000},null,"UFA"]
["Cassius Vaughn","CB",730000,null,730000,730000,null,{"$f":"G62+F62","v":730000},855000,null,{"$f":"J62+I62","v":855000},null,"UFA"]
[]
["Robbie Gould ","K",2000000,600000,{"$f":"D64+C64","v":2600000},3000000,600000,{"$f":"G64+F64","v":3600000},3500000,600000,{"$f":"J64+I64","v":4100000},3500000,600000,{"$f":"M64+L64","v":4100000},null,"UFA"]
["Brandon Hartson ","LS",420000,null,{"$f":"D65+C65","v":420000},510000,null,{"$f":"G65+F65","v":510000},null,"RFA"]
["Pat O' Donnell","P",420000,null,{"$f":"D66+C66","v":420000},510000,null,{"$f":"G66+F66","v":510000},600000,null,600000,null,"RFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":47},null,null,{"$f":"COUNTA(I4:I67)","v":39},null,null,{"$f":"COUNTA(L4:L67)","v":24}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E72)*E4:E72,ROW(INDIRECT(\"1:51\"))))","v":85207184.498373985},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H72)*H4:H72,ROW(INDIRECT(\"1:51\"))))","v":107614076.77497561},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K72)*K4:K72,ROW(INDIRECT(\"1:51\"))))","v":84418516.522782102},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N72)*N4:N72,ROW(INDIRECT(\"1:51\"))))","v":81310688.537928462}]
["Dead Money",null,26986903,null,null,5583000]
["Cap Rollover",null,746727,null,null,{"$f":"C73","v":21552639.501626015},null,null,{"$f":"F73","v":41355562.726650402},null,null,89937046.2038683]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":21552639.501626015},null,null,{"$f":"133000000-F70-F71+F72","v":41355562.726650402},null,null,{"$f":"133000000-I70-I71+I72","v":89937046.2038683},null,null,{"$f":"133000000-L70-L71+L72","v":141626357.66593984}]
["June 1st Cut","2/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Tyler Gaffney","RB",420000,null,{"$f":"D79+C79","v":420000},510000,null,{"$f":"G79+F79","v":510000},600000,null,600000,null,"RFA"]
["Donte Foster","WR",420000,null,{"$f":"D80+C80","v":420000},510000,null,{"$f":"G80+F80","v":510000},600000,null,600000,null,"RFA"]
["Willie Snead","WR",420000,null,{"$f":"D81+C81","v":420000},510000,null,{"$f":"G81+F81","v":510000},600000,null,600000,null,"RFA"]
["Beau Allen","DT",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Tyler Starr","DE/OLB",420000,null,{"$f":"D83+C83","v":420000},510000,null,{"$f":"G83+F83","v":510000},600000,null,600000,null,"RFA"]
["Cornelius Washington ","DE",495000,null,{"$f":"D84+C84","v":495000},585000,25947,{"$f":"G84+F84","v":610947},675000,25947,{"$f":"J84+I84","v":700947},null,"UFA"]
["Larry Webster III","DE",420000,null,420000,534069.37141463417,18415.504674796746,552484.87608943088,637360.02216178866,18415.504674796746,655775.52683658537,745454.88922276418,18415.504674796746,763870.39389756089,null,"UFA"]
["Ethan Westbrooks","DE",420000,null,420000,527248.18578861794,27086.702032520323,554334.88782113825,630884.70829430898,27086.702032520323,657971.4103268293,739341.53417235764,27086.702032520323,766428.23620487796,null,"UFA"]

{"sheet":"CIN","index":6,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Jason Campbell","QB",2400000,800000,{"$f":"D4+C4","v":3200000},1200000,800000,{"$f":"G4+F4","v":2000000},null,"UFA"]
["Thaddeus Lewis ","QB",645000,null,{"$f":"D5+C5","v":645000},null,"RFA"]
["Zach Mettenberger","QB",420000,185843.03699186991,605843.03699186991,573978.44802439027,185843.03699186991,759821.48501626018,716032.03000569111,185843.03699186991,901875.06699756102,864692.75533495925,185843.03699186991,1050535.7923268292,null,"UFA"]
[]
["Giovani Bernard ","RB",643788,550153,{"$f":"D8+C8","v":1193941},882750,550153,{"$f":"G8+F8","v":1432903},1121625,550153,{"$f":"J8+I8","v":1671778},null,"UFA"]
["Rex Burkhead ","RB",495000,25550,{"$f":"D9+C9","v":520550},585000,25550,{"$f":"G9+F9","v":610550},675000,25550,{"$f":"J9+I9","v":700550},null,"UFA"]
["Michael Ford ","RB",495000,null,{"$f":"D10+C10","v":495000},585000,null,{"$f":"G10+F10","v":585000},null,"RFA"]
["Orson Charles ","FB",570000,107325,{"$f":"D11+C11","v":677325},660000,107325,{"$f":"G11+F11","v":767325},null,"UFA"]
[]
["Kevin Brock ","TE",495000,null,{"$f":"D13+C13","v":495000},null,"RFA"]
["Tyler Eifert ","TE",780273,1096091,{"$f":"D14+C14","v":1876364},1155546,1096091,{"$f":"G14+F14","v":2251637},1530818,1096091,{"$f":"J14+I14","v":2626909},null,"3-25 Option"]
["Jermaine Gresham ","TE",4832000,null,{"$f":"D15+C15","v":4832000},null,"UFA"]
[]
["A.J. Green ","WR",3059739,3204655,{"$f":"D17+C17","v":6264394},null,"TOP10 Option"]
["Cobi Hamilton ","WR",420000,null,{"$f":"D18+C18","v":420000},510000,null,{"$f":"G18+F18","v":510000},null,"ERFA"]
["Brandon LaFell","WR",3200000,1700000,{"$f":"D19+C19","v":4900000},3200000,1700000,{"$f":"G19+F19","v":4900000},3200000,1700000,{"$f":"J19+I19","v":4900000},null,"UFA"]
["Greg Salas ","WR",645000,null,{"$f":"D20+C20","v":645000},null,"UFA"]
["Mohamed Sanu ","WR",590000,140813,{"$f":"D21+C21","v":730813},680000,140813,{"$f":"G21+F21","v":820813},null,"UFA"]
[]
["Mike Pollak","C",1200000,300000,{"$f":"D23+C23","v":1500000},1200000,300000,{"$f":"G23+F23","v":1500000},1200000,300000,{"$f":"J23+I23","v":1500000},null,"UFA"]
["Trevor Robinson ","C",570000,2000,572000,null,"RFA"]
["Clint Boling ","G",1389000,120362,1509362,null,"UFA"]
["Tanner Hawkinson ","G",495000,45606,540606,585000,45606,{"$f":"G26+F26","v":630606},675000,45606,{"$f":"J26+I26","v":720606},null,"UFA"]
["Spencer Long","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kevin Zeitler ","G",1075836,981673,2057509,1418754,981673,{"$f":"G28+F28","v":2400427},null,"3-25 Option"]
["Benjamin Ijalana ","LT",926658,null,{"$f":"D29+C29","v":926658},null,"UFA"]
["Andrew Whitworth ","LT",5200000,1000000,{"$f":"D30+C30","v":6200000},5200000,null,{"$f":"G30+F30","v":5200000},null,"UFA"]
["Charles Brown","RT",800000,50000,{"$f":"D31+C31","v":850000},800000,50000,{"$f":"G31+F31","v":850000},null,"UFA"]
["Anthony Collins","RT",7000000,1800000,8800000,4000000,1800000,{"$f":"G32+F32","v":5800000},4500000,1800000,{"$f":"J32+I32","v":6300000},4500000,1800000,{"$f":"M32+L32","v":6300000},null,"UFA"]
["DEFENSE"]
["Geno Atkins ","DT",6000000,3000000,{"$f":"D34+C34","v":9000000},6000000,3000000,{"$f":"G34+F34","v":9000000},6600000,3000000,{"$f":"J34+I34","v":9600000},7600000,3000000,{"$f":"M34+L34","v":10600000},9550000,null,{"$f":"P34+O34","v":9550000},null,"UFA"]
["Michael Brockers ","DT",1255636,0,{"$f":"D35+C35","v":1255636},1688454,0,{"$f":"G35+F35","v":1688454},null,"3-25 Option"]
["Devon Still ","DT",732746,295164,{"$f":"D36+C36","v":1027910},904037,295164,{"$f":"G36+F36","v":1199201},null,"UFA"]
["Brandon Thompson ","DT",575000,130300,{"$f":"D37+C37","v":705300},665000,130300,{"$f":"G37+F37","v":795300},null,"UFA"]
[]
["Da' Quan Bowers ","DE",900768,0,{"$f":"D39+C39","v":900768},null,"UFA"]
["Carlos Dunlap ","DE",7000000,1600000,{"$f":"D40+C40","v":8600000},3300000,1600000,{"$f":"G40+F40","v":4900000},4350000,1600000,{"$f":"J40+I40","v":5950000},5350000,1600000,{"$f":"M40+L40","v":6950000},7000000,null,{"$f":"P40+O40","v":7000000},null,"UFA"]
["Wallace Gilberry ","DE",1500000,200000,{"$f":"D41+C41","v":1700000},1850000,200000,{"$f":"G41+F41","v":2050000},null,"UFA"]
["Margus Hunt ","DE",571868,262473,{"$f":"D42+C42","v":834341},738737,262473,{"$f":"G42+F42","v":1001210},905605,262473,{"$f":"J42+I42","v":1168078},null,"UFA"]
["Shea McClellin ","DE",1141218,0,{"$f":"D43+C43","v":1141218},1516827,0,{"$f":"G43+F43","v":1516827},null,"3-25 Option"]
[]
["Jayson Dimanche ","ILB",495000,5000,{"$f":"D45+C45","v":500000},585000,5000,{"$f":"G45+F45","v":590000},null,"RFA"]
["Rey Maualuga ","ILB",2750000,1125000,3875000,null,"UFA"]
["Vontaze Burfict ","OLB",570000,333,570333,null,"RFA"]
["Brandon Joiner ","OLB",420000,null,420000,510000,null,{"$f":"G48+F48","v":510000},null,"RFA"]
["Emmanuel Lamur ","OLB",495000,null,495000,null,"RFA"]
["Sean Porter ","OLB",495000,107325,602325,585000,107325,{"$f":"G50+F50","v":692325},675000,107325,{"$f":"J50+I50","v":782325},null,"UFA"]
["Vincent Rey","OLB",2182244,null,2182244,null,"UFA"]
[]
["Rafael Bush","S",1100000,33330,{"$f":"D53+C53","v":1133330},900000,33330,{"$f":"G53+F53","v":933330},700000,33330,{"$f":"J53+I53","v":733330},null,"UFA"]
["George Iloka ","S",570000,40075,{"$f":"D54+C54","v":610075},660000,40075,{"$f":"G54+F54","v":700075},null,"UFA"]
["Reggie Nelson ","S",3850000,625000,{"$f":"D55+C55","v":4475000},4150000,625000,{"$f":"G55+F55","v":4775000},null,"UFA"]
["Shawn Williams ","S",515000,138986,{"$f":"D56+C56","v":653986},600000,138986,{"$f":"G56+F56","v":738986},685000,138986,{"$f":"J56+I56","v":823986},null,"UFA"]
[]
["Leon Hall ","CB",6900000,1800000,{"$f":"D58+C58","v":8700000},7800000,1800000,{"$f":"G58+F58","v":9600000},null,"UFA"]
["E.J. Gaines","CB",420000,109911.18292682926,529911.18292682921,520622.22731707321,109911.18292682926,630533.41024390247,638504.56053658552,109911.18292682926,748415.74346341472,761869.79297560989,109911.18292682926,871780.9759024391,null,"UFA"]
["Dre Kirkpatrick ","CB",1173908,1177768,{"$f":"D60+C60","v":2351676},1565862,1177768,{"$f":"G60+F60","v":2743630},null,"3-25 Option"]
["Terence Newman ","CB",2000000,null,{"$f":"D61+C61","v":2000000},null,"UFA"]
["Terrell Thomas","CB",755000,100000,{"$f":"D62+C62","v":855000},833000,100000,{"$f":"G62+F62","v":933000},1112000,100000,{"$f":"J62+I62","v":1212000},null,"UFA"]
[]
["Mike Nugent ","K",1400000,null,{"$f":"D64+C64","v":1400000},null,"UFA"]
["Clark Harris ","LS",760000,null,{"$f":"D65+C65","v":760000},900000,null,{"$f":"G65+F65","v":900000},950000,null,{"$f":"J65+I65","v":950000},1000000,null,{"$f":"M65+L65","v":1000000},null,"UFA"]
["Kevin Huber ","P",2000000,320000,{"$f":"D66+C66","v":2320000},2450000,320000,{"$f":"G66+F66","v":2770000},2700000,320000,{"$f":"J66+I66","v":3020000},2850000,320000,{"$f":"M66+L66","v":3170000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":38},null,null,{"$f":"COUNTA(I4:I67)","v":19},null,null,{"$f":"COUNTA(L4:L67)","v":7}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":109636418.2199187},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":80196953.895260155},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":44909852.81046097},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":29942316.768229268}]
["Dead Money",null,6016201,null,null,640000]
["Cap Rollover",null,8663480,null,null,{"$f":"C73","v":26010860.780081302},null,null,{"$f":"F73","v":78173906.884821147},null,null,166264054.07436019]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":26010860.780081302},null,null,{"$f":"133000000-F70-F71+F72","v":78173906.884821147},null,null,{"$f":"133000000-I70-I71+I72","v":166264054.07436019},null,null,{"$f":"133000000-L70-L71+L72","v":269321737.30613089}]
["June 1st Cut","0/2"]
["Paycut","1/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Onterio McCalebb ","RB",420000,null,{"$f":"D79+C79","v":420000},510000,null,{"$f":"G79+F79","v":510000},null,"ERFA"]
["L' Damian Washington","WR",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Trey Hopkins","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Larry Black ","DT",420000,null,{"$f":"D82+C82","v":420000},510000,2000,{"$f":"G82+F82","v":512000},null,"RFA"]
["David King ","DE",420000,null,{"$f":"D83+C83","v":420000},null,"ERFA"]
["Bruce Taylor ","ILB",420000,null,{"$f":"D84+C84","v":420000},null,"ERFA"]
["Denicos Allen","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Shaquille Richardson","CB",420000,null,420000,528056.80131707317,16979.007926829268,545035.80924390245,629954.80043658533,16979.007926829268,646933.8083634146,736592.24137560977,16979.007926829268,753571.24930243904,null,"UFA"]

{"sheet":"CLE","index":7,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Jay Cutler ","QB",22500000,null,{"$f":"D4+C4","v":22500000},15500000,null,{"$f":"G4+F4","v":15500000},16000000,null,{"$f":"J4+I4","v":16000000},15000000,null,{"$f":"M4+L4","v":15000000},16000000,null,{"$f":"P4+O4","v":16000000},20000000,0,{"$f":"S4+R4","v":20000000},21700000,0,{"$f":"V4+U4","v":21700000},null,"UFA"]
["Brian Hoyer ","QB",1250000,null,{"$f":"D5+C5","v":1250000},null,"UFA"]
["Alex Tanney ","QB",495000,null,495000,585000,null,{"$f":"G6+F6","v":585000},null,"RFA"]
[]
["Dion Lewis ","RB",645000,null,645000,null,"UFA"]
["Tre Mason","RB",420000,314541.63658536586,734541.63658536586,629312.87820731709,314541.63658536586,943854.51479268295,805772.63532073179,314541.63658536586,1120314.2719060977,990439.82299756107,314541.63658536586,1304981.4595829269,null,"UFA"]
["Fozzy Whittaker ","RB",495000,null,495000,585000,null,{"$f":"G10+F10","v":585000},null,"RFA"]
["Chris Ogbonnaya ","FB",750000,null,{"$f":"D11+C11","v":750000},null,"UFA"]
[]
["Gary Barnidge ","TE",1150000,null,1150000,1200000,null,{"$f":"G13+F13","v":1200000},null,"UFA"]
["Jordan Cameron ","TE",1389000,119350,1508350,null,"UFA"]
["Keavon Milton ","TE",495000,null,495000,585000,null,{"$f":"G15+F15","v":585000},null,"RFA"]
[]
["Travis Benjamin ","WR",570000,119250,689250,660000,119250,{"$f":"G17+F17","v":779250},null,"UFA"]
["Josh Cooper ","WR",570000,null,570000,660000,null,660000,null,"UFA"]
["Josh Gordon ","WR",875604,581209,1456813,1118406,581209,1699615,null,"UFA"]
["Jordan Matthews","WR",420000,1063536.1560975609,1483536.1560975609,827796.42587804887,1063536.1560975609,1891332.5819756098,1181393.3868560975,1063536.1560975609,2244929.5429536584,1551436.7181121951,1063536.1560975609,2614972.874209756,null,"TOP3-25 Option"]
["Conner Vernon ","WR",420000,null,420000,510000,null,510000,null,"ERFA"]
[]
["Alex Mack","C",0,11654000,11654000,null,"UFA"]
["Jeremiah Warren ","C",420000,null,420000,510000,null,{"$f":"G24+F24","v":510000},null,"RFA"]
["Garrett Gilkey ","G",495000,12848,507848,585000,12848,597848,675000,12848,{"$f":"J25+I25","v":687848},null,"UFA"]
["John Greco ","G",2430000,null,2430000,875000,null,875000,925000,null,925000,975000,null,{"$f":"M26+L26","v":975000},null,"UFA"]
["Davin Joseph ","G",6000000,null,6000000,7000000,null,7000000,7000000,null,7000000,7500000,null,7500000,null,"UFA"]
["Jason Pinkston ","G",1389000,47000,1436000,null,"UFA"]
["Chris Faulk ","LT",420000,3333,423333,510000,3334,{"$f":"G29+F29","v":513334},null,"RFA"]
["Joe Thomas ","LT",11100000,1200000,12300000,9000000,1200000,10200000,9500000,null,{"$f":"J30+I30","v":9500000},10000000,null,{"$f":"M30+L30","v":10000000},10000000,null,{"$f":"P30+O30","v":10000000},null,"UFA"]
["Justin Britt","OT",420000,27650.431097560977,447650.43109756097,527203.08746341465,27650.431097560977,554853.51856097567,630936.57136829267,27650.431097560977,658587.0024658537,739494.86847804883,27650.431097560977,767145.29957560985,null,"UFA"]
["Reid Fragel ","RT",495000,null,495000,585000,null,585000,null,"RFA"]
["Mitchell Schwartz ","RT",860076,550153,1410229,1095114,550153,1645267,null,"UFA"]
["DEFENSE"]
["Jermelle Cudjo ","DT",900000,null,{"$f":"D35+C35","v":900000},null,"UFA"]
["Ishmaa' ily Kitchen ","DT",570000,null,{"$f":"D36+C36","v":570000},null,"RFA"]
["Phil Taylor ","DT",1478625,1096500,2575125,5559292,0,{"$f":"G37+F37","v":5559292},null,"UFA"]
[]
["Armonty Bryant ","DE",511375,null,511375,601375,null,{"$f":"G39+F39","v":601375},691376,null,{"$f":"J39+I39","v":691376},null,"UFA"]
["Desmond Bryant ","DE",3000000,1000000,4000000,6000000,1000000,7000000,6000000,1000000,7000000,7000000,1000000,{"$f":"M40+L40","v":8000000},null,"UFA"]
["Ahtyba Rubin ","DE",6800000,1375000,8175000,null,"UFA"]
["Billy Winn ","DE",570000,19670,589670,660000,19670,{"$f":"G42+F42","v":679670},null,"UFA"]
[]
["D' Qwell Jackson ","ILB",8033333,1400000,9433333,8533333,1400000,{"$f":"G44+F44","v":9933333},7800000,1400000,{"$f":"J44+I44","v":9200000},null,"UFA"]
["Craig Robertson","LB",570000,null,570000,null,"RFA"]
["Shayne Skov","ILB",420000,172635.36585365856,592635.36585365853,544594.18240243907,172635.36585365856,717229.54825609759,678684.92403292691,172635.36585365856,851320.28988658544,819012.44434390252,172635.36585365856,991647.81019756105,null,"UFA"]
["Quentin Groves ","OLB",1100000,null,1100000,null,"UFA"]
["Paul Kruger ","OLB",7000000,1200000,8200000,7000000,1200000,{"$f":"G48+F48","v":8200000},6500000,1200000,{"$f":"J48+I48","v":7700000},7000000,1200000,{"$f":"M48+L48","v":8200000},null,"UFA"]
["Barkevious Mingo ","OLB",1148046,2567182,3715228,1891091,2567182,4458273,2634137,2567182,{"$f":"J49+I49","v":5201319},null,"TOP10 Option"]
["Jabaal Sheard ","OLB",1069125,550500,1619625,null,"UFA"]
[]
["Johnson Bademosi ","S",570000,834,570834,null,"RFA"]
["Yeremiah Bell","S",900000,null,{"$f":"D53+C53","v":900000},null,"UFA"]
["Tashaun Gipson ","S",570000,500,570500,null,"RFA"]
["Craig Loston","S",420000,124561.74471544716,544561.74471544719,519450.18237398379,124561.74471544716,644011.92708943097,639852.41222113825,124561.74471544716,764414.15693658544,765854.74578211375,124561.74471544716,890416.49049756094,null,"UFA"]
["Jamoris Slaughter ","S",420000,null,420000,510000,null,{"$f":"G56+F56","v":510000},null,"ERFA"]
[]
["Aaron Colvin","CB",420000,28685.17764227642,448685.17764227639,527120.30773983744,28685.17764227642,555805.48538211384,631031.76805040648,28685.17764227642,659716.94569268287,739776.31953821133,28685.17764227642,768461.49718048773,null,"UFA"]
["Joe Haden ","CB",6878193,1949700,8827893,null,"UFA"]
["Brandon Hughes ","CB",645000,null,645000,745000,null,{"$f":"G60+F60","v":745000},null,"UFA"]
["Leon McFadden ","CB",536938,167813,704751,639906,167813,807719,746236,167813,{"$f":"J61+I61","v":914049},null,"UFA"]
["Buster Skrine ","CB",1389000,50500,1439500,null,"UFA"]
[]
["Phil Dawson","K",1000000,null,{"$f":"D64+C64","v":1000000},null,"UFA"]
["Christian Yount ","LS",645000,null,645000,820000,null,{"$f":"G65+F65","v":820000},835000,null,{"$f":"J65+I65","v":835000},855000,null,{"$f":"M65+L65","v":855000},null,"UFA"]
["Spencer Lanning ","P",495000,null,495000,null,"ERFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":34},null,null,{"$f":"COUNTA(I4:I67)","v":18},null,null,{"$f":"COUNTA(L4:L67)","v":13}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":131090267.51199187},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":88652063.576056913},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":71953874.209841475},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":57867625.431243896}]
["Dead Money",null,9862711]
["Cap Rollover",null,24537568,null,null,{"$f":"C73","v":16584589.488008127},null,null,{"$f":"F73","v":60932525.911951214},null,null,121978651.70210974]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":16584589.488008127},null,null,{"$f":"133000000-F70-F71+F72","v":60932525.911951214},null,null,{"$f":"133000000-I70-I71+I72","v":121978651.70210974},null,null,{"$f":"133000000-L70-L71+L72","v":197111026.27086586}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Edwin Baker ","RB",495000,null,{"$f":"D79+C79","v":495000},585000,null,{"$f":"G79+F79","v":585000},null,"RFA"]
["Tori Gurley ","WR",495000,null,{"$f":"D80+C80","v":495000},585000,null,{"$f":"G80+F80","v":585000},null,"RFA"]
["Eric Ward","WR",420000,null,{"$f":"D81+C81","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["Martin Wallace ","LT",495000,null,{"$f":"D82+C82","v":495000},585000,2000,{"$f":"G82+F82","v":587000},null,"RFA"]
["Cam Henderson ","DE",420000,null,{"$f":"D83+C83","v":420000},510000,null,{"$f":"G83+F83","v":510000},null,"ERFA"]
["Brian Sanford ","DE",645000,null,{"$f":"D84+C84","v":645000},null,"UFA"]
["Josh Aubrey ","S",495000,null,{"$f":"D85+C85","v":495000},585000,1667,{"$f":"G85+F85","v":586667},null,"RFA"]
["Julian Posey ","CB",495000,null,{"$f":"D86+C86","v":495000},585000,null,{"$f":"G86+F86","v":585000},null,"RFA"]

{"sheet":"DAL","index":8,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Tony Romo ","QB",1000000,8154600,{"$f":"D4+C4","v":9154600},20273000,8154600,{"$f":"G4+F4","v":28427600},10135000,8154600,{"$f":"J4+I4","v":18289600},14000000,8154600,{"$f":"M4+L4","v":22154600},19500000,3154600,{"$f":"P4+O4","v":22654600},20500000,null,{"$f":"S4+R4","v":20500000},null,"UFA"]
["Brandon Weeden ","QB",1124872,null,1124872,1492308,null,1492308,null,"3-25 Option"]
[]
["Lance Dunbar ","RB",570000,null,570000,null,"RFA"]
["DeMarco Murray ","RB",1389000,165625,1554625,null,"UFA"]
["Joseph Randle ","RB",495000,47205,542205,585000,47205,{"$f":"G9+F9","v":632205},675000,47205,{"$f":"J9+I9","v":722205},null,"UFA"]
["Tyler Clutts ","FB",645000,null,645000,null,"UFA"]
[]
["Gavin Escobar ","TE",596386,360544,956930,787772,360545,{"$f":"G12+F12","v":1148317},979158,360544,{"$f":"J12+I12","v":1339702},null,"UFA"]
["Jason Witten ","TE",5912000,2500000,8412000,6012000,2500000,8512000,7412000,null,{"$f":"J13+I13","v":7412000},8312000,null,{"$f":"M13+L13","v":8312000},null,"UFA"]
[]
["Cole Beasley ","WR",570000,500,570500,null,"RFA"]
["Dez Bryant ","WR",3508500,390000,3898500,null,"UFA"]
["Dwayne Harris ","WR",655000,27515,682515,null,"UFA"]
["Paul Richardson","WR",420000,159548.11321138212,579548.11321138218,539935.73427642277,159548.11321138212,699483.84748780495,670708.80141544715,159548.11321138212,830256.91462682933,807564.33679349604,159548.11321138212,967112.45000487822,null,"UFA"]
["Terrance Williams ","WR",530000,154868,684868,625000,154868,{"$f":"G19+F19","v":779868},717500,154868,{"$f":"J19+I19","v":872368},null,"UFA"]
[]
["Travis Frederick ","C",717274,844096,1561370,1029548,844096,{"$f":"G21+F21","v":1873644},1341822,844096,{"$f":"J21+I21","v":2185918},null,"3-25 Option"]
["Mackenzy Bernadeau ","G",3261666,812500,4074166,3761667,812500,4574167,null,"UFA"]
["Ray Dominguez ","G",495000,null,495000,585000,null,585000,null,"RFA"]
["Ron Leary ","G",495000,null,495000,null,"RFA"]
["Jeff Olson ","G",420000,null,{"$f":"D25+C25","v":420000},null,"ERFA"]
["John Urschel","G",420000,12227.272764227642,432227.27276422764,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Tyron Smith ","LT",2079013,1897018,3976031,null,"TOP10 Option"]
["Darrion Weems ","LT",570000,null,570000,null,"RFA"]
["Doug Free ","RT",3500000,3020000,6520000,8000000,3020000,{"$f":"G29+F29","v":11020000},8000000,960000,{"$f":"J29+I29","v":8960000},null,"UFA"]
["Jeremy Parnell ","RT",1500000,333333,1833333,null,"UFA"]
["DEFENSE"]
["Tyrone Crawford ","DT",590000,143813,{"$f":"D32+C32","v":733813},685000,143813,{"$f":"G32+F32","v":828813},null,"UFA"]
["Nick Hayden ","DT",730000,null,730000,null,"UFA"]
["Corvey Irvin ","DT",730000,null,730000,null,"UFA"]
["Frank Kearse ","DT",645000,null,645000,745000,null,{"$f":"G35+F35","v":745000},null,"UFA"]
["Stephon Tuitt","DT",420000,384213.86016260163,804213.86016260157,647776.01745528472,384213.86016260163,1031989.8776178863,840713.25544471573,384213.86016260163,1224927.1156073173,1042624.3184569108,384213.86016260163,1426838.1786195124,null,"UFA"]
[]
["Cassius Marsh","DE",420000,13414.40731707317,433414.40731707314,528341.9693658537,13414.40731707317,541756.3766829269,629626.85718048783,13414.40731707317,643041.26449756103,735622.67000975611,13414.40731707317,749037.07732682931,null,"UFA"]
["Tristan Okpalaugo ","DE",420000,null,{"$f":"D39+C39","v":420000},510000,null,{"$f":"G39+F39","v":510000},null,"RFA"]
["George Selvie ","DE",730000,null,730000,null,"UFA"]
["Kyle Wilber ","DE",570000,109805,679805,660000,109805,{"$f":"G41+F41","v":769805},null,"UFA"]
[]
["Sean Lee ","ILB",5500000,2000000,7500000,2500000,2000000,{"$f":"G43+F43","v":4500000},3000000,2000000,{"$f":"J43+I43","v":5000000},7000000,2000000,{"$f":"M43+L43","v":9000000},7000000,null,{"$f":"P43+O43","v":7000000},7000000,null,{"$f":"S43+R43","v":7000000},null,"UFA"]
["Casear Rayford ","ILB",495000,null,{"$f":"D44+C44","v":495000},585000,null,{"$f":"G44+F44","v":585000},null,"RFA"]
["Quinton Spears ","ILB",495000,null,495000,585000,null,{"$f":"G45+F45","v":585000},null,"RFA"]
["Anthony Barr","OLB",420000,1289979.4079268293,1709979.4079268293,887804.01016260148,1289979.4079268293,2177783.4180894308,1294954.823109756,1289979.4079268293,2584934.2310365853,1721042.8831707316,1289979.4079268293,3011022.2910975609,null,"TOP3-25 Option"]
["Everette Brown ","OLB",730000,null,730000,null,"UFA"]
["Bruce Carter ","OLB",1036991,507654,1544645,null,"UFA"]
["DeVonte Holloman ","OLB",495000,26055,521055,585000,26055,{"$f":"G49+F49","v":611055},675000,26055,{"$f":"J49+I49","v":701055},null,"UFA"]
["Cameron Lawrence ","OLB",495000,null,495000,585000,null,585000,null,"RFA"]
[]
["Barry Church ","S",1500000,500000,2000000,1750000,500000,{"$f":"G52+F52","v":2250000},2750000,500000,{"$f":"J52+I52","v":3250000},null,"UFA"]
["Dashon Goldson ","S",9000000,null,{"$f":"D53+C53","v":9000000},8000000,null,{"$f":"G53+F53","v":8000000},8000000,null,{"$f":"J53+I53","v":8000000},7250000,null,{"$f":"M53+L53","v":7250000},null,"UFA"]
["Jakar Hamilton ","S",495000,9333,504333,585000,9334,594334,null,"RFA"]
["Jeff Heath ","S",495000,666,495666,585000,667,585667,null,"RFA"]
["Nickoe Whitley","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["J.J. Wilcox ","S",515000,146517,661517,605000,146517,751517,700000,146517,{"$f":"J57+I57","v":846517},null,"UFA"]
[]
["Brandon Carr ","CB",10217000,2000000,12217000,10717000,2000000,{"$f":"G59+F59","v":12717000},11817000,2000000,{"$f":"J59+I59","v":13817000},12717000,null,{"$f":"M59+L59","v":12717000},null,"UFA"]
["Morris Claiborne ","CB",1868591,2567182,4435773,2607887,2567182,5175069,null,"TOP10 Option"]
["Orlando Scandrick ","CB",6001250,600000,6601250,3001250,600000,3601250,4501250,null,{"$f":"J61+I61","v":4501250},3000000,null,{"$f":"M61+L61","v":3000000},3000000,null,{"$f":"P61+O61","v":3000000},null,"UFA"]
["B.W. Webb ","CB",495000,110845,605845,585000,110845,695845,675000,110845,785845,null,"UFA"]
[]
["Dan Bailey ","K",900000,800000,1700000,1700000,800000,{"$f":"G64+F64","v":2500000},2500000,800000,{"$f":"J64+I64","v":3300000},3200000,800000,{"$f":"M64+L64","v":4000000},3400000,800000,{"$f":"P64+O64","v":4200000},3400000,null,{"$f":"S64+R64","v":3400000},3400000,null,{"$f":"V64+U64","v":3400000},null,"UFA"]
["L.P. Ladouceur ","LS",885000,120000,{"$f":"D65+C65","v":1005000},1000000,120000,{"$f":"G65+F65","v":1120000},1050000,120000,{"$f":"J65+I65","v":1170000},1100000,120000,{"$f":"M65+L65","v":1220000},null,"UFA"]
["Adam Podlesh","P",855000,null,855000,855000,null,855000,null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":37},null,null,{"$f":"COUNTA(I4:I67)","v":23},null,null,{"$f":"COUNTA(L4:L67)","v":13}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":108811600.0613821},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":113112141.73277235},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":87678364.439334154},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":74555137.039224386}]
["Dead Money",null,13163812,null,null,2026213]
["Cap Rollover",null,1280693,null,null,{"$f":"C73","v":12305280.9386179},null,null,{"$f":"F73","v":30166926.20584555},null,null,75488561.766511396]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":12305280.9386179},null,null,{"$f":"133000000-F70-F71+F72","v":30166926.20584555},null,null,{"$f":"133000000-I70-I71+I72","v":75488561.766511396},null,null,{"$f":"133000000-L70-L71+L72","v":133933424.72728701}]
["June 1st Cut","1/2"]
["Paycut","0/2"]
["Restructure","1/3"]
[]
["Practice Squad"]
["Gator Hoskins","FB",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Shaquelle Evans","WR",420000,null,420000,528361.57733333332,13169.307723577234,541530.88505691057,629604.30801788624,13169.307723577234,642773.61574146349,735556.00292032515,13169.307723577234,748725.3106439024,null,"UFA"]
["Ben Bass ","DT",420000,null,{"$f":"D81+C81","v":420000},null,"RFA"]
["Kasim Edebali","OLB",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Christian Bryant","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Deion Belue","CB",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Antone Exum","CB",420000,null,420000,525610.06798373989,47563.174593495933,573173.2425772358,632768.54376991873,47563.174593495933,680331.71836341463,744911.13470894308,47563.174593495933,792474.30930243898,null,"UFA"]
["Andre Hal","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"DEN","index":9,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Peyton Manning ","QB",17500000,null,{"$f":"D4+C4","v":17500000},21500000,null,{"$f":"G4+F4","v":21500000},21500000,null,{"$f":"J4+I4","v":21500000},null,"UFA"]
["Brock Osweiler ","QB",709700,249396,{"$f":"D5+C5","v":959096},869547,249397,1118944,null,"UFA"]
[]
["Montee Ball ","RB",562469,224878,{"$f":"D7+C7","v":787347},719938,224878,{"$f":"G7+F7","v":944816},877407,224878,{"$f":"J7+I7","v":1102285},null,"UFA"]
["Matt Forte ","RB",6900000,null,{"$f":"D8+C8","v":6900000},7800000,null,{"$f":"G8+F8","v":7800000},null,"UFA"]
["Jacquizz Rodgers ","RB",1389000,null,{"$f":"D9+C9","v":1389000},null,"UFA"]
[]
["Joel Dreessen ","TE",1500000,666668,{"$f":"D11+C11","v":2166668},null,"UFA"]
["Arthur Lynch","TE",420000,113279.70386178861,533279.70386178861,520352.74564227648,113279.70386178861,633632.44950406509,638814.4644626017,113279.70386178861,752094.16832439031,762786.03066991863,113279.70386178861,876065.73453170725,null,"UFA"]
["Julius Thomas ","TE",645000,96000,{"$f":"D13+C13","v":741000},null,"UFA"]
[]
["Davante Adams","WR",420000,171536.68028455283,591536.68028455286,540202.14687804878,171536.68028455283,711738.82716260164,673266.36239105696,171536.68028455283,844803.04267560982,812519.61118373973,171536.68028455283,984056.29146829259,null,"UFA"]
["Trindon Holliday","WR",1400000,800000,{"$f":"D16+C16","v":2200000},1400000,800000,{"$f":"G16+F16","v":2200000},1200000,800000,{"$f":"J16+I16","v":2000000},1000000,800000,{"$f":"M16+L16","v":1800000},1000000,800000,{"$f":"P16+O16","v":1800000},null,"UFA"]
["Austin Pettis ","WR",1389000,null,{"$f":"D17+C17","v":1389000},null,"UFA"]
["Demaryius Thomas ","WR",3275000,1756250,{"$f":"D18+C18","v":5031250},null,"UFA"]
["Mike Wallace","WR",1500000,4500000,{"$f":"D19+C19","v":6000000},8800000,4500000,{"$f":"G19+F19","v":13300000},8600000,4500000,{"$f":"J19+I19","v":13100000},8400000,4500000,{"$f":"M19+L19","v":12900000},8200000,4500000,{"$f":"P19+O19","v":12700000},8000000,0,{"$f":"S19+R19","v":8000000},7800000,0,{"$f":"V19+U19","v":7800000},null,"UFA"]
["Wes Welker ","WR",3500000,3500000,{"$f":"D20+C20","v":7000000},3200000,1500000,{"$f":"G20+F20","v":4700000},2900000,1500000,{"$f":"J20+I20","v":4400000},null,"UFA"]
[]
["Marcus Martin","C",420000,134809.03902439022,554809.03902439028,518630.39882926835,134809.03902439022,653439.43785365857,640795.163297561,134809.03902439022,775604.20232195128,768642.00983414636,134809.03902439022,903451.04885853664,null,"UFA"]
["Manuel Ramirez ","C",1750000,166666,{"$f":"D23+C23","v":1916666},2300000,166668,{"$f":"G23+F23","v":2466668},null,"UFA"]
["Allen Barbre","G",950000,45000,995000,1050000,45000,1095000,1150000,45000,1195000,null,"UFA"]
["Ben Garland ","G",420000,null,{"$f":"D25+C25","v":420000},null,"UFA"]
["Louis Vasquez ","G",6000000,1250000,{"$f":"D26+C26","v":7250000},5000000,1250000,{"$f":"G26+F26","v":6250000},5500000,1250000,{"$f":"J26+I26","v":6750000},null,"UFA"]
["Ryan Clady ","LT",0,2600000,2600000,10000000,2600000,{"$f":"G27+F27","v":12600000},9500000,2600000,{"$f":"J27+I27","v":12100000},10000000,2600000,{"$f":"M27+L27","v":12600000},null,"UFA"]
["Chris Clark ","LT",1900000,225666,2125666,1400000,225666,1625666,null,"UFA"]
["Orlando Franklin ","RT",969000,417000,1386000,null,"UFA"]
["Winston Justice","RT",800000,500000,{"$f":"D30+C30","v":1300000},1000000,500000,{"$f":"G30+F30","v":1500000},1200000,500000,{"$f":"J30+I30","v":1700000},null,"UFA"]
["Vinston Painter ","RT",420000,null,{"$f":"D31+C31","v":420000},510000,null,{"$f":"G31+F31","v":510000},null,"RFA"]
["DEFENSE"]
["Kendall Langford","DT",655000,955000,1610000,955000,955000,1910000,1355000,955000,2310000,1655000,955000,2610000,null,"UFA"]
["Mitch Unrein","DT",800000,500000,{"$f":"D34+C34","v":1300000},1000000,500000,{"$f":"G34+F34","v":1500000},1200000,500000,{"$f":"J34+I34","v":1700000},null,"UFA"]
["Joe Vellano ","DT",495000,null,{"$f":"D35+C35","v":495000},585000,null,{"$f":"G35+F35","v":585000},null,"RFA"]
["Kevin Vickerson ","DT",2000000,500000,{"$f":"D36+C36","v":2500000},null,"UFA"]
["Sylvester Williams ","DT",749625,973500,{"$f":"D37+C37","v":1723125},1094250,973500,{"$f":"G37+F37","v":2067750},1438875,973500,{"$f":"J37+I37","v":2412375},null,"3-25 Option"]
[]
["William Hayes ","DE",100000,1000000,1100000,250000,1000000,1250000,400000,1000000,1400000,null,"UFA"]
["Malik Jackson ","DE",570000,53403,{"$f":"D40+C40","v":623403},660000,53403,{"$f":"G40+F40","v":713403},null,"UFA"]
["Julius Peppers","DE",2600000,2200000,{"$f":"D41+C41","v":4800000},3000000,2200000,{"$f":"G41+F41","v":5200000},3400000,2200000,{"$f":"J41+I41","v":5600000},null,"UFA"]
["Quanterus Smith ","DE",420000,48000,{"$f":"D42+C42","v":468000},585000,48000,{"$f":"G42+F42","v":633000},675000,48000,{"$f":"J42+I42","v":723000},null,"UFA"]
["Derek Wolfe ","DE",856689,556691,{"$f":"D43+C43","v":1413380},1253346,556691,{"$f":"G43+F43","v":1810037},null,"UFA"]
[]
["Jon Bostic ","ILB",584127,null,{"$f":"D45+C45","v":584127},763254,null,{"$f":"G45+F45","v":763254},942381,null,{"$f":"J45+I45","v":942381},null,"UFA"]
["Nate Irving ","ILB",1200000,673750,1873750,1500000,500000,{"$f":"G46+F46","v":2000000},1500000,500000,{"$f":"J46+I46","v":2000000},1800000,500000,{"$f":"M46+L46","v":2300000},null,"UFA"]
["Steven Johnson ","ILB",570000,4000,574000,null,"RFA"]
["James Laurinaitis ","ILB",2000000,2000000,{"$f":"D48+C48","v":4000000},3625000,2000000,{"$f":"G48+F48","v":5625000},5775000,2000000,{"$f":"J48+I48","v":7775000},8100000,2000000,{"$f":"M48+L48","v":10100000},null,"UFA"]
["Lance Briggs","OLB",2500000,1500000,4000000,3500000,1500000,{"$f":"G49+F49","v":5000000},null,"UFA"]
["Danny Trevathan ","OLB",570000,26018,596018,660000,26018,{"$f":"G50+F50","v":686018},null,"UFA"]
[]
["David Bruton ","S",1250000,400000,{"$f":"D52+C52","v":1650000},1250000,400000,{"$f":"G52+F52","v":1650000},null,"UFA"]
["Duke Ihenacho","S",2000000,1000000,3000000,2000000,1000000,{"$f":"G53+F53","v":3000000},1600000,1000000,{"$f":"J53+I53","v":2600000},1600000,1000000,{"$f":"M53+L53","v":2600000},null,"UFA"]
["Rahim Moore ","S",981563,433750,1415313,null,"UFA"]
["Troy Polamalu ","S",2000000,null,2000000,5000000,null,{"$f":"G55+F55","v":5000000},null,"UFA"]
[]
["Omar Bolden ","CB",570000,118607,{"$f":"D57+C57","v":688607},660000,118607,{"$f":"G57+F57","v":778607},null,"UFA"]
["Tony Carter","CB",855000,null,855000,855000,null,{"$f":"G58+F58","v":855000},855000,0,{"$f":"J58+I58","v":855000},null,"UFA"]
["Chris Cook","CB",800000,500000,1300000,1200000,500000,{"$f":"G59+F59","v":1700000},null,"UFA"]
["Darqueze Dennard","CB",420000,null,420000,857800.58034146368,null,857801,1238174.8338878052,null,1238175,1636240.9131804877,null,1636241,null,"TOP3-25 Option"]
["Lamarcus Joyner","CB",420000,484158.01483739831,904158.01483739831,674261.34099390253,484158.01483739831,1158419.3558313008,890835.39447540662,484158.01483739831,1374993.4093128049,1117482.6597467479,484158.01483739831,1601640.6745841461,null,"UFA"]
["Kayvon Webster ","CB",507000,134950,{"$f":"D62+C62","v":641950},597000,134950,{"$f":"G62+F62","v":731950},697000,134950,{"$f":"J62+I62","v":831950},null,"UFA"]
[]
["Matt Prater","K",500000,955000,1455000,500000,955000,1455000,500000,955000,1455000,null,"UFA"]
["J.R. Carr","LS",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Michael Koenen","P",955000,null,955000,955000,null,955000,955000,null,955000,null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":43},null,null,{"$f":"COUNTA(I4:I67)","v":29},null,null,{"$f":"COUNTA(L4:L67)","v":12}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":114682149.43800814},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":128005144.07035163},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":100992660.82263476},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":50911454.749442682}]
["Dead Money",null,13502910,null,null,5668]
["Cap Rollover",null,6400000,null,null,{"$f":"C73","v":11214940.561991856},null,null,{"$f":"F73","v":16204128.491640225},null,null,{"$f":"I73","v":48211467.669005468}]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":11214940.561991856},null,null,{"$f":"133000000-F70-F71+F72","v":16204128.491640225},null,null,{"$f":"133000000-I70-I71+I72","v":48211467.669005468},null,null,{"$f":"133000000-L70-L71+L72","v":130300012.91956279}]
["June 1st Cut","0/2"]
["Paycut","2/2"]
["Restructure","3/3"]
[]
["Practice Squad"]
["C.J. Anderson ","RB",495000,null,{"$f":"D79+C79","v":495000},585000,4167,{"$f":"G79+F79","v":589167},null,"RFA"]
["Kelcy Quarles","DT",420000,null,420000,519392.63725203252,125281.05873983739,644673.6959918699,639918.58911138214,125281.05873983739,765199.64785121952,766050.39919674792,125281.05873983739,891331.4579365853,null,"UFA"]
["Shelby Harris","DE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["John Youboty ","DE",420000,null,{"$f":"D82+C82","v":420000},null,"ERFA"]
["Dan Fox","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Isaiah Green ","S",495000,null,{"$f":"D84+C84","v":495000},null,"ERFA"]
["Nevin Lawson","CB",420000,null,420000,527216.64253658534,null,527217,630920.98303414637,null,630921,739448.78122926829,null,739449,null,"UFA"]
["Jemea Thomas","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"DET","index":10,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Luke McCown","QB",1000000,null,{"$f":"D4+C4","v":1000000},null,"UFA"]
["Matthew Stafford ","QB",10320000,5500000,{"$f":"D5+C5","v":15820000},12221250,5500000,{"$f":"G5+F5","v":17721250},17000000,5500000,{"$f":"J5+I5","v":22500000},16500000,5500000,{"$f":"M5+L5","v":22000000},null,"UFA"]
[]
["Joique Bell","RB",2182244,null,{"$f":"D7+C7","v":2182244},null,"UFA"]
["Reggie Bush ","RB",3500000,1000000,{"$f":"D8+C8","v":4500000},3500000,1000000,{"$f":"G8+F8","v":4500000},4000000,1000000,{"$f":"J8+I8","v":5000000},null,"UFA"]
["Jeremy Hill","RB",420000,163524.05487804877,583524.05487804883,526137.1813008131,163524.05487804877,689661.23617886193,655073.84719512193,163524.05487804877,818597.90207317076,790007.56731707323,163524.05487804877,953531.62219512207,null,"UFA"]
["Mikel Leshoure ","RB",843297,249396,{"$f":"D10+C10","v":1092693},null,"UFA"]
["Montell Owens ","FB",1205000,125000,{"$f":"D11+C11","v":1330000},null,"UFA"]
[]
["Joseph Fauria ","TE",495000,4166,{"$f":"D13+C13","v":499166},585000,4167,{"$f":"G13+F13","v":589167},null,"RFA"]
["C.J. Fiedorowicz","TE",420000,178829.99166666667,598829.9916666667,556305.06229268294,178829.99166666667,735135.05395934964,693743.35498943098,178829.99166666667,872573.34665609768,837574.12641626026,178829.99166666667,1016404.118082927,null,"UFA"]
[]
["Ryan Broyles ","WR",724409,278818,{"$f":"D16+C16","v":1003227},891614,278818,{"$f":"G16+F16","v":1170432},null,"UFA"]
["Damian Copeland","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kris Durham","WR",500000,null,{"$f":"D18+C18","v":500000},800000,null,{"$f":"G18+F18","v":800000},800000,null,{"$f":"J18+I18","v":800000},null,"UFA"]
["Calvin Johnson ","WR",9858000,3200000,{"$f":"D19+C19","v":13058000},17358000,3200000,{"$f":"G19+F19","v":20558000},20808000,3200000,{"$f":"J19+I19","v":24008000},21358000,null,{"$f":"M19+L19","v":21358000},17000000,null,{"$f":"P19+O19","v":17000000},18250000,null,18250000,null,"UFA"]
["Allen Robinson","WR",420000,419052.10325203254,839052.10325203254,657005.70087804878,419052.10325203254,1076057.8041300813,858181.72512845532,419052.10325203254,1277233.8283804879,1068714.7737626014,419052.10325203254,1487766.877014634,null,"UFA"]
["Roddy White ","WR",6325000,null,{"$f":"D21+C21","v":6325000},null,"UFA"]
[]
["Darren Keyton ","C",420000,null,{"$f":"D23+C23","v":420000},null,"ERFA"]
["Dominic Raiola ","C",1500000,250000,1750000,null,"UFA"]
["Rodney Austin ","G",495000,null,495000,585000,null,{"$f":"G25+F25","v":585000},null,"RFA"]
["Rob Sims ","G",2575000,1200000,3775000,null,"UFA"]
["Josh Walker","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Larry Warford ","G",540000,174250,714250,675000,174250,{"$f":"G28+F28","v":849250},758000,174250,{"$f":"J28+I28","v":932250},null,"UFA"]
["Riley Reiff ","LT",1116700,1063400,2180100,1480050,1063400,2543450,null,"3-25 Option"]
["LaAdrian Waddle ","LT",495000,3333,498333,585000,3334,588334,null,"RFA"]
["Corey Hilliard ","RT",1650000,250000,{"$f":"D31+C31","v":1900000},null,"UFA"]
["David Hurd","RT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["DEFENSE"]
["Nick Fairley ","DT",1723500,1423000,{"$f":"D34+C34","v":3146500},5559292,0,{"$f":"G34+F34","v":5559292},null,"UFA"]
["Tony McDaniel","DT",1500000,500000,{"$f":"D35+C35","v":2000000},2000000,500000,{"$f":"G35+F35","v":2500000},2500000,500000,{"$f":"J35+I35","v":3000000},null,"UFA"]
["C.J. Mosley ","DT",1550000,175000,{"$f":"D36+C36","v":1725000},null,"UFA"]
[]
["Ezekiel Ansah ","DE",1250207,2975818,{"$f":"D38+C38","v":4226025},2095414,2975818,{"$f":"G38+F38","v":5071232},2940621,2975818,{"$f":"J38+I38","v":5916439},null,"TOP10 Option"]
["Kony Ealy","DE",420000,879549.48211382108,1299549.482113821,779039.95727235766,879549.48211382108,1658589.4393861787,1089124.0698532523,879549.48211382108,1968673.5519670732,1413630.6992983739,879549.48211382108,2293180.1814121949,null,"TOP3-25 Option"]
["Jason Jones ","DE",2850000,833333,{"$f":"D40+C40","v":3683333},3150000,833333,3983333,null,"UFA"]
["Shaun Phillips","DE",1500000,600000,{"$f":"D41+C41","v":2100000},2000000,600000,{"$f":"G41+F41","v":2600000},2500000,600000,{"$f":"J41+I41","v":3100000},null,"UFA"]
["Devin Taylor ","DE",495000,75146,{"$f":"D42+C42","v":570146},585000,75146,660146,675000,75146,{"$f":"J42+I42","v":750146},null,"UFA"]
[]
["Andrew Jackson","ILB",420000,56479.471544715445,476479.47154471546,524896.76422764233,56479.471544715445,581376.23577235779,633588.84308943094,56479.471544715445,690068.3146341464,747336.36747967475,56479.471544715445,803815.83902439021,null,"UFA"]
["Travis Lewis ","ILB",570000,14793,{"$f":"D45+C45","v":584793},660000,14793,{"$f":"G45+F45","v":674793},null,"UFA"]
["Stephen Tulloch ","ILB",3750000,1300000,5050000,4500000,1300000,5800000,6000000,1300000,{"$f":"J46+I46","v":7300000},null,"UFA"]
["Brandon Hepburn ","OLB",420000,null,420000,510000,null,510000,null,"ERFA"]
["DeAndre Levy ","OLB",2250000,1000000,3250000,3500000,1000000,4500000,null,"UFA"]
["Ashlee Palmer ","OLB",1250000,333334,1583334,null,"UFA"]
["Tahir Whitehead ","OLB",570000,53000,623000,660000,53000,{"$f":"G50+F50","v":713000},null,"UFA"]
[]
["Isa Abdul-Quddus ","S",645000,50000,{"$f":"D52+C52","v":695000},null,"UFA"]
["Don Carey ","S",730000,200000,{"$f":"D53+C53","v":930000},795000,200000,{"$f":"G53+F53","v":995000},810000,200000,{"$f":"J53+I53","v":1010000},null,"UFA"]
["Hasean Clinton-Dix","S",420000,1925756.031300813,2345756.031300813,1056285.4281056914,1925756.031300813,2982041.4594065044,1613797.5270382119,1925756.031300813,3539553.5583390249,2197240.4212699193,1925756.031300813,4122996.4525707322,null,"TOP10 Option"]
["Dontae Johnson","S",420000,80079.365447154472,500079.3654471545,523008.77271544712,80079.365447154472,603088.13816260162,635760.03332845529,80079.365447154472,715839.39877560979,753755.5386211382,80079.365447154472,833834.9040682927,null,"UFA"]
["Glover Quin ","S",3500000,1050000,{"$f":"D56+C56","v":4550000},4000000,1050000,{"$f":"G56+F56","v":5050000},4750000,1050000,{"$f":"J56+I56","v":5800000},5000000,1050000,{"$f":"M56+L56","v":6050000},null,"UFA"]
[]
["Dwight Bentley ","CB",590000,137278,{"$f":"D58+C58","v":727278},680000,137278,{"$f":"G58+F58","v":817278},null,"UFA"]
["Jonte Green ","CB",570000,24250,{"$f":"D59+C59","v":594250},660000,24250,684250,null,"UFA"]
["Chris Houston ","CB",3500000,1300000,{"$f":"D60+C60","v":4800000},4500000,1300000,5800000,4500000,1300000,{"$f":"J60+I60","v":5800000},6300000,null,{"$f":"M60+L60","v":6300000},null,"UFA"]
["Darius Slay ","CB",645423,556691,{"$f":"D61+C61","v":1202114},885846,556691,1442537,1126269,556691,1682960,null,"UFA"]
["Alterraun Verner","CB",6000000,4500000,{"$f":"D62+C62","v":10500000},6000000,4500000,{"$f":"G62+F62","v":10500000},6000000,4500000,{"$f":"J62+I62","v":10500000},6000000,4500000,{"$f":"M62+L62","v":10500000},null,"UFA"]
[]
["Graham Gano","K",1000000,500000,{"$f":"D64+C64","v":1500000},1800000,500000,{"$f":"G64+F64","v":2300000},2200000,500000,{"$f":"J64+I64","v":2700000},3000000,500000,{"$f":"M64+L64","v":3500000},null,"UFA"]
["Greg Warren","LS",900000,null,{"$f":"D65+C65","v":900000},null,"UFA"]
["Sam Martin ","P",495000,40075,{"$f":"D66+C66","v":535075},585000,40075,{"$f":"G66+F66","v":625075},675000,40075,{"$f":"J66+I66","v":715075},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":40},null,null,{"$f":"COUNTA(I4:I67)","v":27},null,null,{"$f":"COUNTA(L4:L67)","v":13}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":122002131.50020325},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":120546768.36699593},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":113197409.9008256},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":81219529.9943683}]
["Dead Money",null,5460438,null,null,78074]
["Cap Rollover",null,1474552,null,null,{"$f":"C73","v":7011982.4997967482},null,null,{"$f":"F73","v":19387140.132800817},null,null,39189730.231975213]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":7011982.4997967482},null,null,{"$f":"133000000-F70-F71+F72","v":19387140.132800817},null,null,{"$f":"133000000-I70-I71+I72","v":39189730.231975213},null,null,{"$f":"133000000-L70-L71+L72","v":90970200.237606913}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Kellen Moore ","QB",570000,null,{"$f":"D79+C79","v":570000},null,"RFA"]
["Kiero Small","FB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Trey Burton","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Cody Wilson ","WR",420000,null,{"$f":"D82+C82","v":420000},510000,null,{"$f":"G82+F82","v":510000},null,"ERFA"]
["Xavier Proctor ","DT",420000,null,{"$f":"D83+C83","v":420000},510000,null,{"$f":"G83+F83","v":510000},null,"ERFA"]
["L.T. Tuipulotu","DT",420000,null,420000,526791.49065040646,32795.3912601626,559586.88191056903,631409.90770325204,32795.3912601626,664205.29896341462,740894.29764227639,32795.3912601626,773689.68890243897,null,"UFA"]
["Jon Morgan ","OLB",420000,null,{"$f":"D85+C85","v":420000},510000,null,{"$f":"G85+F85","v":510000},null,"ERFA"]
["Daytawion Lowe","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"GB","index":11,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Matt Flynn","QB",1500000,null,{"$f":"D4+C4","v":1500000},1500000,0,{"$f":"G4+F4","v":1500000},1500000,null,{"$f":"J4+I4","v":1500000},null,"UFA"]
["Aaron Rodgers ","QB",10900000,7000000,{"$f":"D5+C5","v":17900000},11600000,7000000,{"$f":"G5+F5","v":18600000},12600000,7000000,{"$f":"J5+I5","v":19600000},13650000,7000000,{"$f":"M5+L5","v":20650000},20900000,null,{"$f":"P5+O5","v":20900000},21100000,null,{"$f":"S5+R5","v":21100000},null,"UFA"]
[]
["DuJuan Harris ","RB",645000,null,{"$f":"D7+C7","v":645000},null,"UFA"]
["Eddie Lacy ","RB",559201,211802,{"$f":"D8+C8","v":771003},713401,211802,{"$f":"G8+F8","v":925203},867602,211802,{"$f":"J8+I8","v":1079404},null,"UFA"]
["James Starks","RB",1427080,null,{"$f":"D9+C9","v":1427080},null,"UFA"]
["John Kuhn","FB",2200000,null,{"$f":"D10+C10","v":2200000},2200000,null,{"$f":"G10+F10","v":2200000},null,"UFA"]
[]
["Brandon Bostick ","TE",495000,null,{"$f":"D12+C12","v":495000},585000,null,{"$f":"G12+F12","v":585000},null,"RFA"]
["Jermichael Finley","TE",2750000,250000,{"$f":"D13+C13","v":3000000},2750000,250000,{"$f":"G13+F13","v":3000000},2750000,250000,{"$f":"J13+I13","v":3000000},null,"UFA"]
["Cory Harkey ","TE/FB",570000,null,{"$f":"D14+C14","v":570000},null,"ERFA"]
[]
["Jarrett Boykin ","WR",570000,null,{"$f":"D16+C16","v":570000},null,"RFA"]
["Randall Cobb ","WR",812648,208531,{"$f":"D17+C17","v":1021179},null,"UFA"]
["Jarvis Landry","WR",420000,132414.52256097563,552414.52256097563,539042.67660975608,132414.52256097563,671457.19917073171,664575.97906341474,132414.52256097563,796990.50162439037,795948.0397707317,132414.52256097563,928362.56233170733,null,"UFA"]
["Jordy Nelson ","WR",3500000,875000,{"$f":"D19+C19","v":4375000},null,"UFA"]
["Myles White ","WR",495000,null,{"$f":"D20+C20","v":495000},585000,null,{"$f":"G20+F20","v":585000},null,"UFA"]
[]
["Joe Hawley","C/G",2000000,500000,{"$f":"D22+C22","v":2500000},2000000,500000,{"$f":"G22+F22","v":2500000},2000000,500000,{"$f":"J22+I22","v":2500000},2000000,500000,{"$f":"M22+L22","v":2500000},2000000,500000,{"$f":"P22+O22","v":2500000},null,"UFA"]
["J.C. Tretter ","C/G",495000,103977,598977,585000,103977,{"$f":"G23+F23","v":688977},675000,103977,{"$f":"J23+I23","v":778977},null,"UFA"]
["T.J. Lang ","G",4000000,1100000,5100000,4700000,1100000,5800000,5100000,1100000,6200000,null,"UFA"]
["Josh Sitton ","G",5200000,1200000,6400000,5550000,1200000,6750000,6600000,null,6600000,null,"UFA"]
["Lane Taylor ","G",495000,2333,497333,585000,2334,587334,null,"RFA"]
["David Bakhtiari ","LT",495000,113850,608850,585000,113850,698850,675000,113850,{"$f":"J27+I27","v":788850},null,"UFA"]
["Bryan Bulaga ","LT",3653000,176000,3829000,null,"UFA"]
["Don Barclay ","RT/G",570000,833,570833,null,"RFA"]
["Nate Chandler","RT",2700000,600000,3300000,2700000,600000,3300000,2700000,600000,3300000,2700000,600000,3300000,2700000,600000,3300000,null,"UFA"]
["Jack Mewhort","RT",420000,146290.35650406504,566290.35650406498,530184.52154471539,146290.35650406504,676474.87804878037,656655.91178861796,146290.35650406504,802946.26829268294,789009.69227642287,146290.35650406504,935300.04878048785,null,"UFA"]
["David Stewart ","RT",6400000,null,{"$f":"D32+C32","v":6400000},null,"UFA"]
["DEFENSE"]
["Josh Boyd ","DT",495000,36140,{"$f":"D34+C34","v":531140},585000,36140,{"$f":"G34+F34","v":621140},null,"UFA"]
["Stacy McGee ","DT",495000,null,{"$f":"D35+C35","v":495000},585000,null,{"$f":"G35+F35","v":585000},675000,null,{"$f":"J35+I35","v":675000},null,"UFA"]
["B.J. Raji","NT",4500000,500000,{"$f":"D36+C36","v":5000000},4500000,500000,{"$f":"G36+F36","v":5000000},null,"UFA"]
[]
["Mike Daniels ","DE",570000,75146,{"$f":"D38+C38","v":645146},660000,75146,{"$f":"G38+F38","v":735146},null,"UFA"]
["Datone Jones ","DE",755754,998016,{"$f":"D39+C39","v":1753770},1106508,998016,2104524,1457262,998016,{"$f":"J39+I39","v":2455278},null,"3-25 Option"]
["Mike Neal","DE/OLB",2000000,1000000,{"$f":"D40+C40","v":3000000},3000000,1000000,4000000,4000000,1000000,{"$f":"J40+I40","v":5000000},null,"UFA"]
["Muhammad Wilkerson ","DE",1312500,null,{"$f":"D41+C41","v":1312500},6969000,null,6969000,null,"UFA"]
["Jerel Worthy ","DE",748928,327855,{"$f":"D42+C42","v":1076783},928391,327855,1256246,null,"UFA"]
[]
["Sam Barrington ","ILB",495000,12250,{"$f":"D44+C44","v":507250},585000,12250,{"$f":"G44+F44","v":597250},null,"UFA"]
["A.J. Hawk ","ILB",3500000,1600000,5100000,3500000,1600000,{"$f":"G45+F45","v":5100000},null,"UFA"]
["Jamari Lattimore","ILB",1427080,null,1427080,null,"UFA"]
["Brandon Spikes","ILB",2500000,500000,3000000,3500000,500000,{"$f":"G47+F47","v":4000000},3500000,500000,{"$f":"J47+I47","v":4000000},4500000,500000,{"$f":"M47+L47","v":5000000},null,"UFA"]
["James Harrison","OLB",955000,null,955000,null,"UFA"]
["Clay Matthews ","OLB",7000000,4100000,11100000,8600000,4100000,12700000,9650000,4100000,{"$f":"J49+I49","v":13750000},11100000,4100000,{"$f":"M49+L49","v":15200000},11400000,null,{"$f":"P49+O49","v":11400000},null,"UFA"]
["Andy Mulumba ","OLB",495000,1666,496666,585000,1667,586667,null,"RFA"]
["Nate Palmer ","OLB",495000,24724,519724,585000,24724,609724,675000,24724,{"$f":"J51+I51","v":699724},null,"UFA"]
[]
["Antonio Allen ","S",570000,null,{"$f":"D53+C53","v":570000},660000,null,{"$f":"G53+F53","v":660000},null,"UFA"]
["Chris Banjo","S",495000,0,{"$f":"D54+C54","v":495000},null,"ERFA"]
["Morgan Burnett ","S",3250000,1650000,{"$f":"D55+C55","v":4900000},3500000,1650000,{"$f":"G55+F55","v":5150000},4400000,1650000,{"$f":"J55+I55","v":6050000},5350000,1650000,{"$f":"M55+L55","v":7000000},null,"UFA"]
["M.D. Jennings","S",2182244,null,{"$f":"D56+C56","v":2182244},null,"UFA"]
[]
["Casey Hayward ","CB",690901,211750,{"$f":"D58+C58","v":902651},841352,211750,{"$f":"G58+F58","v":1053102},null,"UFA"]
["Davon House ","CB",645000,75145,{"$f":"D59+C59","v":720145},null,"UFA"]
["Micah Hyde ","CB/S",495000,44527,{"$f":"D60+C60","v":539527},585000,44527,{"$f":"G60+F60","v":629527},675000,44527,{"$f":"J60+I60","v":719527},null,"UFA"]
["Sam Shields","CB",3500000,3000000,{"$f":"D61+C61","v":6500000},4500000,3000000,{"$f":"G61+F61","v":7500000},5500000,3000000,{"$f":"J61+I61","v":8500000},6500000,3000000,{"$f":"M61+L61","v":9500000},7500000,3000000,{"$f":"P61+O61","v":10500000},null,"UFA"]
["Tramon Williams ","CB",7500000,2000000,{"$f":"D62+C62","v":9500000},null,"UFA"]
[]
["Mason Crosby ","K",2800000,600000,{"$f":"D64+C64","v":3400000},2950000,600000,{"$f":"G64+F64","v":3550000},null,"UFA"]
["Brett Goode ","LS",755000,81250,{"$f":"D65+C65","v":836250},895000,81250,976250,null,"UFA"]
["Tim Masthay ","P",1000000,240000,{"$f":"D66+C66","v":1240000},1100000,240000,1340000,1300000,240000,{"$f":"J66+I66","v":1540000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":38},null,null,{"$f":"COUNTA(I4:I67)","v":22},null,null,{"$f":"COUNTA(L4:L67)","v":9}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":133608835.87906504},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":114791872.07721952},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":90336696.769917071},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":65013662.611112192}]
["Dead Money",null,6096429,null,null,2176234]
["Cap Rollover",null,9820459,null,null,{"$f":"C73","v":3115194.1209349632},null,null,{"$f":"F73","v":19147088.043715447},null,null,61810391.273798376]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":3115194.1209349632},null,null,{"$f":"133000000-F70-F71+F72","v":19147088.043715447},null,null,{"$f":"133000000-I70-I71+I72","v":61810391.273798376},null,null,{"$f":"133000000-L70-L71+L72","v":129796728.66268618}]
["June 1st Cut","0/2"]
["Paycut","1/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Alfred Blue","RB",420000,null,{"$f":"D79+C79","v":420000},510000,null,{"$f":"G79+F79","v":510000},600000,null,600000,null,"RFA"]
["Kevin Dorsey ","WR",420000,null,{"$f":"D80+C80","v":420000},585000,14212,{"$f":"G80+F80","v":599212},675000,14212,{"$f":"J80+I80","v":689212},null,"UFA"]
["Chris Harper ","WR",495000,null,{"$f":"D81+C81","v":495000},585000,null,{"$f":"G81+F81","v":585000},null,"RFA"]
["Deandre Coleman","DT",420000,null,420000,520461.3567317074,111922.06524390244,632383.42197560985,638689.56170975626,111922.06524390244,750611.62695365865,762416.75296585378,111922.06524390244,874338.81820975617,null,"UFA"]
["Anthony Hitchens","OLB",420000,null,{"$f":"D83+C83","v":420000},510000,null,{"$f":"G83+F83","v":510000},600000,null,600000,null,"RFA"]
["Prince Shembo","OLB",420000,null,420000,526997.11855284555,30225.042479674794,557222.16103252035,631173.43561544712,30225.042479674794,661398.47809512191,740195.16277398367,30225.042479674794,770420.20525365847,null,"UFA"]
["Marqueston Huff","S",420000,null,420000,528410.25624390249,12560.821341463416,540971.07758536586,629548.3272707318,12560.821341463416,642109.14861219516,735390.49462439038,12560.821341463416,747951.31596585375,null,"UFA"]
["Sean Richardson ","S",570000,null,{"$f":"D86+C86","v":570000},null,"RFA"]

{"sheet":"HOU","index":12,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Sam Bradford","QB",6000000,3200000,{"$f":"D4+C4","v":9200000},5000000,3200000,{"$f":"G4+F4","v":8200000},7000000,3200000,{"$f":"J4+I4","v":10200000},null,"UFA"]
["Case Keenum ","QB",495000,null,{"$f":"D5+C5","v":495000},null,"ERFA"]
["Aaron Murray","QB",420000,115114.75386178862,535114.75386178866,520205.94164227654,115114.75386178862,635320.69550406514,638983.28906260163,115114.75386178862,754098.04292439029,763285.16426991869,115114.75386178862,878399.91813170735,null,"UFA"]
[]
["Arian Foster ","RB",6000000,2500000,{"$f":"D8+C8","v":8500000},6500000,2500000,{"$f":"G8+F8","v":9000000},7000000,2500000,{"$f":"J8+I8","v":9500000},null,"UFA"]
["Johnathan Grimes ","RB",495000,null,495000,585000,null,{"$f":"G9+F9","v":585000},null,"RFA"]
["Daniel Thomas ","RB",816321,null,{"$f":"D10+C10","v":816321},null,"UFA"]
["Greg Jones","FB",1000000,400000,{"$f":"D11+C11","v":1400000},1000000,400000,{"$f":"G11+F11","v":1400000},null,"UFA"]
[]
["Garrett Graham","TE",2500000,1300000,{"$f":"D13+C13","v":3800000},2500000,1300000,{"$f":"G13+F13","v":3800000},3500000,1300000,{"$f":"J13+I13","v":4800000},3500000,1300000,{"$f":"M13+L13","v":4800000},null,"UFA"]
["Ryan Griffin ","TE",495000,19670,514670,585000,19670,{"$f":"G14+F14","v":604670},675000,19670,{"$f":"J14+I14","v":694670},null,"UFA"]
["Phillip Supernaw ","TE",420000,null,420000,510000,null,510000,null,"RFA"]
[]
["Tandon Doss","WR",730000,null,{"$f":"D17+C17","v":730000},730000,null,{"$f":"G17+F17","v":730000},null,"UFA"]
["DeAndre Hopkins ","WR",751668,981673,1733341,1098337,981673,{"$f":"G18+F18","v":2080010},1445005,981673,{"$f":"J18+I18","v":2426678},null,"3-25 Option"]
["Andre Johnson ","WR",15175000,469583,15644583,15675000,469583,16144583,14675000,null,14675000,null,"UFA"]
["Keshawn Martin ","WR",570000,103140,673140,660000,103140,763140,null,"UFA"]
["DeVier Posey ","WR",630000,171023,801023,748000,171023,919023,null,"UFA"]
[]
["Chris Myers ","C",5000000,2000000,7000000,6000000,2000000,{"$f":"G23+F23","v":8000000},null,"UFA"]
["Cody White ","C",570000,null,570000,null,"RFA"]
["Brandon Brooks ","G",590000,154359,744359,702564,154359,{"$f":"G25+F25","v":856923},null,"UFA"]
["Ben Jones ","G",570000,120362,690362,660000,120362,780362,null,"UFA"]
["Xavier Su'a-Filo","G",420000,628075.16788617882,1048075.1678861788,712399.99930081295,628075.16788617882,1340475.1671869918,963010.57403577247,628075.16788617882,1591085.7419219513,1225277.4545723577,628075.16788617882,1853352.6224585366,null,"UFA"]
["Duane Brown ","LT",6000000,2500000,8500000,7000000,2500000,9500000,7000000,2500000,{"$f":"J28+I28","v":9500000},9650000,null,{"$f":"M28+L28","v":9650000},9750000,null,{"$f":"P28+O28","v":9750000},null,"UFA"]
["Wesley Johnson","OT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jake Matthews","OT",420000,3415041.9034552844,3835041.9034552844,1450945.5714776423,3415041.9034552844,4865987.4749329267,2360673.6646172768,3415041.9034552844,5775715.5680725612,3312714.6923215445,3415041.9034552844,6727756.5957768289,null,"TOP10 Option"]
["Brennan Williams ","RT",506000,135725,641725,596000,135725,{"$f":"G31+F31","v":731725},686000,135725,{"$f":"J31+I31","v":821725},null,"UFA"]
["Eric Winston","RT",1000000,500000,{"$f":"D32+C32","v":1500000},1000000,500000,{"$f":"G32+F32","v":1500000},1000000,500000,{"$f":"J32+I32","v":1500000},null,"UFA"]
["DEFENSE"]
["Zach Kerr","DT",420000,12227.272764227642,432227.27276422764,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Terrell McClain","DT",730000,600000,1330000,730000,600000,{"$f":"G35+F35","v":1330000},1240000,600000,{"$f":"J35+I35","v":1840000},null,"UFA"]
["Kevin Williams","DT",1000000,500000,{"$f":"D36+C36","v":1500000},1700000,500000,{"$f":"G36+F36","v":2200000},2300000,500000,{"$f":"J36+I36","v":2800000},null,"UFA"]
[]
["Robert Ayers","DE",730000,400000,{"$f":"D38+C38","v":1130000},855000,400000,{"$f":"G38+F38","v":1255000},855000,400000,{"$f":"J38+I38","v":1255000},855000,400000,{"$f":"M38+L38","v":1255000},null,"UFA"]
["Jason Babin","DE",955000,250000,1205000,955000,250000,1205000,null,"UFA"]
["Jared Crick ","DE",570000,97875,667875,660000,97875,{"$f":"G40+F40","v":757875},null,"UFA"]
["Chris Smith","DE",420000,53016.107723577239,473016.10772357724,525173.83333333349,53016.107723577239,578189.94105691067,633270.21361788618,53016.107723577239,686286.32134146336,746394.3325203252,53016.107723577239,799410.44024390238,null,"UFA"]
["J.J. Watt ","DE",1907358,1668182,3575540,6969000,0,{"$f":"G42+F42","v":6969000},null,"UFA"]
["Trevardo Williams ","DE",420000,101903,521903,585000,101903,686903,675000,101903,{"$f":"J43+I43","v":776903},null,"UFA"]
[]
["Preston Brown","ILB",420000,128263.81422764226,548263.81422764226,519154.01681300811,128263.81422764226,647417.83104065037,640193.0026162602,128263.81422764226,768456.81684390246,766861.70868943084,128263.81422764226,895125.5229170731,null,"UFA"]
["Brian Cushing ","ILB",3746875,1800000,5546875,6450000,1800000,{"$f":"G46+F46","v":8250000},7450000,1800000,{"$f":"J46+I46","v":9250000},7950000,1800000,{"$f":"M46+L46","v":9750000},9700000,null,{"$f":"P46+O46","v":9700000},9500000,null,{"$f":"S46+R46","v":9500000},null,"UFA"]
["Whitney Mercilus ","OLB",1084008,998016,2082024,1431012,998016,{"$f":"G47+F47","v":2429028},null,"3-25 Option"]
["Trent Murphy","OLB",420000,185689.58333333331,605689.58333333326,567991.66666666674,185689.58333333331,753681.25,708897.29166666674,185689.58333333331,894586.875,856356.66666666674,185689.58333333331,1042046.25,null,"UFA"]
["Brooks Reed ","OLB",1198250,297867,1496117,null,"UFA"]
["Jeff Tarpinian ","OLB",645000,null,645000,null,"RFA"]
["Justin Tuggle ","OLB",495000,833,495833,585000,834,{"$f":"G51+F51","v":585834},null,"RFA"]
[]
["Christopher Conte ","S",1389000,null,{"$f":"D53+C53","v":1389000},null,"UFA"]
["Shiloh Keo ","S",645000,null,{"$f":"D54+C54","v":645000},null,"UFA"]
["Danieal Manning ","S",4500000,1500000,6000000,null,"UFA"]
["D.J. Swearinger ","S",563695,229782,793477,722391,229782,{"$f":"G56+F56","v":952173},881087,229782,{"$f":"J56+I56","v":1110869},null,"UFA"]
[]
["Walt Aikens","CB",420000,17356.248170731706,437356.24817073171,528026.62209756102,17356.248170731706,545382.87026829273,629989.50653902441,17356.248170731706,647345.75470975612,736694.85072195122,17356.248170731706,754051.09889268293,null,"UFA"]
["Brandon Harris ","CB",824907,225000,1049907,null,"UFA"]
["Kareem Jackson ","CB",4160000,175000,4335000,null,"UFA"]
["Johnathan Joseph ","CB",8750000,2500000,11250000,9750000,2500000,{"$f":"G61+F61","v":12250000},null,"UFA"]
["Brice McCain ","CB",1300000,450000,1750000,1700000,450000,2150000,null,"UFA"]
[]
["Alex Henery ","K",675007,105045,780052,null,"UFA"]
["Jon Weeks ","LS",730000,63750,793750,745000,63750,{"$f":"G65+F65","v":808750},null,"UFA"]
["Shane Lechler ","P",1750000,333333,{"$f":"D66+C66","v":2083333},1750000,333334,2083334,null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C4:C67)","v":53},null,null,{"$f":"COUNTA(F4:F67)","v":42},null,null,{"$f":"COUNTA(I4:I67)","v":24},null,null,{"$f":"COUNTA(L4:L67)","v":12}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":123429994.85142276},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":120435452.44288413},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":83510165.03437987},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":39152669.490596339}]
["Dead Money",null,8388867,null,null,7550168]
["Cap Rollover",null,1114730,null,null,{"$f":"C73","v":2295868.1485772431},null,null,{"$f":"F73","v":7310247.7056931108},null,null,56800082.671313241]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":2295868.1485772431},null,null,{"$f":"133000000-F70-F71+F72","v":7310247.7056931108},null,null,{"$f":"133000000-I70-I71+I72","v":56800082.671313241},null,null,{"$f":"133000000-L70-L71+L72","v":150647413.1807169}]
["June 1st Cut","1/2"]
["Paycut","0/2"]
["Restructure","1/3"]
[]
["Practice Squad"]
["Rajion Neal","RB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jacob Pedersen","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Ryan Grant","WR",420000,null,420000,528097.55178861786,16469.627032520326,544567.17882113822,629907.93739430897,16469.627032520326,646377.56442682934,736453.6897723577,16469.627032520326,752923.31680487806,null,"UFA"]
["Uzoma Nwachukwu ","WR",420000,null,{"$f":"D82+C82","v":420000},510000,null,{"$f":"G82+F82","v":510000},null,"ERFA"]
["Ryan Groy","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Alex Kupper ","G",495000,null,{"$f":"D84+C84","v":495000},585000,null,{"$f":"G84+F84","v":585000},null,"ERFA"]
["David Quessenberry ","LT",420000,null,{"$f":"D85+C85","v":420000},585000,28363,{"$f":"G85+F85","v":613363},675000,28363,{"$f":"J85+I85","v":703363},null,"UFA"]
["Isaiah Lewis","S",420000,null,420000,524862.40765853657,56908.928658536592,581771.3363170732,633628.3531439025,56908.928658536592,690537.28180243913,747453.17981463415,56908.928658536592,804362.10847317078,null,"UFA"]

{"sheet":"IND","index":13,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Chandler Harnish ","QB",495000,null,{"$f":"D4+C4","v":495000},585000,null,{"$f":"G4+F4","v":585000},null,"RFA"]
["Andrew Luck ","QB",2399818,3629636,{"$f":"D5+C5","v":6029454},3404727,3629636,{"$f":"G5+F5","v":7034363},null,"TOP10 Option"]
[]
["Vick Ballard ","RB",495000,36140,{"$f":"D7+C7","v":531140},660000,36140,{"$f":"G7+F7","v":696140},null,"UFA"]
["Jerick McKinnon","RB",420000,20961.343495934962,440961.34349593497,527738.21447154472,20961.343495934962,548699.55796747969,630321.17530894314,20961.343495934962,651282.51880487811,737675.43665040645,20961.343495934962,758636.78014634142,null,"UFA"]
["Trent Richardson ","RB",2252708,null,{"$f":"D9+C9","v":2252708},3184062,null,{"$f":"G9+F9","v":3184062},null,"TOP10 Option"]
["Stanley Havili ","FB",570000,null,{"$f":"D10+C10","v":570000},null,"RFA"]
[]
["Dwayne Allen ","TE",660000,175826,{"$f":"D12+C12","v":835826},800000,175826,{"$f":"G12+F12","v":975826},null,"UFA"]
["Owen Daniels","TE",1500000,500000,{"$f":"D13+C13","v":2000000},1500000,500000,{"$f":"G13+F13","v":2000000},null,"UFA"]
["Crockott Gilmore","TE",420000,49886.292479674798,469886.2924796748,525424.21855284553,49886.292479674798,575310.51103252033,632982.2706154472,49886.292479674798,682868.56309512199,745543.02277398377,49886.292479674798,795429.31525365857,null,"UFA"]
[]
["T.Y. Hilton ","WR",575000,131850,{"$f":"D16+C16","v":706850},665000,131850,{"$f":"G16+F16","v":796850},null,"UFA"]
["Cody Latimer","WR",420000,143809.52235772359,563809.52235772356,529184.9414634147,143809.52235772359,672994.46382113826,655005.64556910575,143809.52235772359,798815.16792682931,786678.47544715449,143809.52235772359,930487.99780487805,null,"UFA"]
["Da' Rick Rogers ","WR",495000,null,495000,null,"UFA"]
["Reggie Wayne ","WR",4000000,2166668,6166668,null,"UFA"]
["Griff Whalen ","WR",495000,null,495000,null,"UFA"]
[]
["Johnathan Goodwin","C",1000000,null,1000000,1000000,null,1000000,null,"UFA"]
["Khaled Holmes ","C",495000,105027,{"$f":"D23+C23","v":600027},585000,105027,{"$f":"G23+F23","v":690027},675000,105027,{"$f":"J23+I23","v":780027},null,"UFA"]
["Kevin Boothe","G",2000000,500000,2500000,2500000,500000,{"$f":"G24+F24","v":3000000},3000000,500000,{"$f":"J24+I24","v":3500000},null,"UFA"]
["Mike McGlynn","G",1000000,250000,1250000,1000000,250000,1250000,null,"UFA"]
["Donald Thomas ","G",3500000,250000,3750000,3500000,250000,3750000,3500000,250000,{"$f":"J26+I26","v":3750000},null,"UFA"]
["Hugh Thornton ","G",505000,136345,641345,595000,136345,731345,685000,136345,{"$f":"J27+I27","v":821345},null,"UFA"]
["Anthony Castonzo ","LT",1466058,1079745,2545803,6850648,null,6850648,null,"UFA"]
["Xavier Nixon ","LT",495000,null,495000,null,"ERFA"]
["Justin Anderson ","RT",495000,null,495000,null,"UFA"]
["Gosder Cherilus ","RT",1900000,2000000,3900000,4900000,2000000,{"$f":"G31+F31","v":6900000},7900000,2000000,{"$f":"J31+I31","v":9900000},7900000,2000000,{"$f":"M31+L31","v":9900000},null,"UFA"]
["DEFENSE"]
["Josh Chapman ","DT",495000,53878,{"$f":"D33+C33","v":548878},660000,53878,{"$f":"G33+F33","v":713878},null,"UFA"]
["Terrence Cody","DT",800000,null,{"$f":"D34+C34","v":800000},800000,null,{"$f":"G34+F34","v":800000},1000000,null,{"$f":"J34+I34","v":1000000},1200000,null,{"$f":"M34+L34","v":1200000},1200000,null,{"$f":"P34+O34","v":1200000},null,"UFA"]
["Earl Mitchell","DT",3800000,200000,{"$f":"D35+C35","v":4000000},3800000,200000,{"$f":"G35+F35","v":4000000},3800000,200000,{"$f":"J35+I35","v":4000000},3800000,200000,{"$f":"M35+L35","v":4000000},3800000,200000,{"$f":"P35+O35","v":4000000},null,"UFA"]
[]
["Scott Crichton","DE",420000,232674.10975609758,652674.10975609755,607617.98359756102,232674.10975609758,840292.09335365857,764716.07061585377,232674.10975609758,997390.18037195131,929121.04540243919,232674.10975609758,1161795.1551585367,null,"UFA"]
["Ricky Jean Francois ","DE",4500000,625000,{"$f":"D38+C38","v":5125000},5500000,625000,{"$f":"G38+F38","v":6125000},5500000,625000,{"$f":"J38+I38","v":6125000},null,"UFA"]
["Taylor Hart","DE",420000,13054.217479674797,433054.21747967479,528370.78455284552,13054.217479674797,541425.00203252037,629593.71971544717,13054.217479674797,642647.93719512201,735524.69837398373,13054.217479674797,748578.91585365857,null,"UFA"]
["Cory Redding ","DE",3500000,891667,{"$f":"D40+C40","v":4391667},null,"UFA"]
[]
["Pat Angerer","ILB",1000000,500000,{"$f":"D42+C42","v":1500000},1000000,500000,{"$f":"G42+F42","v":1500000},null,"UFA"]
["Kavell Conner","ILB",2182244,null,2182244,null,"UFA"]
["Jerrell Freeman ","ILB",570000,6667,576667,null,"RFA"]
["D. J. Williams","ILB",1200000,300000,1500000,null,"UFA"]
["Daniel Adongo ","OLB",495000,null,495000,null,"UFA"]
["Kevin Burnett ","OLB",3500000,null,3500000,null,"UFA"]
["Robert Mathis ","OLB",5000000,3750000,8750000,7000000,3750000,{"$f":"G48+F48","v":10750000},null,"UFA"]
["O' Brien Schofield","OLB",730000,null,730000,730000,null,{"$f":"G49+F49","v":730000},null,"UFA"]
["Matt Shaughnessy","OLB",1000000,200000,1200000,1000000,200000,null,1000000,200000,null,null,"UFA"]
["Bjoern Werner ","OLB",763927,1030708,1794635,1122854,1030708,{"$f":"G51+F51","v":2153562},1481782,1030709,{"$f":"J51+I51","v":2512491},null,"3-25 Option"]
[]
["Antoine Bethea","S",4000000,2000000,{"$f":"D53+C53","v":6000000},4000000,2000000,{"$f":"G53+F53","v":6000000},4000000,2000000,{"$f":"J53+I53","v":6000000},null,"UFA"]
["Delano Howell ","S",570000,null,{"$f":"D54+C54","v":570000},null,"RFA"]
["LaRon Landry ","S",3000000,1750000,{"$f":"D55+C55","v":4750000},4000000,1750000,{"$f":"G55+F55","v":5750000},6000000,1750000,{"$f":"J55+I55","v":7750000},null,"UFA"]
["Brandon Meriweather","S",1000000,null,{"$f":"D56+C56","v":1000000},null,"UFA"]
[]
["Darius Butler ","CB",2500000,500000,{"$f":"D58+C58","v":3000000},null,"UFA"]
["Chris Davis","CB",420000,38512.60569105691,458512.60569105693,526334.11349593499,38512.60569105691,564846.71918699192,631935.89143089438,38512.60569105691,670448.49712195131,742449.37996747962,38512.60569105691,780961.98565853655,null,"UFA"]
["Vontae Davis","CB",7000000,3600000,{"$f":"D60+C60","v":10600000},6000000,3600000,{"$f":"G60+F60","v":9600000},3000000,3600000,{"$f":"J60+I60","v":6600000},3000000,3600000,{"$f":"M60+L60","v":6600000},3000000,3600000,{"$f":"P60+O60","v":6600000},null,"UFA"]
["Drayton Florence","CB",1000000,null,{"$f":"D61+C61","v":1000000},null,"UFA"]
["Greg Toler ","CB",4500000,333333,{"$f":"D62+C62","v":4833333},4750000,333334,{"$f":"G62+F62","v":5083334},null,"UFA"]
[]
["Adam Vinatieri","K",1000000,1000000,{"$f":"D64+C64","v":2000000},1000000,1000000,{"$f":"G64+F64","v":2000000},null,"UFA"]
["Matt Overton ","LS",570000,null,{"$f":"D65+C65","v":570000},null,"RFA"]
["Marquette King ","P",570000,null,{"$f":"D66+C66","v":570000},null,"ERFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":35},null,null,{"$f":"COUNTA(I3:I67)","v":19},null,null,{"$f":"COUNTA(L3:L67)","v":10}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":111887127.53028455},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":98393603.347394317},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":57182315.864515863},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":26875890.149875611}]
["Dead Money",null,5849981,null,null,1120656]
["Cap Rollover",null,607906,null,null,{"$f":"C73","v":15870797.469715446},null,null,{"$f":"F73","v":49356538.122321129},null,null,{"$f":"I73","v":125174222.25780526}]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":15870797.469715446},null,null,{"$f":"133000000-F70-F71+F72","v":49356538.122321129},null,null,{"$f":"133000000-I70-I71+I72","v":125174222.25780526},null,null,{"$f":"133000000-L70-L71+L72","v":231298332.10792965}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Wesley Saunders ","WR",645000,null,{"$f":"D79+C79","v":645000},null,"UFA"]
["Lance Louis ","G",730000,null,730000,745000,null,{"$f":"G80+F80","v":745000},null,"UFA"]
["Andrew Norwell","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jack Breckner ","OT",420000,null,420000,510000,null,{"$f":"G82+F82","v":510000},null,"ERFA"]
["Jake McDonough ","DT",420000,null,420000,510000,null,{"$f":"G83+F83","v":510000},null,"UFA"]
["Aaron Morgan ","DE",570000,null,570000,660000,null,{"$f":"G84+F84","v":660000},null,"UFA"]
["Henoc Muamba ","OLB",420000,null,420000,510000,null,{"$f":"G85+F85","v":510000},600000,null,{"$f":"J85+I85","v":600000},null,"UFA"]
["Brian Jackson","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"JAX","index":14,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Chad Henne","QB",900000,null,{"$f":"D4+C4","v":900000},null,"UFA"]
["Dan Orlovsky","QB",955000,null,{"$f":"D5+C5","v":955000},null,"UFA"]
["Ricky Stanzi ","QB",645000,null,{"$f":"D6+C6","v":645000},null,"UFA"]
[]
["LeGarrette Blount","RB",2500000,1000000,{"$f":"D8+C8","v":3500000},2000000,1000000,{"$f":"G8+F8","v":3000000},2000000,1000000,{"$f":"J8+I8","v":3000000},1500000,1000000,{"$f":"M8+L8","v":2500000},null,"UFA"]
["Bryce Brown ","RB",570000,null,{"$f":"D9+C9","v":570000},660000,null,{"$f":"G9+F9","v":660000},null,"UFA"]
["Denard Robinson ","RB",495000,53403,{"$f":"D10+C10","v":548403},585000,53403,{"$f":"G10+F10","v":638403},675000,53403,{"$f":"J10+I10","v":728403},null,"UFA"]
["James White","RB",420000,29321.370934959348,449321.37093495933,527069.41227642272,29321.370934959348,556390.78321138211,631090.29783333337,29321.370934959348,660411.66876829276,739949.36411382107,29321.370934959348,769270.73504878045,null,"UFA"]
["Erik Lorig","FB",730000,null,{"$f":"D12+C12","v":730000},730000,null,{"$f":"G12+F12","v":730000},856000,null,{"$f":"J12+I12","v":856000},null,"UFA"]
[]
["Clay Harbor","TE",850000,null,{"$f":"D14+C14","v":850000},850000,null,{"$f":"G14+F14","v":850000},null,"UFA"]
["Brandon Myers","TE",900000,null,{"$f":"D15+C15","v":900000},900000,null,{"$f":"G15+F15","v":900000},900000,null,{"$f":"J15+I15","v":900000},null,"UFA"]
["Troy Niklas","TE",420000,967523.18577235762,1387523.1857723575,802352.98874186992,967523.18577235762,1769876.1745142275,1133242.8822380085,967523.18577235762,2100766.0680103661,1479523.0033386182,967523.18577235762,2447046.1891109757,null,"TOP3-25 Option"]
[]
["Jason Avant","WR",1000000,250000,{"$f":"D18+C18","v":1250000},1000000,250000,{"$f":"G18+F18","v":1250000},1000000,250000,{"$f":"J18+I18","v":1250000},null,"UFA"]
["Justin Blackmon ","WR",2072910,2975818,{"$f":"D19+C19","v":5048728},2914365,2975818,{"$f":"G19+F19","v":5890183},null,"TOP10 Option"]
["Ace Sanders ","WR",495000,120362,615362,585000,120362,{"$f":"G20+F20","v":705362},675000,120362,{"$f":"J20+I20","v":795362},null,"UFA"]
["Cecil Shorts ","WR",1389000,110845,1499845,null,"UFA"]
["Kerry Taylor ","WR",495000,null,495000,null,"ERFA"]
[]
["Mike Brewster ","C",570000,3334,{"$f":"D24+C24","v":573334},null,"RFA"]
["Ted Larsen","C",730000,null,730000,730000,null,730000,856000,null,856000,null,"UFA"]
["Zane Beadles","G",4000000,1000000,{"$f":"D26+C26","v":5000000},2500000,1000000,{"$f":"G26+F26","v":3500000},1500000,1000000,{"$f":"J26+I26","v":2500000},1000000,1000000,{"$f":"M26+L26","v":2000000},1000000,1000000,{"$f":"P26+O26","v":2000000},null,"UFA"]
["Jahri Evans","G",0,4000000,4000000,2000000,4000000,6000000,3000000,4000000,7000000,4000000,4000000,8000000,6000000,4000000,10000000,13000000,4000000,17000000,14000000,4000000,18000000,null,"UFA"]
["Brandon Linder","G",420000,47450.215650406506,467450.21565040649,525619.10469918698,47450.215650406506,573069.32034959353,632758.15154715453,47450.215650406506,680208.36719756108,744880.40987642272,47450.215650406506,792330.62552682927,null,"UFA"]
["Jacques McClendon ","G",645000,null,645000,null,"ERFA"]
["Cameron Bradfield","LT",1000000,null,{"$f":"D30+C30","v":1000000},1000000,null,{"$f":"G30+F30","v":1000000},1000000,null,{"$f":"J30+I30","v":1000000},null,"UFA"]
["Luke Joeckel ","RT",1368709,3449836,{"$f":"D31+C31","v":4818545},2332418,3449836,{"$f":"G31+F31","v":5782254},3296127,3449836,{"$f":"J31+I31","v":6745963},null,"TOP10 Option"]
["Derek Newton ","RT",1389000,null,{"$f":"D32+C32","v":1389000},null,"UFA"]
["Austin Pasztor","RT",2500000,350000,2850000,1000000,350000,{"$f":"G33+F33","v":1350000},1000000,350000,{"$f":"J33+I33","v":1350000},null,"UFA"]
["DEFENSE"]
["Abry Jones ","DT",495000,833,{"$f":"D35+C35","v":495833},585000,834,{"$f":"G35+F35","v":585834},null,"RFA"]
["Sen' Derrick Marks ","DT",4025000,200000,{"$f":"D36+C36","v":4225000},4025000,200000,{"$f":"G36+F36","v":4225000},4475000,200000,{"$f":"J36+I36","v":4675000},4475000,200000,{"$f":"M36+L36","v":4675000},null,"UFA"]
["Roy Miller ","DT",2650000,250000,{"$f":"D37+C37","v":2900000},null,"UFA"]
["Louis Nix","DT",420000,1211596.5579268292,1631596.5579268292,867028.3882195123,1211596.5579268292,2078624.9461463415,1255640.8781512196,1211596.5579268292,2467237.4360780488,1662328.3676146341,1211596.5579268292,2873924.9255414633,null,"TOP3-25 Option"]
[]
["Andre Branch ","DE",852722,535442,{"$f":"D40+C40","v":1388164},1084083,535442,{"$f":"G40+F40","v":1619525},null,"UFA"]
["Dee Ford","DE",420000,1080957.4089430894,1500957.4089430894,832413.05788211385,1080957.4089430894,1913370.4668252033,1190130.14515813,1080957.4089430894,2271087.5541012194,1564485.236493496,1080957.4089430894,2645442.6454365854,null,"TOP3-25 Option"]
["Israel Idonije","DE",955000,null,955000,955000,null,955000,null,"UFA"]
[]
["jasper Brinkley","ILB",730000,null,{"$f":"D44+C44","v":730000},null,"UFA"]
["Paul Posluszny ","ILB",7500000,2000000,{"$f":"D45+C45","v":9500000},7500000,2000000,{"$f":"G45+F45","v":9500000},7500000,null,{"$f":"J45+I45","v":7500000},null,"UFA"]
["LaRoy Reynolds ","ILB",495000,833,495833,585000,834,{"$f":"G46+F46","v":585834},null,"RFA"]
["Daryl Smith","ILB",3000000,2200000,{"$f":"D47+C47","v":5200000},4000000,2200000,{"$f":"G47+F47","v":6200000},5000000,2200000,{"$f":"J47+I47","v":7200000},null,"UFA"]
["Khairi Fortt","OLB",420000,51804.463211382121,471804.4632113821,525270.76489430899,51804.463211382121,577075.22810569115,633158.74232276424,51804.463211382121,684963.2055341464,746064.76521300816,51804.463211382121,797869.22842439031,null,"UFA"]
["Geno Hayes ","OLB",1000000,62500,1062500,null,"UFA"]
["Brian Orakpo","OLB",20000000,4000000,{"$f":"D50+C50","v":24000000},15000000,4000000,{"$f":"G50+F50","v":19000000},5000000,4000000,{"$f":"J50+I50","v":9000000},5000000,4000000,{"$f":"M50+L50","v":9000000},5000000,4000000,{"$f":"P50+O50","v":9000000},10000000,0,{"$f":"S50+R50","v":10000000},10000000,0,{"$f":"V50+U50","v":10000000},null,"UFA"]
[]
["John Cyprien ","S",653596,589382,{"$f":"D52+C52","v":1242978},902192,589382,{"$f":"G52+F52","v":1491574},1150788,589382,{"$f":"J52+I52","v":1740170},null,"UFA"]
["Josh Evans ","S",495000,32205,527205,585000,32205,{"$f":"G53+F53","v":617205},675000,32205,{"$f":"J53+I53","v":707205},null,"UFA"]
["Winston Guy ","S",570000,null,570000,660000,null,{"$f":"G54+F54","v":660000},null,"UFA"]
["Chris Prosinski ","S",735018,105027,840045,null,"UFA"]
[]
["Alan Ball ","CB",1255000,50000,{"$f":"D57+C57","v":1305000},null,"UFA"]
["Jamell Fleming ","CB",585000,null,585000,675000,null,{"$f":"G58+F58","v":675000},null,"UFA"]
["Dwayne Gratz ","CB",533000,174394,707394,675000,174394,{"$f":"G59+F59","v":849394},790076,174394,{"$f":"J59+I59","v":964470},null,"UFA"]
["Jeremy Harris ","CB",420000,17225,437225,510000,17225,{"$f":"G60+F60","v":527225},675000,17225,{"$f":"J60+I60","v":692225},null,"UFA"]
["Mike Harris ","CB",570000,28947,598947,660000,28947,{"$f":"G61+F61","v":688947},null,"UFA"]
["Demetrius McCray ","CB",495000,16741,511741,585000,16741,{"$f":"G62+F62","v":601741},675000,16741,{"$f":"J62+I62","v":691741},null,"UFA"]
[]
["Josh Scobee ","K",3250000,937500,{"$f":"D64+C64","v":4187500},3450000,937500,{"$f":"G64+F64","v":4387500},null,"UFA"]
["Carson Tinker ","LS",495000,833,{"$f":"D65+C65","v":495833},585000,834,{"$f":"G65+F65","v":585834},null,"RFA"]
["Bryan Anger ","P",604898,165625,{"$f":"D66+C66","v":770523},709855,165625,{"$f":"G66+F66","v":875480},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":40},null,null,{"$f":"COUNTA(I3:I67)","v":27},null,null,{"$f":"COUNTA(L3:L67)","v":11}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E66)*E4:E66,ROW(INDIRECT(\"1:51\"))))","v":108267044.83150408},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H66)*H4:H66,ROW(INDIRECT(\"1:51\"))))","v":95085701.919152439},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K66)*K4:K66,ROW(INDIRECT(\"1:51\"))))","v":69017213.299689636},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N66)*N4:N66,ROW(INDIRECT(\"1:51\"))))","v":36500884.349089026}]
["Dead Money",null,13738789]
["Cap Rollover",null,19645313,null,null,{"$f":"C73","v":30639479.168495923},null,null,{"$f":"F73","v":68553777.249343485},null,null,132536563.94965385]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":30639479.168495923},null,null,{"$f":"133000000-F70-F71+F72","v":68553777.249343485},null,null,{"$f":"133000000-I70-I71+I72","v":132536563.94965385},null,null,{"$f":"133000000-L70-L71+L72","v":229035679.60056484}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Chandler Jones","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Corey Linsley","C",420000,null,420000,528153.92469512194,15764.965701219511,543918.89039634145,629843.10855182924,15764.965701219511,645608.07425304875,736262.02189024386,15764.965701219511,752026.98759146337,null,"UFA"]
["Matt Paradis","C",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Drew Nowak ","G",420000,null,{"$f":"D82+C82","v":420000},null,"ERFA"]
["Cornelius Lucas","OT",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Ronald Powell","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kenny Ladler","S",420000,null,420000,525364.54213008133,50632.247764227643,575996.78989430901,633050.89850162598,50632.247764227643,683683.14626585366,745745.92261138209,50632.247764227643,796378.17037560977,null,"UFA"]
["Pierre Warren","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"KC","index":15,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Tyler Bray ","QB",495000,3333,{"$f":"D4+C4","v":498333},585000,3334,{"$f":"G4+F4","v":588334},null,"RFA"]
["Chase Daniel ","QB",2400000,1000000,{"$f":"D5+C5","v":3400000},3800000,1000000,{"$f":"G5+F5","v":4800000},null,"UFA"]
["Alex Smith ","QB",2000000,2333333,{"$f":"D6+C6","v":4333333},8000000,2333333,{"$f":"G6+F6","v":10333333},10000000,2333333,{"$f":"J6+I6","v":12333333},null,"UFA"]
[]
["Jamaal Charles ","RB",5233333,null,{"$f":"D8+C8","v":5233333},7333333,null,{"$f":"G8+F8","v":7333333},null,"UFA"]
["Knile Davis ","RB",520000,126504,{"$f":"D9+C9","v":646504},610000,126504,{"$f":"G9+F9","v":736504},700000,126504,{"$f":"J9+I9","v":826504},null,"UFA"]
["Cyrus Gray ","RB",578500,26918,{"$f":"D10+C10","v":605418},668500,26918,{"$f":"G10+F10","v":695418},null,"UFA"]
["Anthony Sherman ","FB",645000,null,{"$f":"D11+C11","v":645000},null,"UFA"]
[]
["Jared Cook ","TE",6000000,null,{"$f":"D13+C13","v":6000000},7000000,null,{"$f":"G13+F13","v":7000000},7000000,null,{"$f":"J13+I13","v":7000000},7100000,null,{"$f":"M13+L13","v":7100000},null,"UFA"]
["Anthony Fasano ","TE",3250000,1125000,{"$f":"D14+C14","v":4375000},3100000,1125000,{"$f":"G14+F14","v":4225000},3900000,1125000,{"$f":"J14+I14","v":5025000},null,"UFA"]
["Demetrius Harris ","TE",420000,null,{"$f":"D15+C15","v":420000},null,"ERFA"]
[]
["Donnie Avery ","WR",2350000,500000,{"$f":"D17+C17","v":2850000},3550000,500000,{"$f":"G17+F17","v":4050000},null,"UFA"]
["Dwayne Bowe ","WR",9000000,3000000,{"$f":"D18+C18","v":12000000},11000000,3000000,{"$f":"G18+F18","v":14000000},10000000,3000000,{"$f":"J18+I18","v":13000000},10000000,3000000,{"$f":"M18+L18","v":13000000},null,"UFA"]
["Brandin Cooks","WR",420000,1133212.6422764228,1553212.6422764228,846260.69471544703,1133212.6422764228,1979473.3369918698,1216336.1446747968,1133212.6422764228,2349548.7869512197,1603624.4062601624,1133212.6422764228,2736837.0485365852,null,"TOP3-25 Option"]
["Junior Hemingway ","WR",495000,null,{"$f":"D20+C20","v":495000},null,"RFA"]
["A.J. Jenkins ","WR",1021594,null,{"$f":"D21+C21","v":1021594},1337390,null,{"$f":"G21+F21","v":1337390},null,"3-25 Option"]
[]
["Rodney Hudson ","C",853104,262473,{"$f":"D23+C23","v":1115577},null,"UFA"]
["Eric Kush ","C",503000,31279,{"$f":"D24+C24","v":534279},593500,31279,{"$f":"G24+F24","v":624779},683500,31279,{"$f":"J24+I24","v":714779},null,"UFA"]
["Jeff Allen ","G",812166,454332,1266498,1023249,454332,{"$f":"G25+F25","v":1477581},null,"UFA"]
["John Jerry","G",1500000,500000,{"$f":"D26+C26","v":2000000},2100000,500000,{"$f":"G26+F26","v":2600000},2700000,500000,{"$f":"J26+I26","v":3200000},null,"UFA"]
["Brian Waters","G",955000,null,955000,null,"UFA"]
["Rokevious Watkins ","G",515000,30000,545000,605000,30000,{"$f":"G28+F28","v":635000},null,"UFA"]
["Donald Stephenson ","LT",595000,159375,754375,685000,159375,{"$f":"G29+F29","v":844375},null,"UFA"]
["R.J. Dill ","RT",420000,null,{"$f":"D30+C30","v":420000},null,"ERFA"]
["Eric Fisher ","RT",1413659,3629636,{"$f":"D31+C31","v":5043295},2422318,3629636,{"$f":"G31+F31","v":6051954},3430977,3629636,{"$f":"J31+I31","v":7060613},null,"TOP10 Option"]
["Colin Kelly ","RT",420000,333,420333,510000,334,{"$f":"G32+F32","v":510334},null,"RFA"]
["DEFENSE"]
["Chas Alecxih ","DT",420000,null,{"$f":"D34+C34","v":420000},null,"ERFA"]
["Risean Broussard ","DT",420000,null,{"$f":"D35+C35","v":420000},null,"ERFA"]
["Dontari Poe ","DT",1419092,1668182,{"$f":"D36+C36","v":3087274},1933640,1668182,{"$f":"G36+F36","v":3601822},null,"3-25 Option"]
[]
["Allen Bailey ","DE",670000,138986,{"$f":"D38+C38","v":808986},null,"UFA"]
["Mike Catapano ","DE",503000,17281,{"$f":"D39+C39","v":520281},593500,17281,{"$f":"G39+F39","v":610781},683500,17281,{"$f":"J39+I39","v":700781},null,"UFA"]
["Mike DeVito ","DE",3500000,1400000,{"$f":"D40+C40","v":4900000},4000000,1400000,{"$f":"G40+F40","v":5400000},null,"UFA"]
["Jaye Howard ","DE",570000,null,{"$f":"D41+C41","v":570000},660000,null,{"$f":"G41+F41","v":660000},null,"UFA"]
[]
["Derrick Johnson ","ILB",4550000,null,{"$f":"D43+C43","v":4550000},5250000,null,{"$f":"G43+F43","v":5250000},null,"UFA"]
["James-Michael Johnson ","ILB",570000,null,570000,660000,null,{"$f":"G44+F44","v":660000},null,"UFA"]
["Nico Johnson ","ILB",503000,121500,624500,593500,121500,{"$f":"G45+F45","v":715000},683500,121500,{"$f":"J45+I45","v":805000},null,"UFA"]
["Tamba Hali ","OLB",8500000,2964706,{"$f":"D46+C46","v":11464706},9000000,2964706,{"$f":"G46+F46","v":11964706},null,"UFA"]
["Alonzo Highsmith ","OLB",420000,null,{"$f":"D47+C47","v":420000},510000,null,{"$f":"G47+F47","v":510000},null,"UFA"]
["Justin Houston ","OLB",1389000,167812,{"$f":"D48+C48","v":1556812},null,"UFA"]
["Dezman Moses ","OLB",570000,null,570000,null,"RFA"]
["Ridge Wilson ","OLB",420000,null,{"$f":"D50+C50","v":420000},null,"ERFA"]
["Jordan Zumwalt","OLB",420000,144965.75304878049,564965.75304878049,532523.83731707314,144965.75304878049,677489.59036585363,659184.93464634148,144965.75304878049,804150.68769512197,791737.24580487807,144965.75304878049,936702.99885365856,null,"UFA"]
[]
["Husain Abdullah","S",500000,250000,{"$f":"D53+C53","v":750000},750000,250000,{"$f":"G53+F53","v":1000000},1000000,250000,{"$f":"J53+I53","v":1250000},null,"UFA"]
["Eric Berry ","S",8717000,2902700,{"$f":"D54+C54","v":11619700},5455000,2902700,{"$f":"G54+F54","v":8357700},null,"UFA"]
["Sanders Commings ","S",503000,53878,{"$f":"D55+C55","v":556878},593500,53878,{"$f":"G55+F55","v":647378},683500,53878,{"$f":"J55+I55","v":737378},null,"UFA"]
["Jerron McMillian ","S",570000,null,{"$f":"D56+C56","v":570000},null,"RFA"]
[]
["Marcus Cooper ","CB",495000,null,{"$f":"D58+C58","v":495000},585000,null,{"$f":"G58+F58","v":585000},675000,null,{"$f":"J58+I58","v":675000},null,"UFA"]
["Brandon Flowers ","CB",7500000,3000000,{"$f":"D59+C59","v":10500000},8500000,3000000,{"$f":"G59+F59","v":11500000},8750000,1000000,{"$f":"J59+I59","v":9750000},null,"UFA"]
["Terrance Mitchell","CB",420000,108592.97337398374,528592.97337398375,520727.68408130086,108592.97337398374,629320.65745528461,638383.28525772365,108592.97337398374,746976.2586317074,761511.23997723579,108592.97337398374,870104.21335121954,null,"UFA"]
["Ron Parker ","CB",645000,null,{"$f":"D61+C61","v":645000},null,"UFA"]
["Sean Smith ","CB",3500000,2250000,{"$f":"D62+C62","v":5750000},5500000,2250000,{"$f":"G62+F62","v":7750000},null,"UFA"]
[]
["Ryan Succop ","K",2000000,708750,{"$f":"D64+C64","v":2708750},2800000,708750,{"$f":"G64+F64","v":3508750},2950000,308750,{"$f":"J64+I64","v":3258750},null,"UFA"]
["Sean McGrath ","LS",495000,null,{"$f":"D65+C65","v":495000},585000,null,{"$f":"G65+F65","v":585000},null,"RFA"]
["Dustin Colquitt ","P",3000000,800000,{"$f":"D66+C66","v":3800000},3000000,800000,{"$f":"G66+F66","v":3800000},3650000,800000,{"$f":"J66+I66","v":4450000},4100000,800000,{"$f":"M66+L66","v":4900000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":39},null,null,{"$f":"COUNTA(I3:I67)","v":19},null,null,{"$f":"COUNTA(L3:L67)","v":6}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":126177530.36869918},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":138235755.58481303},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":74687813.733278036},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":29543644.260741461}]
["Dead Money",null,3775407,null,null,351652]
["Cap Rollover",null,2381518,null,null,{"$f":"C73","v":5428580.6313008219},null,null,{"$f":"F73","v":-158826.95351220667},null,null,58153359.313209757]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":5428580.6313008219},null,null,{"$f":"133000000-F70-F71+F72","v":-158826.95351220667},null,null,{"$f":"133000000-I70-I71+I72","v":58153359.313209757},null,null,{"$f":"133000000-L70-L71+L72","v":161609715.0524683}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Ryan Hewitt","FB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Corey Washington","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Weston Dressler ","WR",420000,null,{"$f":"D81+C81","v":420000},null,"ERFA"]
["Chris Burnette","G",420000,null,420000,527534.63261788618,23506.116666666665,551040.74928455288,630555.29444065038,23506.116666666665,654061.41110731708,738367.6149528455,23506.116666666665,761873.7316195122,null,"UFA"]
["James Gayle","DE",420000,null,420000,525902.73821138206,43904.796747967477,569807.53495934955,632431.97300813009,43904.796747967477,676336.76975609758,743916.05593495932,43904.796747967477,787820.85268292681,null,"UFA"]
["Jordan Campbell ","OLB",420000,null,{"$f":"D84+C84","v":420000},null,"ERFA"]
["Ty Zimmermann","S",420000,null,420000,527307.35069918702,26347.140650406502,553654.4913495935,630816.66864715447,26347.140650406502,657163.80929756095,739140.37347642274,26347.140650406502,765487.51412682922,null,"UFA"]
["Bennett Jackson","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"MIA","index":16,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Christian Ponder","QB",730000,null,730000,770000,null,770000,915000,null,915000,null,"UFA"]
["Tom Savage","QB",420000,115853.24959349593,535853.24959349597,520146.86198373995,115853.24959349593,636000.11157723586,639051.2306699187,115853.24959349593,754904.48026341468,763486.03510894312,115853.24959349593,879339.28470243909,null,"UFA"]
["Ryan Tannehill ","QB",1541682,1913364,{"$f":"D6+C6","v":3455046},2117000,1913364,{"$f":"G6+F6","v":4030364},null,"TOP10 Option"]
[]
["Steven Jackson","RB",2000000,2000000,{"$f":"D8+C8","v":4000000},2000000,2000000,{"$f":"G8+F8","v":4000000},null,"UFA"]
["Knowshon Moreno","RB",2000000,2000000,{"$f":"D9+C9","v":4000000},2000000,2000000,{"$f":"G9+F9","v":4000000},2000000,2000000,{"$f":"J9+I9","v":4000000},null,"UFA"]
["Marcus Thigpen ","RB",570000,2500,{"$f":"D10+C10","v":572500},null,"RFA"]
["Jay Prosch","FB",420000,13414.40731707317,433414.40731707314,528341.9693658537,13414.40731707317,541756.3766829269,629626.85718048783,13414.40731707317,643041.26449756103,735622.67000975611,13414.40731707317,749037.07732682931,null,"UFA"]
[]
["Charles Clay ","TE",1389000,28000,{"$f":"D13+C13","v":1417000},null,"UFA"]
["Dion Sims ","TE",495000,116888,{"$f":"D14+C14","v":611888},585000,116888,{"$f":"G14+F14","v":701888},675000,116888,{"$f":"J14+I14","v":791888},null,"UFA"]
[]
["Odell Beckham Jr.","WR",420000,586270.76808943087,1006270.7680894309,701448.67239430896,586270.76808943087,1287719.4404837398,942196.21996300831,586270.76808943087,1528466.9880524392,1194141.3278837397,586270.76808943087,1780412.0959731706,null,"UFA"]
["Brandon Gibson ","WR",2735000,1000000,{"$f":"D17+C17","v":3735000},3260000,1000000,{"$f":"G17+F17","v":4260000},null,"UFA"]
["Brian Hartline ","WR",4810000,1400000,{"$f":"D18+C18","v":6210000},5950000,1400000,{"$f":"G18+F18","v":7350000},6150000,1400000,{"$f":"J18+I18","v":7550000},6150000,1400000,{"$f":"M18+L18","v":7550000},null,"UFA"]
["Santonio Holmes","WR",955000,null,955000,null,"UFA"]
["Steve Smith","WR",0,6750000,{"$f":"D20+C20","v":6750000},null,"UFA"]
[]
["Sam Brenner ","C",495000,null,{"$f":"D22+C22","v":495000},null,"ERFA"]
["Mike Pouncey ","C",1637685,1308581,{"$f":"D23+C23","v":2946266},null,"3-25 Option"]
["Brandon Fusco ","G",1389000,null,{"$f":"D24+C24","v":1389000},null,"UFA"]
["Richie Incognito","G",855000,null,{"$f":"D25+C25","v":855000},955000,null,{"$f":"G25+F25","v":955000},1055000,null,{"$f":"J25+I25","v":1055000},null,"UFA"]
["Logan Mankins ","G",6500000,null,{"$f":"D26+C26","v":6500000},7000000,null,7000000,7000000,null,7000000,null,"UFA"]
["Dallas Thomas ","G",520000,151594,671594,610000,151594,761594,705000,151594,856594,null,"UFA"]
["Jake Long ","LT",8000000,null,8000000,9250000,null,9250000,8750000,null,8750000,null,"UFA"]
["Eugene Monroe","LT",0,3250000,3250000,4250000,3250000,7500000,6250000,3250000,9500000,8950000,3250000,{"$f":"M29+L29","v":12200000},12250000,3250000,{"$f":"P29+O29","v":15500000},20000000,0,{"$f":"S29+R29","v":20000000},25300000,0,{"$f":"V29+U29","v":25300000},null,"UFA"]
["Nate Garner ","RT",1625000,166666,{"$f":"D30+C30","v":1791666},1650000,166668,1816668,null,"UFA"]
["Derek Sherrod ","RT",1275000,null,1275000,null,"3-25 Option"]
["Jeremy Trueblood","RT",955000,null,{"$f":"D32+C32","v":955000},null,"UFA"]
["DEFENSE"]
["Isaako Aaitui ","DT",495000,null,{"$f":"D34+C34","v":495000},585000,null,{"$f":"G34+F34","v":585000},null,"RFA"]
["Jared Odrick ","DT",2550320,229548,{"$f":"D35+C35","v":2779868},null,"UFA"]
["Corey Peters","DT",730000,null,{"$f":"D36+C36","v":730000},3500000,null,{"$f":"G36+F36","v":3500000},4550000,null,{"$f":"J36+I36","v":4550000},5915000,null,{"$f":"M36+L36","v":5915000},5305000,null,{"$f":"P36+O36","v":5305000},null,"UFA"]
["Randy Starks","DT",3000000,3000000,{"$f":"D37+C37","v":6000000},3000000,3000000,{"$f":"G37+F37","v":6000000},null,"UFA"]
[]
["Dion Jordan ","DE",1340104,3335420,{"$f":"D39+C39","v":4675524},2275210,3335420,{"$f":"G39+F39","v":5610630},3210315,3335420,{"$f":"J39+I39","v":6545735},null,"TOP10 Option"]
["Michael Sam","DE",420000,49071.069918699184,469071.06991869921,525489.43635772355,49071.069918699184,574560.50627642276,632907.2701398374,49071.069918699184,681978.34005853662,745321.28223739832,49071.069918699184,794392.35215609754,null,"UFA"]
["Derrick Shelby ","DE",570000,3334,{"$f":"D41+C41","v":573334},null,"RFA"]
["Cameron Wake ","DE",5885000,1400000,{"$f":"D42+C42","v":7285000},8300000,1400000,{"$f":"G42+F42","v":9700000},8400000,1400000,{"$f":"J42+I42","v":9800000},null,"UFA"]
[]
["Dannell Ellerbe ","ILB",6025000,1400000,{"$f":"D44+C44","v":7425000},8450000,1400000,{"$f":"G44+F44","v":9850000},6475000,1400000,{"$f":"J44+I44","v":7875000},6025000,1400000,{"$f":"M44+L44","v":7425000},null,"UFA"]
["Erin Henderson","ILB",205000,650000,{"$f":"D45+C45","v":855000},2400000,650000,{"$f":"G45+F45","v":3050000},3300000,650000,{"$f":"J45+I45","v":3950000},4095000,650000,{"$f":"M45+L45","v":4745000},null,"UFA"]
["Casey Matthews ","ILB",650000,null,650000,null,"UFA"]
["Devon Kennard","OLB",420000,29838.211382113819,449838.2113821138,527028.06504065043,29838.211382113819,556866.27642276429,631137.84715447156,29838.211382113819,660976.05853658542,740089.94471544714,29838.211382113819,769928.156097561,null,"UFA"]
["Koa Misi ","OLB",1750000,578000,2328000,3860000,578000,{"$f":"G48+F48","v":4438000},4300000,578000,{"$f":"J48+I48","v":4878000},4200000,578000,{"$f":"M48+L48","v":4778000},null,"UFA"]
["Jason Trusnik ","OLB",905000,166667,1071667,null,"UFA"]
["Philip Wheeler ","OLB",5000000,1400000,6400000,3000000,1400000,{"$f":"G50+F50","v":4400000},5000000,1400000,{"$f":"J50+I50","v":6400000},5000000,1400000,{"$f":"M50+L50","v":6400000},null,"UFA"]
[]
["Chris Clemons","S",2000000,250000,2250000,5000000,250000,{"$f":"G52+F52","v":5250000},5000000,250000,{"$f":"J52+I52","v":5250000},6000000,250000,{"$f":"M52+L52","v":6250000},7000000,250000,{"$f":"P52+O52","v":7250000},null,"UFA"]
["Reshad Jones ","S",2610000,1000000,{"$f":"D53+C53","v":3610000},6760000,1000000,{"$f":"G53+F53","v":7760000},7250000,1000000,{"$f":"J53+I53","v":8250000},7110000,1000000,{"$f":"M53+L53","v":8110000},null,"UFA"]
["Jordan Kovacs ","S",495000,null,{"$f":"D54+C54","v":495000},null,"ERFA"]
["Michael Thomas ","S",495000,null,{"$f":"D55+C55","v":495000},null,"ERFA"]
["Jimmy Wilson ","S",1389000,11475,{"$f":"D56+C56","v":1400475},null,"UFA"]
[]
["Nolan Caroll","CB",1000000,300000,{"$f":"D58+C58","v":1300000},1000000,300000,{"$f":"G58+F58","v":1300000},1000000,300000,{"$f":"J58+I58","v":1300000},null,"UFA"]
["Brent Grimes","CB",2500000,5000000,{"$f":"D59+C59","v":7500000},2500000,5000000,{"$f":"G59+F59","v":7500000},2500000,5000000,{"$f":"J59+I59","v":7500000},null,"UFA"]
["Dimitri Patterson","CB",855000,null,{"$f":"D60+C60","v":855000},null,"UFA"]
["Jamar Taylor ","CB",569825,254300,{"$f":"D61+C61","v":824125},734650,254300,{"$f":"G61+F61","v":988950},899745,254300,{"$f":"J61+I61","v":1154045},null,"UFA"]
["Walter Thurmond","CB",1000000,150000,{"$f":"D62+C62","v":1150000},4000000,150000,{"$f":"G62+F62","v":4150000},4000000,150000,{"$f":"J62+I62","v":4150000},5000000,150000,{"$f":"M62+L62","v":5150000},6000000,150000,{"$f":"P62+O62","v":6150000},null,"UFA"]
[]
["Caleb Sturgis ","K",495000,36140,{"$f":"D64+C64","v":531140},585000,36140,{"$f":"G64+F64","v":621140},675000,36140,{"$f":"J64+I64","v":711140},null,"UFA"]
["Marcus Heit","LS",420000,27086.702032520323,447086.70203252032,527248.18578861794,27086.702032520323,554334.88782113825,630884.70829430898,27086.702032520323,657971.4103268293,739341.53417235764,27086.702032520323,766428.23620487796,null,"UFA"]
["Brandon Fields","P",855000,null,{"$f":"D66+C66","v":855000},955000,null,{"$f":"G66+F66","v":955000},1055000,null,{"$f":"J66+I66","v":1055000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":36},null,null,{"$f":"COUNTA(I3:I67)","v":30},null,null,{"$f":"COUNTA(L3:L67)","v":16}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":125560126.29898374},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":132205471.59926423},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":118714740.54173537},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":74262537.202460974}]
["Dead Money",null,12601429,null,null,7180770]
["Cap Rollover",null,18064000,null,null,{"$f":"C73","v":12902444.701016262},null,null,{"$f":"F73","v":6516203.1017520279},null,null,{"$f":"I73","v":20801462.560016662}]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":12902444.701016262},null,null,{"$f":"133000000-F70-F71+F72","v":6516203.1017520279},null,null,{"$f":"133000000-I70-I71+I72","v":20801462.560016662},null,null,{"$f":"133000000-L70-L71+L72","v":79538925.357555687}]
["June 1st Cut","1/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["David Fluellen","RB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Mike Gillislee ","RB",495000,null,{"$f":"D80+C80","v":495000},585000,40700,{"$f":"G80+F80","v":625700},675000,40700,{"$f":"J80+I80","v":715700},null,"UFA"]
["Justin Jones","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Geraldo Boldewijn","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["IK Enemkpali","DE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jonathan Brown","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Tahj Jones","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Torin Harris","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"MIN","index":17,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Jimmy Clausen","QB",730000,null,730000,730000,null,730000,null,"UFA"]
["Andy Dalton ","QB",1086027,null,{"$f":"D5+C5","v":1086027},null,"UFA"]
["Matt Scott","QB",500000,null,500000,570000,null,570000,null,"ERFA"]
[]
["Benny Cunningham ","RB",495000,null,{"$f":"D8+C8","v":495000},585000,null,{"$f":"G8+F8","v":585000},null,"RFA"]
["Adrian Peterson ","RB",12000000,2400000,{"$f":"D9+C9","v":14400000},13000000,2400000,{"$f":"G9+F9","v":15400000},15000000,null,{"$f":"J9+I9","v":15000000},16000000,null,{"$f":"M9+L9","v":16000000},null,"UFA"]
["Matt Asiata","FB",570000,null,{"$f":"D10+C10","v":570000},null,"RFA"]
["Jerome Felton ","FB",2000000,333333,{"$f":"D11+C11","v":2333333},2500000,333334,{"$f":"G11+F11","v":2833334},null,"UFA"]
[]
["Rhett Ellison ","TE",570000,75146,{"$f":"D13+C13","v":645146},660000,75146,{"$f":"G13+F13","v":735146},null,"UFA"]
["Kyle Rudolph ","TE",3900000,3066791,{"$f":"D14+C14","v":6966791},3900000,2600000,{"$f":"G14+F14","v":6500000},3900000,2600000,{"$f":"J14+I14","v":6500000},3900000,2600000,{"$f":"M14+L14","v":6500000},3900000,2600000,{"$f":"P14+O14","v":6500000},null,"UFA"]
[]
["Stedman Bailey ","WR",512345,null,{"$f":"D16+C16","v":512345},601234,null,{"$f":"G16+F16","v":601234},690123,null,{"$f":"J16+I16","v":690123},null,"UFA"]
["Martavis Bryant","WR",420000,70599.33943089431,490599.3394308943,677567.16971544712,70599.33943089431,748166.50914634147,817441.77794715448,70599.33943089431,888041.11737804883,963822.18191056908,70599.33943089431,1034421.5213414634,null,"UFA"]
["Alshon Jeffery ","WR",803438,null,{"$f":"D18+C18","v":803438},1010157,null,{"$f":"G18+F18","v":1010157},null,"UFA"]
["Cordarrelle Patterson ","WR",733230,907918,{"$f":"D19+C19","v":1641148},1061459,907918,{"$f":"G19+F19","v":1969377},1389689,907918,{"$f":"J19+I19","v":2297607},null,"3-25 Option"]
["Jerome Simpson","WR",900000,null,900000,900000,null,900000,null,"UFA"]
["Jarius Wright ","WR",570000,105027,{"$f":"D21+C21","v":675027},660000,105027,{"$f":"G21+F21","v":765027},null,"UFA"]
[]
["Evan Dietrich-Smith","C",2000000,4200000,{"$f":"D23+C23","v":6200000},2000000,4200000,{"$f":"G23+F23","v":6200000},2000000,4200000,{"$f":"J23+I23","v":6200000},2000000,4200000,{"$f":"M23+L23","v":6200000},2000000,4200000,{"$f":"P23+O23","v":6200000},null,"UFA"]
["Ryan Jensen","C",610000,null,610000,610000,null,610000,null,"RFA"]
["Jon Asamoah","G",5000000,2000000,{"$f":"D25+C25","v":7000000},5000000,2000000,{"$f":"G25+F25","v":7000000},5000000,2000000,7000000,5000000,2000000,{"$f":"M25+L25","v":7000000},5000000,2000000,{"$f":"P25+O25","v":7000000},null,"UFA"]
["Jeff Baca ","G",495000,24150,{"$f":"D26+C26","v":519150},585000,24150,{"$f":"G26+F26","v":609150},675000,24150,{"$f":"J26+I26","v":699150},null,"UFA"]
["Will Rackley","G",730000,null,730000,730000,null,730000,730000,null,730000,null,"UFA"]
["Kevin Murphy ","LT",420000,null,{"$f":"D28+C28","v":420000},510000,null,{"$f":"G28+F28","v":510000},null,"RFA"]
["Sean Hooey","OT",500000,null,500000,570000,null,570000,null,"ERFA"]
["Bryan Witzmann","OT",420000,null,{"$f":"D30+C30","v":420000},510000,null,{"$f":"G30+F30","v":510000},600000,null,600000,null,"RFA"]
["Charlie Johnson","RT",2500000,1000000,{"$f":"D31+C31","v":3500000},2500000,1000000,{"$f":"G31+F31","v":3500000},2500000,1000000,{"$f":"J31+I31","v":3500000},2500000,1000000,{"$f":"M31+L31","v":3500000},null,"UFA"]
["Phillip Loadholt ","RT",4000000,1750000,{"$f":"D32+C32","v":5750000},5000000,1750000,{"$f":"G32+F32","v":6750000},6000000,1750000,{"$f":"J32+I32","v":7750000},null,"UFA"]
["DEFENSE"]
["Brodrick Bunkley","DT",1000000,null,1000000,1000000,null,1000000,null,"UFA"]
["Fred Evans","DT",2000000,1500000,{"$f":"D35+C35","v":3500000},2000000,1500000,{"$f":"G35+F35","v":3500000},2000000,1500000,{"$f":"J35+I35","v":3500000},null,"UFA"]
["Sharrif Floyd ","DT",772100,1063400,{"$f":"D36+C36","v":1835500},1139200,1063400,{"$f":"G36+F36","v":2202600},1506300,1063400,{"$f":"J36+I36","v":2569700},null,"3-25 Option"]
["Letroy Guion","DT",855000,null,855000,855000,null,855000,null,"UFA"]
[]
["Malliciah Goodman","DE",600000,null,600000,700000,null,700000,null,"RFA"]
["Chris Long ","DE",11900000,1000000,{"$f":"D40+C40","v":12900000},11500000,1000000,{"$f":"G40+F40","v":12500000},13250000,1000000,{"$f":"J40+I40","v":14250000},null,"UFA"]
["Brian Robison ","DE",4300000,1000000,5300000,4450000,1000000,5450000,4050000,1000000,5050000,5600000,1000000,{"$f":"M41+L41","v":6600000},null,"UFA"]
["Osi Umenyiora ","DE",3500000,null,3500000,null,"UFA"]
[]
["Steve Beauharnais","ILB",610000,null,610000,610000,null,610000,null,"RFA"]
["Mark Herzlich","ILB",730000,null,730000,730000,null,730000,730000,null,730000,null,"UFA"]
["Akeem Jordan","ILB",700000,1000000,{"$f":"D46+C46","v":1700000},1000000,1000000,{"$f":"G46+F46","v":2000000},1300000,1000000,{"$f":"J46+I46","v":2300000},null,"UFA"]
["Michael Wilhoite","ILB",700000,null,700000,800000,null,800000,null,"UFA"]
["Ray-Ray Armstrong ","OLB",495000,null,{"$f":"D48+C48","v":495000},585000,null,{"$f":"G48+F48","v":585000},null,"RFA"]
["Gerald Hodges ","OLB",495000,105027,600027,585000,105027,{"$f":"G49+F49","v":690027},675000,105027,{"$f":"J49+I49","v":780027},null,"UFA"]
["Calvin Pace","OLB",900000,1000000,{"$f":"D50+C50","v":1900000},950000,1000000,{"$f":"G50+F50","v":1950000},1000000,1000000,{"$f":"J50+I50","v":2000000},1150000,1000000,{"$f":"M50+L50","v":2150000},null,"UFA"]
[]
["Robert Blanton ","S",570000,52763,{"$f":"D52+C52","v":622763},660000,52763,{"$f":"G52+F52","v":712763},null,"UFA"]
["Roman Harper","S",900000,null,900000,1000000,null,1000000,1100000,null,1100000,null,"UFA"]
["Chris Maragos","S",750000,null,750000,750000,null,750000,null,"UFA"]
["Rodney McLeod ","S",570000,null,{"$f":"D55+C55","v":570000},null,"RFA"]
["Andrew Sendejo ","S",800000,66666,{"$f":"D56+C56","v":866666},1000000,66666,{"$f":"G56+F56","v":1066666},null,"UFA"]
[]
["Antonio Cromartie","CB",2000000,3000000,{"$f":"D58+C58","v":5000000},2000000,3000000,{"$f":"G58+F58","v":5000000},2000000,3000000,{"$f":"J58+I58","v":5000000},2000000,3000000,{"$f":"M58+L58","v":5000000},null,"UFA"]
["Shaun Prater ","CB",570000,null,{"$f":"D59+C59","v":570000},660000,null,{"$f":"G59+F59","v":660000},null,"UFA"]
["Xavier Rhodes ","CB",759841,1014364,1774205,1114682,1014364,2129046,1469523,1014364,{"$f":"J60+I60","v":2483887},null,"RFA"]
["Josh Robinson ","CB",637000,174250,811250,776000,174250,950250,null,"UFA"]
["Charles Tillman","CB",900000,1000000,{"$f":"D62+C62","v":1900000},900000,1000000,{"$f":"G62+F62","v":1900000},900000,1000000,{"$f":"J62+I62","v":1900000},900000,1000000,{"$f":"M62+L62","v":1900000},null,"UFA"]
[]
["Blair Walsh ","K",570000,29483,{"$f":"D64+C64","v":599483},660000,29483,{"$f":"G64+F64","v":689483},null,"UFA"]
["Danny Aiken","LS",650000,125000,775000,650000,125000,{"$f":"G65+F65","v":775000},650000,125000,{"$f":"J65+I65","v":775000},null,"UFA"]
["Jeff Locke ","P",495000,46048,{"$f":"D66+C66","v":541048},585000,46048,{"$f":"G66+F66","v":631048},675000,46048,{"$f":"J66+I66","v":721048},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":49},null,null,{"$f":"COUNTA(I3:I67)","v":26},null,null,{"$f":"COUNTA(L3:L67)","v":10}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E78)*E4:E78,ROW(INDIRECT(\"1:51\"))))","v":109463946.3394309},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H78)*H4:H78,ROW(INDIRECT(\"1:51\"))))","v":110173474.50914635},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K78)*K4:K78,ROW(INDIRECT(\"1:51\"))))","v":95014583.117378056},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N78)*N4:N78,ROW(INDIRECT(\"1:51\"))))","v":55884421.521341465}]
["Dead Money",null,22871587,null,null,11777813]
["Cap Rollover",null,812317,null,null,{"$f":"C73","v":1476783.6605691016},null,null,{"$f":"F73","v":12525496.151422754},null,null,50510913.034044698]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":1476783.6605691016},null,null,{"$f":"133000000-F70-F71+F72","v":12525496.151422754},null,null,{"$f":"133000000-I70-I71+I72","v":50510913.034044698},null,null,{"$f":"133000000-L70-L71+L72","v":127626491.51270323}]
["June 1st Cut","2/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Marcel Jensen","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kenny Shaw","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Russell Bodine","C",420000,null,420000,527180.41042276425,27933.894105691059,555114.30452845537,630962.64996504062,27933.894105691059,658896.54407073173,739571.97041626018,27933.894105691059,767505.8645219513,null,"UFA"]
["Fou Fonoti","OT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jay Bromley","DT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Will Smith","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Hakeem Smith","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Marcus Williams","CB",420000,null,420000,528182.20705691061,15411.436178861788,543593.64323577238,629810.58383577236,15411.436178861788,645222.02001463412,736165.86186016258,15411.436178861788,751577.29803902435,null,"UFA"]

{"sheet":"NE","index":18,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Tom Brady ","QB",1000000,10350000,{"$f":"D4+C4","v":11350000},7000000,7150000,{"$f":"G4+F4","v":14150000},8000000,7150000,{"$f":"J4+I4","v":15150000},9000000,7150000,{"$f":"M4+L4","v":16150000},null,"UFA"]
["Jimmy Garoppolo","QB",420000,null,420000,590966.30084959348,null,590966,733203.63293048786,null,733204,882056.65487560967,null,882057,null,"UFA"]
["Ryan Mallett ","QB",776976,160969,{"$f":"D6+C6","v":937945},null,"UFA"]
[]
["Stevan Ridley ","RB",777750,162000,{"$f":"D8+C8","v":939750},null,"UFA"]
["Shane Vereen ","RB",846975,254300,{"$f":"D9+C9","v":1101275},null,"UFA"]
["Terrance West","RB",420000,53415.726626016258,473415.72662601626,525141.86382113816,53415.726626016258,578557.59044715436,633306.97855691076,53415.726626016258,686722.70518292696,746503.02886178857,53415.726626016258,799918.75548780477,null,"UFA"]
["James Develin ","FB",570000,null,{"$f":"D11+C11","v":570000},null,"RFA"]
[]
["Rob Gronkowski ","TE",3800000,1600000,{"$f":"D13+C13","v":5400000},7050000,1600000,{"$f":"G13+F13","v":8650000},7215000,1600000,{"$f":"J13+I13","v":8815000},7305000,null,{"$f":"M13+L13","v":7305000},10250000,null,{"$f":"P13+O13","v":10250000},11250000,null,{"$f":"S13+R13","v":11250000},null,"UFA"]
["Jake Murphy","TE",420000,null,420000,528149.12926829269,null,528149,629848.62329268293,null,629849,736278.32634146337,null,736278,null,"UFA"]
[]
["Danario Alexander","WR",730000,428333,{"$f":"D16+C16","v":1158333},730000,428333,{"$f":"G16+F16","v":1158333},855000,428333,{"$f":"J16+I16","v":1283333},null,"UFA"]
["Danny Amendola ","WR",3375000,1200000,4575000,4375000,1200000,5575000,5375000,1200000,{"$f":"J17+I17","v":6575000},6375000,1200000,{"$f":"M17+L17","v":7575000},null,"UFA"]
["Josh Boyce ","WR",495000,119250,614250,585000,119250,704250,675000,119250,{"$f":"J18+I18","v":794250},null,"UFA"]
["Aaron Dobson ","WR",560835,218340,779175,716670,218340,935010,872505,218340,{"$f":"J19+I19","v":1090845},null,"UFA"]
["Julian Edelman","WR",2000000,1500000,3500000,2500000,1500000,4000000,3500000,1500000,{"$f":"J20+I20","v":5000000},4000000,1500000,{"$f":"M20+L20","v":5500000},null,"UFA"]
["Charles Johnson ","WR",495000,null,495000,585000,null,585000,null,"RFA"]
["Jeremy Ross","WR",645000,62500,707500,730000,62500,792500,null,"UFA"]
["Kenbrell Thompkins ","WR",495000,833,495833,585000,833,585833,null,"RFA"]
[]
["Tim Barnes","C",570000,null,{"$f":"D25+C25","v":570000},null,"RFA"]
["Jim Cordle","C",730000,null,{"$f":"D26+C26","v":730000},730000,null,{"$f":"G26+F26","v":730000},730000,0,{"$f":"J26+I26","v":730000},null,"UFA"]
["Ryan Wendell","C",1600000,900000,2500000,2250000,900000,3150000,2750000,900000,{"$f":"J27+I27","v":3650000},3800000,900000,{"$f":"M27+L27","v":4700000},null,"UFA"]
["Josh Kline ","G",495000,null,495000,585000,null,585000,null,"RFA"]
["Shelley Smith","G",730000,null,730000,730000,null,730000,null,"UFA"]
["Travelle Wharton","G",900000,55000,955000,900000,55000,955000,900000,55000,{"$f":"J30+I30","v":955000},null,"UFA"]
["Taylor Lewan","LT",420000,1394493.0715447154,1814493.0715447154,915500.0084715446,1394493.0715447154,2309993.08001626,1347368.2799528458,1394493.0715447154,2741861.3514975612,1799323.4477821139,1394493.0715447154,3193816.5193268294,null,"TOP3-25 Option"]
["Nate Solder ","LT",1539612,1177817,{"$f":"D32+C32","v":2717429},6850648,null,{"$f":"G32+F32","v":6850648},null,"UFA"]
["Marcus Cannon ","RT",693843,50125,{"$f":"D33+C33","v":743968},null,"UFA"]
["Marshall Newhouse","RT",730000,75000,{"$f":"D34+C34","v":805000},730000,75000,{"$f":"G34+F34","v":805000},null,"UFA"]
["DEFENSE"]
["Aaron Donald","DT",420000,1568675.7617886178,1988675.7617886178,961658.42138617905,1568675.7617886178,2530334.1831747969,1434720.8991101631,1568675.7617886178,3003396.6608987809,1929786.2827747972,1568675.7617886178,3498462.044563415,null,"TOP3-25 Option"]
["Chris Jones ","DT",495000,null,{"$f":"D37+C37","v":495000},585000,null,{"$f":"G37+F37","v":585000},675000,null,{"$f":"J37+I37","v":675000},null,"UFA"]
["Terrance Knighton ","DT",2500000,null,{"$f":"D38+C38","v":2500000},null,"UFA"]
["Sealver Siliga ","DT",570000,null,{"$f":"D39+C39","v":570000},null,"RFA"]
[]
["Chandler Jones ","DE",1133045,1096091,{"$f":"D41+C41","v":2229136},1504568,1096091,{"$f":"G41+F41","v":2600659},null,"3-25 Option"]
["Aaron Lynch","DE",420000,12227.272764227642,432227.27276422764,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Kareem Martin","DE",420000,349375.61707317072,769375.61707317072,638543.88303658552,349375.61707317072,987919.50010975625,823241.87653536617,349375.61707317072,1172617.4936085369,1016530.4743829271,349375.61707317072,1365906.0914560978,null,"UFA"]
["Rob Ninkovich ","DE",1600000,1250000,{"$f":"D44+C44","v":2850000},2450000,1250000,{"$f":"G44+F44","v":3700000},1850000,1250000,{"$f":"J44+I44","v":3100000},null,"UFA"]
[]
["Chris Borland","ILB",420000,270994.89837398374,690994.8983739838,617839.16947154468,270994.89837398374,888834.06784552848,784012.49519918696,270994.89837398374,1055007.3935731708,957914.81282113818,270994.89837398374,1228909.711195122,null,"UFA"]
["Dane Fletcher","ILB",730000,null,{"$f":"D47+C47","v":730000},730000,null,{"$f":"G47+F47","v":730000},null,"UFA"]
["Jamie Collins ","OLB",575955,278818,{"$f":"D48+C48","v":854773},746909,278818,{"$f":"G48+F48","v":1025727},917864,278818,{"$f":"J48+I48","v":1196682},null,"UFA"]
["Jo-Lonn Dunbar","OLB",855000,null,{"$f":"D49+C49","v":855000},855000,null,{"$f":"G49+F49","v":855000},855000,null,{"$f":"J49+I49","v":855000},null,"UFA"]
["Jerod Mayo ","OLB",6087500,1200000,{"$f":"D50+C50","v":7287500},9400000,1200000,{"$f":"G50+F50","v":10600000},10400000,null,{"$f":"J50+I50","v":10400000},9500000,null,{"$f":"M50+L50","v":9500000},null,"UFA"]
["Telvin Smith","OLB",420000,114370.92987804877,534370.92987804883,520265.44756097562,114370.92987804877,634636.37743902439,638914.85725609772,114370.92987804877,753285.78713414655,763082.84414634155,114370.92987804877,877453.77402439038,null,"UFA"]
[]
["Duron Harmon ","S",500500,133400,{"$f":"D53+C53","v":633900},591000,133400,{"$f":"G53+F53","v":724400},681000,133400,{"$f":"J53+I53","v":814400},null,"UFA"]
["Devin McCourty ","S",4815000,300000,{"$f":"D54+C54","v":5115000},null,"UFA"]
["Eric Pinkins","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
[]
["Kenneth Acker","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Brandon Browner","CB/S",3000000,2500000,{"$f":"D58+C58","v":5500000},4000000,2500000,{"$f":"G58+F58","v":6500000},4000000,2500000,{"$f":"J58+I58","v":6500000},4000000,2500000,{"$f":"M58+L58","v":6500000},5000000,2500000,{"$f":"P58+O58","v":7500000},null,"UFA"]
["Alfonzo Dennard ","CB",570000,14462,{"$f":"D59+C59","v":584462},660000,14462,{"$f":"G59+F59","v":674462},null,"UFA"]
["Dexter McDougle","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Logan Ryan ","CB",515000,140813,{"$f":"D61+C61","v":655813},605000,140813,{"$f":"G61+F61","v":745813},685000,140813,{"$f":"J61+I61","v":825813},null,"UFA"]
["Aqib Talib","CB",9250000,3250000,{"$f":"D62+C62","v":12500000},4250000,3250000,{"$f":"G62+F62","v":7500000},4250000,3250000,{"$f":"J62+I62","v":7500000},4250000,3250000,{"$f":"M62+L62","v":7500000},4250000,3250000,{"$f":"P62+O62","v":7500000},null,"UFA"]
[]
["Stephen Gostkowski ","K",1725000,475000,2200000,900000,475000,1375000,900000,475000,1375000,875000,475000,1350000,null,"UFA"]
["Trevor Gillette","LS",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Ryan Allen ","P",495000,500,{"$f":"D66+C66","v":495500},585000,500,{"$f":"G66+F66","v":585500},null,"RFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":44},null,null,{"$f":"COUNTA(I3:I67)","v":33},null,null,{"$f":"COUNTA(L3:L67)","v":18}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":97310095.278048784},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":100773189.01192683},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":91103012.30546096},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":79410328.938229278}]
["Dead Money",null,38689539,null,null,312735]
["Cap Rollover",null,4106801,null,null,{"$f":"C73","v":1107166.7219512165},null,null,{"$f":"F73","v":33021242.710024387},null,null,74918230.404563427]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":1107166.7219512165},null,null,{"$f":"133000000-F70-F71+F72","v":33021242.710024387},null,null,{"$f":"133000000-I70-I71+I72","v":74918230.404563427},null,null,{"$f":"133000000-L70-L71+L72","v":128507901.46633415}]
["June 1st Cut","0/2"]
["Paycut","1/2"]
["Restructure","1/3"]
[]
["Practice Squad"]
["Erik Swoope","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Tyler Larsen","C",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jimmy Staten","DT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Terrence Fede","DE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Carlos Fields Jr.","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Cameron Gordon","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jerome Couplin III","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Demetri Goodson","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"NO","index":19,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Drew Brees ","QB",11000000,7400000,{"$f":"D4+C4","v":18400000},19000000,7400000,{"$f":"G4+F4","v":26400000},20000000,7400000,{"$f":"J4+I4","v":27400000},null,"UFA"]
["Ryan Griffin ","QB",495000,null,{"$f":"D5+C5","v":495000},585000,null,{"$f":"G5+F5","v":585000},645000,null,{"$f":"J5+I5","v":645000},null,"UFA"]
[]
["Mark Ingram ","RB",1386375,973500,{"$f":"D7+C7","v":2359875},null,"3-25 Option"]
["Khiry Robinson ","RB",495000,333,495333,585000,334,{"$f":"G8+F8","v":585334},null,"RFA"]
["Darren Sproles ","RB",3500000,750000,4250000,null,"UFA"]
["Austin Johnson ","FB",420000,null,420000,510000,null,{"$f":"G10+F10","v":510000},null,"RFA"]
["Evan Rodrigez","FB",730000,null,730000,730000,null,{"$f":"G11+F11","v":730000},730000,null,{"$f":"J11+I11","v":730000},null,"UFA"]
[]
["Jace Amaro","TE",420000,1046120.2315040651,1466120.231504065,823181.32841056923,1046120.2315040651,1869301.5599146343,1172659.4461337402,1046120.2315040651,2218779.6776378052,1538392.3600300816,1046120.2315040651,2584512.5915341466,null,"TOP3-25 Option"]
["Josh Hill ","TE",495000,null,{"$f":"D14+C14","v":495000},585000,null,{"$f":"G14+F14","v":585000},null,"RFA"]
["Andrew Quarless","TE",730000,null,{"$f":"D15+C15","v":730000},730000,null,{"$f":"G15+F15","v":730000},null,"UFA"]
[]
["LaVon Brazill ","WR",570000,null,{"$f":"D17+C17","v":570000},660000,null,{"$f":"G17+F17","v":660000},null,"UFA"]
["Mike Brown","WR",730000,null,{"$f":"D18+C18","v":730000},730000,null,{"$f":"G18+F18","v":730000},730000,null,{"$f":"J18+I18","v":730000},null,"UFA"]
["Andrew Caldwell","WR",855000,null,855000,855000,null,855000,855000,null,855000,null,"UFA"]
["Marques Colston ","WR",6300000,2000000,{"$f":"D20+C20","v":8300000},7700000,2000000,{"$f":"G20+F20","v":9700000},8500000,2000000,{"$f":"J20+I20","v":10500000},null,"UFA"]
["Kenny Stills ","WR",495000,48613,{"$f":"D21+C21","v":543613},585000,48613,{"$f":"G21+F21","v":633613},675000,48613,{"$f":"J21+I21","v":723613},null,"UFA"]
[]
["T.J. Johnson","C",495000,null,{"$f":"D23+C23","v":495000},570000,null,{"$f":"G23+F23","v":570000},645000,null,{"$f":"J23+I23","v":645000},null,"UFA"]
["Steve Vallos","C",730000,100000,830000,730000,100000,{"$f":"G24+F24","v":830000},730000,100000,{"$f":"J24+I24","v":830000},null,"UFA"]
["Jeromey Clary","G",2000000,900000,2900000,2000000,900000,2900000,2000000,900000,2900000,2000000,900000,2900000,2000000,900000,2900000,null,"UFA"]
["Ramon Foster ","G",1650000,null,1650000,1850000,null,{"$f":"G26+F26","v":1850000},null,"UFA"]
["Senio Kelemete ","G",495000,null,495000,null,"RFA"]
["Tim Lelito ","G",495000,1666,496666,585000,1668,{"$f":"G28+F28","v":586668},null,"RFA"]
["Terron Armstead ","LT",525000,154359,679359,615000,154359,{"$f":"G29+F29","v":769359},705000,154359,{"$f":"J29+I29","v":859359},null,"UFA"]
["Cameron Fleming","OT",420000,239641.33211382112,659641.33211382106,609464.05242276425,239641.33211382112,849105.3845365853,768209.84170569107,239641.33211382112,1007851.1738195121,934339.15607154486,239641.33211382112,1173980.4881853659,null,"UFA"]
["Ryan Schraeder","OT",570000,null,570000,null,"ERFA"]
["Marcel Jones ","RT",420000,null,{"$f":"D32+C32","v":420000},null,"RFA"]
["DEFENSE"]
["John Jenkins ","DT",515000,141890,{"$f":"D34+C34","v":656890},605000,141890,{"$f":"G34+F34","v":746890},700000,141890,{"$f":"J34+I34","v":841890},null,"UFA"]
["DaQuan Jones","DT",420000,142157.76422764227,562157.76422764221,522331.74369918701,142157.76422764227,664489.50792682928,646562.39083333337,142157.76422764227,788720.15506097558,776571.20760162594,142157.76422764227,918728.97182926815,null,"UFA"]
["Mike Patterson","DT",1500000,150000,1650000,1500000,150000,1650000,1500000,150000,1650000,null,"UFA"]
[]
["Glenn Foster ","DE",495000,2333,{"$f":"D38+C38","v":497333},585000,2334,{"$f":"G38+F38","v":587334},null,"UFA"]
["Akiem Hicks ","DE",582500,135725,{"$f":"D39+C39","v":718225},672500,135725,{"$f":"G39+F39","v":808225},null,"UFA"]
["DeMarcus Ware","DE",8000000,5000000,13000000,8000000,5000000,13000000,8000000,5000000,13000000,8000000,5000000,13000000,8000000,5000000,13000000,null,"UFA"]
["Corey Wootton","DE",1200000,500000,{"$f":"D41+C41","v":1700000},1200000,500000,{"$f":"G41+F41","v":1700000},1200000,500000,{"$f":"J41+I41","v":1700000},1200000,500000,{"$f":"M41+L41","v":1700000},1200000,500000,{"$f":"P41+O41","v":1700000},null,"UFA"]
[]
["David Hawthorne ","ILB",2750000,760000,{"$f":"D43+C43","v":3510000},5250000,760000,{"$f":"G43+F43","v":6010000},4750000,760000,{"$f":"J43+I43","v":5510000},null,"UFA"]
["Curtis Lofton ","ILB",4200000,1000000,{"$f":"D44+C44","v":5200000},8000000,1000000,{"$f":"G44+F44","v":9000000},5600000,1000000,{"$f":"J44+I44","v":6600000},7000000,null,{"$f":"M44+L44","v":7000000},null,"UFA"]
["Zach Orr","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kevin Reddick ","ILB",495000,1666,{"$f":"D46+C46","v":496666},585000,1668,{"$f":"G46+F46","v":586668},null,"RFA"]
["Carl Bradford","OLB",420000,227448.16016260165,647448.16016260162,606233.10695528449,227448.16016260165,833681.26711788611,762095.25689471548,227448.16016260165,989543.4170573171,925206.80915691052,227448.16016260165,1152654.9693195121,null,"UFA"]
["Thomas Davis ","OLB",4416666,null,{"$f":"D48+C48","v":4416666},8916668,null,{"$f":"G48+F48","v":8916668},null,"UFA"]
["Marquis Flowers","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Junior Galette ","OLB",2000000,900000,{"$f":"D50+C50","v":2900000},2000000,900000,{"$f":"G50+F50","v":2900000},null,"UFA"]
[]
["Thomas DeCoud","S",2500000,1200000,3700000,2500000,1200000,3700000,2500000,1200000,3700000,2500000,1200000,3700000,null,"UFA"]
["Charles Godfrey","S",750000,150000,{"$f":"D53+C53","v":900000},750000,150000,{"$f":"G53+F53","v":900000},750000,150000,{"$f":"J53+I53","v":900000},null,"UFA"]
["Vinnie Sunseri","S",420000,20961.343495934962,440961.34349593497,527738.21447154472,20961.343495934962,548699.55796747969,630321.17530894314,20961.343495934962,651282.51880487811,737675.43665040645,20961.343495934962,758636.78014634142,null,"UFA"]
["Kenny Vaccaro ","S",833396,1308584,{"$f":"D55+C55","v":2141980},1261792,1308584,{"$f":"G55+F55","v":2570376},1690188,1308584,{"$f":"J55+I55","v":2998772},null,"3-25 Option"]
[]
["Adrian Davis ","CB",420000,3334,{"$f":"D57+C57","v":423334},null,"ERFA"]
["Terrence Frederick ","CB",420000,null,420000,510000,null,{"$f":"G58+F58","v":510000},null,"RFA"]
["Keenan Lewis ","CB",3350000,1200000,4550000,4650000,1200000,{"$f":"G59+F59","v":5850000},5000000,1200000,{"$f":"J59+I59","v":6200000},5500000,1200000,{"$f":"M59+L59","v":6700000},null,"UFA"]
["Patrick Robinson ","CB",2362333,442000,2804333,null,"UFA"]
["Rod Sweeting ","CB",495000,1666,496666,585000,1668,{"$f":"G61+F61","v":586668},null,"RFA"]
["Corey White ","CB",570000,44125,614125,660000,44125,{"$f":"G62+F62","v":704125},null,"UFA"]
[]
["Randy Bullock","K",645000,null,645000,null,"RFA"]
["Justin Drescher ","LS",750000,110000,{"$f":"D65+C65","v":860000},765000,110000,{"$f":"G65+F65","v":875000},780000,110000,{"$f":"J65+I65","v":890000},null,"UFA"]
["Thomas Morstead ","P",2535000,700000,{"$f":"D66+C66","v":3235000},2700000,700000,{"$f":"G66+F66","v":3400000},3750000,700000,{"$f":"J66+I66","v":4450000},4000000,null,{"$f":"M66+L66","v":4000000},4150000,null,{"$f":"P66+O66","v":4150000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":45},null,null,{"$f":"COUNTA(I3:I67)","v":30},null,null,{"$f":"COUNTA(L3:L67)","v":12}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":107222392.83150406},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":120997205.27746342},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":102114810.94238049},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":45588513.801014632}]
["Dead Money",null,32595919,null,null,970000]
["Cap Rollover",null,500000,null,null,{"$f":"C73","v":-6318311.8315040618},null,null,{"$f":"F73","v":4714482.891032517},null,null,35599671.948652029]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":-6318311.8315040618},null,null,{"$f":"133000000-F70-F71+F72","v":4714482.891032517},null,null,{"$f":"133000000-I70-I71+I72","v":35599671.948652029},null,null,{"$f":"133000000-L70-L71+L72","v":123011158.1476374}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Mike Davis","WR",420000,null,420000,526334.11349593499,38512.60569105691,564846.71918699192,631935.89143089438,38512.60569105691,670448.49712195131,742449.37996747962,38512.60569105691,780961.98565853655,null,"UFA"]
["Demetrius Rhaney","C",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Ty Nsekhe ","RT",495000,null,{"$f":"D81+C81","v":495000},585000,null,{"$f":"G81+F81","v":585000},null,"RFA"]
["A.J. Francis ","DT",495000,null,{"$f":"D82+C82","v":495000},null,"ERFA"]
["Chidera Uzo-Diribe","DE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kyle Knox ","OLB",420000,null,{"$f":"D84+C84","v":420000},510000,null,{"$f":"G84+F84","v":510000},null,"RFA"]
["Terrell Manning ","OLB",570000,null,{"$f":"D85+C85","v":570000},null,"RFA"]
["Derek Dimke ","K",420000,null,{"$f":"D86+C86","v":420000},510000,null,{"$f":"G86+F86","v":510000},null,"ERFA"]

{"sheet":"NYG","index":20,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Eli Manning ","QB",16400000,2000000,{"$f":"D4+C4","v":18400000},19750000,2000000,{"$f":"G4+F4","v":21750000},null,"UFA"]
["Ryan Nassib ","QB",495000,113400,{"$f":"D5+C5","v":608400},585000,113400,{"$f":"G5+F5","v":698400},675000,113400,{"$f":"J5+I5","v":788400},null,"UFA"]
["Curtis Painter","QB",730000,null,730000,null,"UFA"]
[]
["André Brown","RB",1800000,800000,{"$f":"D8+C8","v":2600000},2000000,800000,{"$f":"G8+F8","v":2800000},2500000,800000,{"$f":"J8+I8","v":3300000},2500000,800000,{"$f":"M8+L8","v":3300000},null,"UFA"]
["Michael Cox ","RB",495000,11474,{"$f":"D9+C9","v":506474},585000,11474,{"$f":"G9+F9","v":596474},675000,11474,{"$f":"J9+I9","v":686474},null,"UFA"]
["Isaiah Pead ","RB",757100,null,{"$f":"D10+C10","v":757100},940650,null,{"$f":"G10+F10","v":940650},null,"UFA"]
["David Wilson ","RB",997682,825364,{"$f":"D11+C11","v":1823046},1301523,825364,{"$f":"G11+F11","v":2126887},null,"3-25 Option"]
["John Conner ","FB",740000,null,{"$f":"D12+C12","v":740000},null,"UFA"]
[]
["Xavier Grimble","TE",420000,30847.38231707317,450847.38231707318,526947.33136585366,30847.38231707317,557794.71368292684,631230.69088048779,30847.38231707317,662078.07319756097,740364.43920975609,30847.38231707317,771211.82152682927,null,"UFA"]
["Lance Kendricks ","TE",951177,null,{"$f":"D15+C15","v":951177},null,"UFA"]
["Adrien Robinson ","TE",570000,96413,{"$f":"D16+C16","v":666413},660000,96413,{"$f":"G16+F16","v":756413},null,"UFA"]
[]
["Kris Adams ","WR",495000,null,{"$f":"D18+C18","v":495000},null,"RFA"]
["Victor Cruz ","WR",1524000,2700000,{"$f":"D19+C19","v":4224000},6225000,2700000,{"$f":"G19+F19","v":8925000},8000000,2700000,{"$f":"J19+I19","v":10700000},7500000,2700000,{"$f":"M19+L19","v":10200000},8500000,800000,{"$f":"P19+O19","v":9300000},null,"UFA"]
["Jerrel Jernigan ","WR",670000,143813,{"$f":"D20+C20","v":813813},null,"UFA"]
["Rueben Randle ","WR",689266,208533,{"$f":"D21+C21","v":897799},838899,208533,{"$f":"G21+F21","v":1047432},null,"UFA"]
["Chris Givens ","WR",570000,null,{"$f":"D22+C22","v":570000},660000,null,{"$f":"G22+F22","v":660000},null,"UFA"]
[]
["Nick Mangold ","C",4220000,null,{"$f":"D24+C24","v":4220000},7400000,null,{"$f":"G24+F24","v":7400000},8600000,null,{"$f":"J24+I24","v":8600000},9075000,null,{"$f":"M24+L24","v":9075000},null,"UFA"]
["James Brewer ","G",650000,108023,{"$f":"D25+C25","v":758023},null,"UFA"]
["Gabe Jackson","G",420000,279704.45914634148,699704.45914634154,620081.14873577235,279704.45914634148,899785.60788211389,788301.93629634148,279704.45914634148,1068006.395442683,964346.94653414632,279704.45914634148,1244051.4056804879,null,"UFA"]
["Brandon Mosley ","G",570000,75146,{"$f":"D27+C27","v":645146},660000,75146,{"$f":"G27+F27","v":735146},null,"UFA"]
["Geoff Schwarz","G",4000000,2500000,{"$f":"D28+C28","v":6500000},4000000,2500000,{"$f":"G28+F28","v":6500000},4500000,2500000,{"$f":"J28+I28","v":7000000},5000000,2500000,{"$f":"M28+L28","v":7500000},5000000,2500000,{"$f":"P28+O28","v":7500000},null,"UFA"]
["William Beatty ","LT",4900000,2500000,7400000,5550000,2500000,{"$f":"G29+F29","v":8050000},6675000,2500000,{"$f":"J29+I29","v":9175000},6825000,2500000,{"$f":"M29+L29","v":9325000},null,"UFA"]
["Antonio Richardson","OT",420000,138854.24796747969,558854.24796747975,523208.77398373984,138854.24796747969,662063.02195121953,646985.77373983734,138854.24796747969,785840.02170731709,776519.84325203253,138854.24796747969,915374.09121951228,null,"UFA"]
["Eric Herman ","RT",420000,null,420000,510000,null,{"$f":"G31+F31","v":510000},null,"RFA"]
["Justin Pugh ","RT",784359,1112436,1896795,1163718,1112436,{"$f":"G32+F32","v":2276154},1543077,1112436,{"$f":"J32+I32","v":2655513},null,"3-25 Option"]
["DEFENSE"]
["Johnathan Hankins ","DT",588213,327852,{"$f":"D34+C34","v":916065},771426,327852,{"$f":"G34+F34","v":1099278},954639,327852,{"$f":"J34+I34","v":1282491},null,"UFA"]
["Cullen Jenkins ","DT",2600000,666666,{"$f":"D35+C35","v":3266666},2250000,666668,{"$f":"G35+F35","v":2916668},null,"UFA"]
["Linval Joseph","DT",5000000,1800000,{"$f":"D36+C36","v":6800000},5000000,1800000,{"$f":"G36+F36","v":6800000},4500000,1800000,{"$f":"J36+I36","v":6300000},4000000,1800000,{"$f":"M36+L36","v":5800000},4000000,1800000,{"$f":"P36+O36","v":5800000},null,"UFA"]
["Markus Kuhn ","DT",570000,11474,{"$f":"D37+C37","v":581474},660000,11474,{"$f":"G37+F37","v":671474},null,"UFA"]
[]
["Mathias Kiwanuka","DE",1000000,800000,{"$f":"D39+C39","v":1800000},1200000,800000,{"$f":"G39+F39","v":2000000},1400000,800000,{"$f":"J39+I39","v":2200000},null,"UFA"]
["Damontre Moore ","DE",515000,143813,{"$f":"D40+C40","v":658813},605000,143813,{"$f":"G40+F40","v":748813},700000,143813,{"$f":"J40+I40","v":843813},null,"UFA"]
["Jason Pierre-Paul ","DE",4461000,150000,{"$f":"D41+C41","v":4611000},1880000,150000,{"$f":"G41+F41","v":2030000},null,"UFA"]
["Justin Tuck","DE",2300000,2000000,{"$f":"D42+C42","v":4300000},2300000,2000000,{"$f":"G42+F42","v":4300000},2300000,2000000,{"$f":"J42+I42","v":4300000},null,"UFA"]
[]
["Jon Beason","ILB",3800000,2400000,{"$f":"D44+C44","v":6200000},3800000,2400000,{"$f":"G44+F44","v":6200000},3800000,2400000,{"$f":"J44+I44","v":6200000},null,"UFA"]
["Jonas Mouton","ILB",730000,null,730000,null,"RFA"]
["Emmanuel Acho","OLB",645000,null,645000,null,"RFA"]
["Spencer Paysinger","OLB",1000000,500000,{"$f":"D47+C47","v":1500000},1000000,500000,{"$f":"G47+F47","v":1500000},1000000,500000,{"$f":"J47+I47","v":1500000},null,"UFA"]
["Sean Weatherspoon ","OLB",4032500,null,{"$f":"D48+C48","v":4032500},null,"UFA"]
["Jacquian Williams ","OLB",1389000,19670,{"$f":"D49+C49","v":1408670},null,"UFA"]
[]
["Stevie Brown","S",2500000,1800000,{"$f":"D51+C51","v":4300000},2500000,1800000,{"$f":"G51+F51","v":4300000},2000000,1800000,{"$f":"J51+I51","v":3800000},1000000,1800000,{"$f":"M51+L51","v":2800000},null,"UFA"]
["Will Hill ","S",570000,null,{"$f":"D52+C52","v":570000},null,"RFA"]
["Zeke Motta ","S",495000,null,{"$f":"D53+C53","v":495000},585000,null,{"$f":"G53+F53","v":585000},675000,null,{"$f":"J53+I53","v":675000},null,"UFA"]
["Antrel Rolle ","S",2000000,5000000,{"$f":"D54+C54","v":7000000},3100000,3000000,{"$f":"G54+F54","v":6100000},3100000,3000000,{"$f":"J54+I54","v":6100000},3000000,3000000,{"$f":"M54+L54","v":6000000},null,"UFA"]
["Cooper Taylor ","S",495000,46813,{"$f":"D55+C55","v":541813},585000,46813,{"$f":"G55+F55","v":631813},675000,46813,{"$f":"J55+I55","v":721813},null,"UFA"]
[]
["Prince Amukamara ","CB",1490577,1112436,{"$f":"D57+C57","v":2603013},7169197,0,{"$f":"G57+F57","v":7169197},null,"UFA"]
["Jayron Hosley ","CB",577500,128750,{"$f":"D58+C58","v":706250},667500,128750,{"$f":"G58+F58","v":796250},null,"UFA"]
["Charles James ","CB",495000,null,{"$f":"D59+C59","v":495000},null,"ERFA"]
["Keith McGill","CB",420000,165035.14715447158,585035.1471544716,545011.51241463411,165035.14715447158,710046.65956910572,677759.36616016261,165035.14715447158,842794.51331463421,816681.53868455288,165035.14715447158,981716.68583902449,null,"UFA"]
["Chris Owens","CB",813000,null,{"$f":"D61+C61","v":813000},813000,null,{"$f":"G61+F61","v":813000},813000,null,{"$f":"J61+I61","v":813000},null,"UFA"]
["Eric Wright","CB",855000,null,{"$f":"D62+C62","v":855000},855000,null,{"$f":"G62+F62","v":855000},null,"UFA"]
[]
["Nick Folk","K",855000,45000,{"$f":"D64+C64","v":900000},855000,45000,{"$f":"G64+F64","v":900000},null,"UFA"]
["Zak DeOssie ","LS",950000,200000,{"$f":"D65+C65","v":1150000},1000000,200000,{"$f":"G65+F65","v":1200000},null,"UFA"]
["Steve Weatherford ","P",1050000,875000,{"$f":"D66+C66","v":1925000},2200000,875000,{"$f":"G66+F66","v":3075000},2600000,875000,{"$f":"J66+I66","v":3475000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":41},null,null,{"$f":"COUNTA(I3:I67)","v":25},null,null,{"$f":"COUNTA(L3:L67)","v":12}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E78)*E4:E78,ROW(INDIRECT(\"1:51\"))))","v":117851043.85426828},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H78)*H4:H78,ROW(INDIRECT(\"1:51\"))))","v":123293739.00308535},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K78)*K4:K78,ROW(INDIRECT(\"1:51\"))))","v":84475223.003662184},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N78)*N4:N78,ROW(INDIRECT(\"1:51\"))))","v":57912354.00426586}]
["Dead Money",null,14753141,null,null,2225000]
["Cap Rollover",null,0,null,null,{"$f":"C73","v":395815.14573171735},null,null,{"$f":"F73","v":7877076.1426463723},null,null,56401853.138984188]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":395815.14573171735},null,null,{"$f":"133000000-F70-F71+F72","v":7877076.1426463723},null,null,{"$f":"133000000-I70-I71+I72","v":56401853.138984188},null,null,{"$f":"133000000-L70-L71+L72","v":131489499.13471833}]
["June 1st Cut","1/2"]
["Paycut","1/2"]
["Restructure","2/3"]
[]
["Practice Squad"]
["Travis Harvey ","WR",420000,null,420000,null,"ERFA"]
["Jamaal Johnson-Webb","OT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jordan Stanton","DE",420000,null,420000,null,"ERFA"]
["Steele Divitto","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Bene Benwikere","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Dashaun Phillips","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kyle Sebetic","CB",420000,null,420000,null,"ERFA"]
["Brandon McManus","K",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"NYJ","index":21,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Connor Shaw","QB",420000,17840.053455284553,437840.05345528456,527987.91767479677,17840.053455284553,545827.97113008134,630034.01662520331,17840.053455284553,647874.07008048787,736826.44575934962,17840.053455284553,754666.49921463418,null,"UFA"]
["Geno Smith ","QB",633164,507655,{"$f":"D5+C5","v":1140819},861328,507655,{"$f":"G5+F5","v":1368983},1089491,507655,{"$f":"J5+I5","v":1597146},null,"UFA"]
["Logan Thomas","QB",420000,25842.022357723574,445842.02235772356,527347.7601626016,25842.022357723574,553189.78252032516,630770.19776422763,25842.022357723574,656612.22012195119,739002.98130081303,25842.022357723574,764845.00365853659,null,"UFA"]
[]
["Kenjon Barner ","RB",495000,null,{"$f":"D8+C8","v":495000},585000,null,{"$f":"G8+F8","v":585000},675000,null,{"$f":"J8+I8","v":675000},null,"UFA"]
["Chris Ivory ","RB",1000000,750000,{"$f":"D9+C9","v":1750000},2000000,750000,{"$f":"G9+F9","v":2750000},null,"UFA"]
["Bilal Powell ","RB",1389000,100125,{"$f":"D10+C10","v":1489125},null,"UFA"]
["Tommy Bohanon ","FB",495000,15562,{"$f":"D11+C11","v":510562},585000,15562,{"$f":"G11+F11","v":600562},675000,15562,{"$f":"J11+I11","v":690562},null,"UFA"]
[]
["Marcedes Lewis ","TE",6850000,null,{"$f":"D13+C13","v":6850000},6800000,null,{"$f":"G13+F13","v":6800000},null,"UFA"]
["Austin Seferian-Jenkins","TE",420000,610656.04634146334,1030656.0463414633,707783.19679268298,610656.04634146334,1318439.2431341463,954274.01181341487,610656.04634146334,1564930.0581548782,1212229.5159048783,610656.04634146334,1822885.5622463417,null,"UFA"]
["Zach Sudfeld ","TE",495000,null,{"$f":"D15+C15","v":495000},585000,null,{"$f":"G15+F15","v":585000},null,"RFA"]
[]
["Andrew Hawkins","WR",2000000,1500000,{"$f":"D17+C17","v":3500000},2000000,1500000,{"$f":"G17+F17","v":3500000},2000000,1500000,{"$f":"J17+I17","v":3500000},null,"UFA"]
["T.J. Jones","WR",420000,48394.381910569107,468394.38191056909,525543.57139837393,48394.381910569107,573937.95330894308,632845.01484308951,48394.381910569107,681239.39675365866,745137.22309918702,48394.381910569107,793531.60500975617,null,"UFA"]
["Jeremy Kerley ","WR",3500000,546062,{"$f":"D19+C19","v":4046062},3000000,500000,{"$f":"G19+F19","v":3500000},2500000,500000,{"$f":"J19+I19","v":3000000},null,"UFA"]
["Marvin McNutt ","WR",570000,null,{"$f":"D20+C20","v":570000},null,"RFA"]
["Emmanuel Sanders","WR",2500000,2000000,{"$f":"D21+C21","v":4500000},3500000,2000000,{"$f":"G21+F21","v":5500000},5000000,2000000,{"$f":"J21+I21","v":7000000},5000000,2000000,{"$f":"M21+L21","v":7000000},null,"UFA"]
["Mike Williams ","WR",1800000,null,{"$f":"D22+C22","v":1800000},6800000,null,{"$f":"G22+F22","v":6800000},7200000,null,{"$f":"J22+I22","v":7200000},7500000,null,{"$f":"M22+L22","v":7500000},8750000,null,{"$f":"P22+O22","v":8750000},null,"UFA"]
[]
["Gabe Ikard","C",420000,16711.529674796748,436711.52967479674,528078.19957723573,16711.529674796748,544789.72925203247,629930.19243739836,16711.529674796748,646641.7221121951,736519.4872910569,16711.529674796748,753231.01696585363,null,"UFA"]
["Peter Konz ","C",716236,null,{"$f":"D25+C25","v":716236},879354,null,{"$f":"G25+F25","v":879354},null,"UFA"]
["William Campbell ","G",495000,27625,522625,585000,27625,612625,675000,27625,{"$f":"J26+I26","v":702625},null,"UFA"]
["Dakota Dozier","G",420000,244867.2817073171,664867.2817073171,610849.1741646342,244867.2817073171,855716.4558719513,770830.94634939032,244867.2817073171,1015698.2280567074,938253.73119390244,244867.2817073171,1183121.0129012195,null,"UFA"]
["Vladimir Ducasse","G",1000000,null,1000000,null,"UFA"]
["Brian Winters ","G",529000,160969,689969,618000,160969,778969,708000,160969,{"$f":"J29+I29","v":868969},null,"UFA"]
["D' Brickashaw Ferguson ","LT",11431999,266666,{"$f":"D30+C30","v":11698665},11431999,266666,{"$f":"G30+F30","v":11698665},17250000,null,{"$f":"J30+I30","v":17250000},14307000,null,{"$f":"M30+L30","v":14307000},null,"UFA"]
["Bryant McKinnie","LT",1000000,null,{"$f":"D31+C31","v":1000000},null,"UFA"]
["Oday Aboushi ","RT",495000,49750,{"$f":"D32+C32","v":544750},585000,49750,{"$f":"G32+F32","v":634750},675000,49750,{"$f":"J32+I32","v":724750},null,"UFA"]
["Austin Howard","RT",5000000,1750000,6750000,5000000,1750000,6750000,5000000,1750000,{"$f":"J33+I33","v":6750000},5000000,1750000,{"$f":"M33+L33","v":6750000},null,"UFA"]
["DEFENSE"]
["Kenrick Ellis ","DT",685000,112500,{"$f":"D35+C35","v":797500},null,"UFA"]
["Paul Soliai","DT",4500000,750000,{"$f":"D36+C36","v":5250000},4500000,750000,{"$f":"G36+F36","v":5250000},4500000,750000,{"$f":"J36+I36","v":5250000},null,"UFA"]
[]
["Jake Bequette ","DE",575000,null,{"$f":"D38+C38","v":575000},665000,null,{"$f":"G38+F38","v":665000},null,"UFA"]
["Will Clarke","DE",420000,56226.912398373985,476226.912398374,524916.96895934967,56226.912398373985,581143.88135772361,633565.60764796764,56226.912398373985,689792.52004634158,747267.67139187001,56226.912398373985,803494.58379024395,null,"UFA"]
["Quinton Coples ","DE",1190254,1210508,{"$f":"D40+C40","v":2400762},1590381,1210508,{"$f":"G40+F40","v":2800889},null,"3-25 Option"]
["Kapron Lewis-Moore ","DE",495000,null,{"$f":"D41+C41","v":495000},585000,null,{"$f":"G41+F41","v":585000},675000,null,{"$f":"J41+I41","v":675000},675000,null,{"$f":"M41+L41","v":675000},null,"UFA"]
["Sheldon Richardson ","DE",862000,1423000,{"$f":"D42+C42","v":2285000},1319000,1423000,{"$f":"G42+F42","v":2742000},1776000,1423000,{"$f":"J42+I42","v":3199000},null,"3-25 Option"]
[]
["Nick Bellore","ILB",1427080,null,{"$f":"D44+C44","v":1427080},null,"UFA"]
["Demario Davis ","ILB",620000,144490,{"$f":"D45+C45","v":764490},710000,144490,{"$f":"G45+F45","v":854490},null,"UFA"]
["David Harris ","ILB",5000000,2000000,7000000,null,"UFA"]
["Joe Mays","ILB",1000000,500000,1500000,1000000,500000,{"$f":"G47+F47","v":1500000},null,"UFA"]
["Antwan Barnes ","OLB",1200000,300000,1500000,1200000,300000,{"$f":"G48+F48","v":1500000},null,"UFA"]
["Khalil Mack","OLB",420000,3554391.6788617889,3974391.6788617889,1487873.1394105689,3554391.6788617889,5042264.8182723578,2430557.4315223587,3554391.6788617889,5984949.1103841476,3417087.5046626017,3554391.6788617889,6971479.1835243907,null,"TOP10 Option"]
["Garrett McIntyre","OLB",1427080,null,{"$f":"D50+C50","v":1427080},null,"UFA"]
["Nick Perry ","OLB",1071750,null,{"$f":"D51+C51","v":1071750},1412625,null,{"$f":"G51+F51","v":1412625},null,"3-25 Option"]
[]
["Deone Bucannon","S",420000,222223.27621951219,642223.27621951222,604848.63526016264,222223.27621951219,827071.91147967486,759475.12305853667,222223.27621951219,981698.39927804889,921293.54052195128,222223.27621951219,1143516.8167414635,null,"UFA"]
["Josh Bush ","S",570000,26055,{"$f":"D54+C54","v":596055},660000,26055,{"$f":"G54+F54","v":686055},null,"UFA"]
["Dawan Landry ","S",1500000,325000,{"$f":"D55+C55","v":1825000},null,"UFA"]
["Rontez Miles ","S",420000,null,{"$f":"D56+C56","v":420000},510000,null,{"$f":"G56+F56","v":510000},null,"ERFA"]
[]
["Ricardo Allen","CB",420000,34319.271341463413,454319.27134146343,526669.5802439024,34319.271341463413,560988.85158536583,631550.1046707317,34319.271341463413,665869.37601219513,741308.79302439024,34319.271341463413,775628.06436585367,null,"UFA"]
["Phillip Gaines","CB",420000,153254.38191056912,573254.38191056915,533086.2449756097,153254.38191056912,686340.62688617886,661402.1013065041,153254.38191056912,814656.48321707326,795686.13700162596,153254.38191056912,948940.51891219511,null,"UFA"]
["Rashean Mathis","CB",1000000,null,1000000,null,"UFA"]
["Dee Milliner ","CB",980505,1897000,{"$f":"D61+C61","v":2877505},1556010,1897000,{"$f":"G61+F61","v":3453010},2131424,1897000,{"$f":"J61+I61","v":4028424},null,"TOP10 Option"]
["Kyle Wilson ","CB",2040000,222400,{"$f":"D62+C62","v":2262400},null,"UFA"]
[]
["Cairo Santos","K",420000,17982.850609756097,437982.85060975607,527976.49390243902,17982.850609756097,545959.34451219509,630047.1539634146,17982.850609756097,648030.00457317068,736865.28658536577,17982.850609756097,754848.13719512185,null,"UFA"]
["Tanner Purdum ","LS",730000,65000,{"$f":"D65+C65","v":795000},null,"UFA"]
["Ryan Quigley ","P",495000,null,{"$f":"D66+C66","v":495000},585000,null,{"$f":"G66+F66","v":585000},null,"RFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":41},null,null,{"$f":"COUNTA(I3:I67)","v":28},null,null,{"$f":"COUNTA(L3:L67)","v":17}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E73)*E4:E73,ROW(INDIRECT(\"1:51\"))))","v":96019433.157113791},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H73)*H4:H73,ROW(INDIRECT(\"1:51\"))))","v":88523647.569310963},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K73)*K4:K73,ROW(INDIRECT(\"1:51\"))))","v":78109467.588790849},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N73)*N4:N73,ROW(INDIRECT(\"1:51\"))))","v":53702188.004525617}]
["Dead Money",null,18287141,null,null,3530277]
["Cap Rollover",null,1473437,null,null,{"$f":"C73","v":20166862.842886209},null,null,{"$f":"F73","v":61112938.273575246},null,null,116003470.6847844]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":20166862.842886209},null,null,{"$f":"133000000-F70-F71+F72","v":61112938.273575246},null,null,{"$f":"133000000-I70-I71+I72","v":116003470.6847844},null,null,{"$f":"133000000-L70-L71+L72","v":195301282.68025878}]
["June 1st Cut","0/2"]
["Paycut","1/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Storm Johnson","RB",420000,null,420000,527443.4129430895,24646.36260162602,552089.77554471546,630660.19706666679,24646.36260162602,655306.55966829276,738677.76184715459,24646.36260162602,763324.12444878055,null,"UFA"]
["Nik Embernate ","G",420000,null,420000,510000,null,510000,null,"RFA"]
["Kevin Pamphile","OT",420000,null,{"$f":"D81+C81","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["Hebron Fangupo ","DT",495000,null,495000,585000,null,585000,null,"RFA"]
["Kerry Hyder","DT",420000,null,{"$f":"D83+C83","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["Brandon Bishop ","S",420000,null,{"$f":"D84+C84","v":420000},510000,null,{"$f":"G84+F84","v":510000},null,"ERFA"]
["Brandon Dixon","CB",420000,null,{"$f":"D85+C85","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]
["Jabari Price","CB",420000,null,{"$f":"D86+C86","v":420000},510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"OAK","index":22,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Derek Carr","QB",420000,182250.72947154474,602250.72947154474,560997.12103252031,182250.72947154474,743247.85050406505,699952.15395284561,182250.72947154474,882202.88342439034,845370.21166016266,182250.72947154474,1027620.9411317074,null,"UFA"]
["Matt McGloin ","QB",495000,null,{"$f":"D5+C5","v":495000},585000,null,{"$f":"G5+F5","v":585000},null,"RFA"]
["Matt Moore","QB",900000,null,{"$f":"D6+C6","v":900000},900000,null,{"$f":"G6+F6","v":900000},null,"UFA"]
[]
["Latavius Murray ","RB",420000,26550,{"$f":"D8+C8","v":446550},585000,26550,{"$f":"G8+F8","v":611550},675000,26550,{"$f":"J8+I8","v":701550},null,"UFA"]
["Ben Tate","RB",1000000,2000000,{"$f":"D9+C9","v":3000000},1000000,2000000,{"$f":"G9+F9","v":3000000},1000000,2000000,{"$f":"J9+I9","v":3000000},null,"UFA"]
["Ryan Williams ","RB",1057832,null,{"$f":"D10+C10","v":1057832},null,"UFA"]
["Marcel Reece ","FB",3100000,880838,{"$f":"D11+C11","v":3980838},2600000,880838,{"$f":"G11+F11","v":3480838},2650000,880838,{"$f":"J11+I11","v":3530838},null,"UFA"]
[]
["David Ausberry ","TE",645000,11475,{"$f":"D13+C13","v":656475},null,"UFA"]
["Coby Fleener ","TE",875604,null,{"$f":"D14+C14","v":875604},1118406,null,{"$f":"G14+F14","v":1118406},null,"UFA"]
["Mychal Rivera ","TE",495000,26213,{"$f":"D15+C15","v":521213},585000,26213,{"$f":"G15+F15","v":611213},675000,26213,{"$f":"J15+I15","v":701213},null,"UFA"]
[]
["Ted Ginn Jr.","WR",800000,250000,{"$f":"D17+C17","v":1050000},800000,250000,{"$f":"G17+F17","v":1050000},800000,250000,{"$f":"J17+I17","v":1050000},null,"UFA"]
["Andre Holmes ","WR",645000,null,645000,null,"UFA"]
["James Jones","WR",2000000,1600000,3600000,2000000,1600000,{"$f":"G19+F19","v":3600000},2000000,1600000,{"$f":"J19+I19","v":3600000},null,"UFA"]
["Denarius Moore ","WR",1389000,47513,1436513,null,"UFA"]
["Rod Streater ","WR",570000,3333,573333,null,"RFA"]
[]
["Jarrod Shaw ","C",495000,null,{"$f":"D23+C23","v":495000},null,"RFA"]
["Stefen Wisniewski ","C",938919,376891,1315810,null,"UFA"]
["Tony Bergstrom ","G",570000,126504,696504,660000,126504,{"$f":"G25+F25","v":786504},null,"UFA"]
["Mike Brisiel ","G",4750000,560000,5310000,4750000,560000,{"$f":"G26+F26","v":5310000},4750000,560000,{"$f":"J26+I26","v":5310000},null,"UFA"]
["Jack Cornell ","G",495000,null,495000,null,"RFA"]
["Lucas Nix ","G",570000,4168,574168,null,"RFA"]
["Khalif Barnes","LT",1100000,100000,{"$f":"D29+C29","v":1200000},null,"UFA"]
["Jared Veldheer","LT",7600000,2400000,{"$f":"D30+C30","v":10000000},7600000,2400000,{"$f":"G30+F30","v":10000000},7600000,2400000,{"$f":"J30+I30","v":10000000},7600000,2400000,{"$f":"M30+L30","v":10000000},7600000,2400000,{"$f":"P30+O30","v":10000000},null,"UFA"]
["Sebastian Vollmer ","RT",2000000,null,2000000,4187500,null,{"$f":"G31+F31","v":4187500},4187500,null,{"$f":"J31+I31","v":4187500},null,"UFA"]
["Menelik Watson ","RT",622948,466791,1089739,840896,466791,{"$f":"G32+F32","v":1307687},1058844,466791,{"$f":"J32+I32","v":1525635},null,"UFA"]
["DEFENSE"]
["Aubrayo Franklin","DT",1000000,null,{"$f":"D34+C34","v":1000000},1000000,null,{"$f":"G34+F34","v":1000000},null,"UFA"]
["Daniel McCullers","DT",420000,123684.71443089431,543684.71443089435,519520.34479674808,123684.71443089431,643205.05922764237,639771.7254349594,123684.71443089431,763456.43986585375,765616.19354471541,123684.71443089431,889300.90797560976,null,"UFA"]
["Vance Walker","DT",2250000,1500000,{"$f":"D36+C36","v":3750000},2250000,1500000,{"$f":"G36+F36","v":3750000},2250000,1500000,{"$f":"J36+I36","v":3750000},2250000,1500000,{"$f":"M36+L36","v":3750000},null,"UFA"]
[]
["Jack Crawford ","DE",570000,45606,{"$f":"D38+C38","v":615606},660000,45606,{"$f":"G38+F38","v":705606},null,"UFA"]
["Lamarr Houston","DE",3500000,3000000,{"$f":"D39+C39","v":6500000},3500000,3000000,{"$f":"G39+F39","v":6500000},3500000,3000000,{"$f":"J39+I39","v":6500000},3500000,3000000,{"$f":"M39+L39","v":6500000},null,"UFA"]
["Michael Johnson","DE",3000000,2000000,{"$f":"D40+C40","v":5000000},5000000,2000000,{"$f":"G40+F40","v":7000000},7000000,2000000,{"$f":"J40+I40","v":9000000},9000000,2000000,{"$f":"M40+L40","v":11000000},11000000,2000000,{"$f":"P40+O40","v":13000000},null,"UFA"]
["Ryan Robinson ","DE",495000,333,{"$f":"D41+C41","v":495333},585000,334,{"$f":"G41+F41","v":585334},null,"RFA"]
[]
["Miles Burris ","ILB",570000,75146,{"$f":"D43+C43","v":645146},660000,75146,{"$f":"G43+F43","v":735146},null,"UFA"]
["Justin Cole ","ILB",645000,null,645000,null,"UFA"]
["Najee Goode","ILB",645000,null,{"$f":"D45+C45","v":645000},730000,null,730000,730000,null,730000,null,"UFA"]
["Nick Roach ","ILB",2975000,796250,3771250,2925000,796250,{"$f":"G46+F46","v":3721250},3075000,796250,{"$f":"J46+I46","v":3871250},null,"UFA"]
["Frank Beltre ","OLB",420000,null,420000,null,"ERFA"]
["Eric Harper ","OLB",420000,null,420000,null,"ERFA"]
["Kaluka Maiava ","OLB",1635000,678333,2313333,1600000,678333,{"$f":"G49+F49","v":2278333},null,"UFA"]
["Sio Moore ","OLB",546000,172708,718708,668000,172708,{"$f":"G50+F50","v":840708},744170,172708,{"$f":"J50+I50","v":916878},null,"UFA"]
[]
["Tyvon Branch ","S",5757000,1400000,{"$f":"D52+C52","v":7157000},8257000,1400000,{"$f":"G52+F52","v":9657000},8257000,null,{"$f":"J52+I52","v":8257000},8257000,null,{"$f":"M52+L52","v":8257000},null,"UFA"]
["Malcolm Jenkins","S",3000000,900000,3900000,7000000,900000,{"$f":"G53+F53","v":7900000},8000000,900000,{"$f":"J53+I53","v":8900000},null,"UFA"]
["Shelton Johnson ","S",495000,null,495000,null,"ERFA"]
["Brandian Ross","S",570000,null,570000,null,"RFA"]
["Charles Woodson","S",0,3500000,3500000,null,"UFA"]
[]
["D.J. Hayden ","CB",874259,1472036,{"$f":"D58+C58","v":2346295},1343518,1472036,{"$f":"G58+F58","v":2815554},1812777,1472036,{"$f":"J58+I58","v":3284813},null,"3-25 Option"]
["Mike Jenkins","CB",2500000,500000,3000000,2500000,500000,{"$f":"G59+F59","v":3000000},null,"UFA"]
["Taiwan Jones ","CB",645000,101250,746250,null,"UFA"]
["Tracy Porter","CB",2000000,2000000,4000000,2000000,2000000,{"$f":"G61+F61","v":4000000},2000000,2000000,{"$f":"J61+I61","v":4000000},null,"UFA"]
["Bradley Roby","CB",420000,1168049.8197154473,1588049.8197154473,855492.66928658541,1168049.8197154473,2023542.4890020327,1233807.1346217482,1168049.8197154473,2401856.9543371955,1629717.6216004067,1168049.8197154473,2797767.441315854,null,"TOP3-25 Option"]
[]
["Sebastian Janikowski ","K",2700000,360000,{"$f":"D64+C64","v":3060000},3250000,360000,{"$f":"G64+F64","v":3610000},3600000,360000,{"$f":"J64+I64","v":3960000},4050000,360000,{"$f":"M64+L64","v":4410000},null,"UFA"]
["Jon Condo ","LS",900000,177500,{"$f":"D65+C65","v":1077500},950000,177500,{"$f":"G65+F65","v":1127500},1000000,177500,{"$f":"J65+I65","v":1177500},null,"UFA"]
["Kirby Van Der Kamp","P",420000,28293.018292682926,448293.01829268294,527151.68048780493,28293.018292682926,555444.69878048787,630995.68939024396,28293.018292682926,659288.70768292691,739669.65219512198,28293.018292682926,767962.67048780492,null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":36},null,null,{"$f":"COUNTA(I3:I67)","v":26},null,null,{"$f":"COUNTA(L3:L67)","v":10}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":101548278.28191057},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":100470569.09751424},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":92660981.985310361},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":49399651.960910976}]
["Dead Money",null,10203352,null,null,169530]
["Cap Rollover",null,2250000,null,null,{"$f":"C73","v":23498369.718089432},null,null,{"$f":"F73","v":55858270.62057519},null,null,96197288.635264829]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":23498369.718089432},null,null,{"$f":"133000000-F70-F71+F72","v":55858270.62057519},null,null,{"$f":"133000000-I70-I71+I72","v":96197288.635264829},null,null,{"$f":"133000000-L70-L71+L72","v":179797636.67435384}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Taylor Martinez","QB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jeff Matthews","QB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["James Wilder Jr.","RB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Alejandro Villanueva","DE",495000,null,495000,570000,null,570000,645000,null,645000,null,"RFA"]
["Devekeyan Lattimore","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Marshall McFadden ","ILB",495000,null,{"$f":"D84+C84","v":495000},null,"ERFA"]
["Chris McCoy ","OLB",420000,null,{"$f":"D85+C85","v":420000},null,"ERFA"]
["Johnny Adams ","CB",495000,null,{"$f":"D86+C86","v":495000},null,"ERFA"]

{"sheet":"PHI","index":23,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Matt Barkley ","QB",520000,124257,{"$f":"D4+C4","v":644257},612500,124257,{"$f":"G4+F4","v":736757},705000,124257,{"$f":"J4+I4","v":829257},null,"UFA"]
["Nick Foles ","QB",635000,135880,{"$f":"D5+C5","v":770880},680000,135880,{"$f":"G5+F5","v":815880},null,"UFA"]
["Tarvaris Jackson","QB",950000,50000,{"$f":"D6+C6","v":1000000},1050000,50000,{"$f":"G6+F6","v":1100000},null,"UFA"]
[]
["Andre Ellington ","RB",495000,null,{"$f":"D8+C8","v":495000},585000,null,{"$f":"G8+F8","v":585000},675000,null,{"$f":"J8+I8","v":675000},null,"UFA"]
["LeSean McCoy ","RB",0,3700000,{"$f":"D9+C9","v":3700000},10250000,3700000,{"$f":"G9+F9","v":13950000},7150000,3700000,{"$f":"J9+I9","v":10850000},7850000,2000000,{"$f":"M9+L9","v":9850000},null,"UFA"]
["Chris Polk ","RB",570000,3333,{"$f":"D10+C10","v":573333},null,"RFA"]
["Derrick Coleman","FB",645000,null,{"$f":"D11+C11","v":645000},730000,0,{"$f":"G11+F11","v":730000},730000,null,{"$f":"J11+I11","v":730000},null,"UFA"]
[]
["James Casey","TE",730000,null,{"$f":"D13+C13","v":730000},855000,0,{"$f":"G13+F13","v":855000},855000,null,{"$f":"J13+I13","v":855000},null,"UFA"]
["Zach Ertz ","TE",649509,573036,{"$f":"D14+C14","v":1222545},894018,573036,{"$f":"G14+F14","v":1467054},1138527,573036,{"$f":"J14+I14","v":1711563},null,"UFA"]
[]
["Arrelious Benn","WR",900000,200000,{"$f":"D16+C16","v":1100000},1100000,200000,{"$f":"G16+F16","v":1300000},null,"UFA"]
["Riley Cooper","WR",1000000,800000,1800000,4000000,800000,{"$f":"G17+F17","v":4800000},4500000,800000,{"$f":"J17+I17","v":5300000},4200000,800000,{"$f":"M17+L17","v":5000000},4750000,800000,{"$f":"P17+O17","v":5550000},null,"UFA"]
["Josh Huff","WR",420000,80079.365447154472,500079.3654471545,523008.77271544712,80079.365447154472,603088.13816260162,635760.03332845529,80079.365447154472,715839.39877560979,753755.5386211382,80079.365447154472,833834.9040682927,null,"UFA"]
["DeSean Jackson ","WR",10750000,2000000,12750000,10000000,2000000,{"$f":"G19+F19","v":12000000},8500000,2000000,{"$f":"J19+I19","v":10500000},null,"UFA"]
["Jeremy Maclin","WR",2000000,3500000,5500000,null,"UFA"]
["Ifeanyi Momah ","WR",420000,null,420000,510000,null,{"$f":"G21+F21","v":510000},null,"RFA"]
[]
["Jason Kelce ","C",1389000,1000000,{"$f":"D23+C23","v":2389000},3000000,1000000,{"$f":"G23+F23","v":4000000},2610000,1000000,{"$f":"J23+I23","v":3610000},5000000,1000000,{"$f":"M23+L23","v":6000000},6000000,1000000,{"$f":"P23+O23","v":7000000},6500000,null,{"$f":"S23+R23","v":6500000},7000000,null,{"$f":"V23+U23","v":7000000},null,"UFA"]
["Julian Vandervelde ","C",570000,null,570000,null,"RFA"]
["Dennis Kelly ","G",570000,47200,{"$f":"D25+C25","v":617200},660000,47200,{"$f":"G25+F25","v":707200},null,"UFA"]
["Charles Leno","G",420000,20961.343495934962,440961.34349593497,527738.21447154472,20961.343495934962,548699.55796747969,630321.17530894314,20961.343495934962,651282.51880487811,737675.43665040645,20961.343495934962,758636.78014634142,null,"UFA"]
["Evan Mathis ","G",5000000,1000000,{"$f":"D27+C27","v":6000000},5500000,1000000,{"$f":"G27+F27","v":6500000},6000000,1000000,{"$f":"J27+I27","v":7000000},null,"UFA"]
["Marshal Yanda ","G",6450000,null,6450000,6450000,null,{"$f":"G28+F28","v":6450000},null,"UFA"]
["Jason Peters ","LT",1750000,1292000,3042000,6800000,1000000,7800000,7550000,1000000,{"$f":"J29+I29","v":8550000},9950000,1000000,{"$f":"M29+L29","v":10950000},10000000,1000000,{"$f":"P29+O29","v":11000000},null,"UFA"]
["Matt Tobin ","LT",495000,1666,496666,585000,1668,586668,null,"RFA"]
["Levi Brown","OT",855000,null,855000,null,"UFA"]
["Lane Johnson ","RT",1307414,3204655,4512069,2209828,3204655,5414483,3112241,3204655,{"$f":"J32+I32","v":6316896},null,"TOP10 Option"]
["DEFENSE"]
["Ryan Carrethers","NT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Timmy Jernigan","DT",420000,540982.75711382111,960982.75711382111,689319.89769715467,540982.75711382111,1230302.6548109758,919333.00272703264,540982.75711382111,1460315.7598408537,1160044.3917117887,540982.75711382111,1701027.1488256098,null,"UFA"]
["Bennie Logan ","DT",540340,171023,{"$f":"D36+C36","v":711363},647500,171023,{"$f":"G36+F36","v":818523},755500,171023,{"$f":"J36+I36","v":926523},null,"UFA"]
[]
["Fletcher Cox ","DE",1321000,1472036,{"$f":"D38+C38","v":2793036},1786000,1472036,{"$f":"G38+F38","v":3258036},null,"3-25 Option"]
["Vinny Curry ","DE",697440,224878,{"$f":"D39+C39","v":922318},851160,224878,{"$f":"G39+F39","v":1076038},null,"UFA"]
["Everson Griffen","DE",3500000,2000000,{"$f":"D40+C40","v":5500000},4500000,2000000,{"$f":"G40+F40","v":6500000},5500000,2000000,{"$f":"J40+I40","v":7500000},6500000,2000000,{"$f":"M40+L40","v":8500000},7500000,2000000,{"$f":"P40+O40","v":9500000},null,"UFA"]
["Cedric Thornton","DE",570000,null,{"$f":"D41+C41","v":570000},null,"RFA"]
[]
["Mychal Kendricks ","ILB",794040,418081,{"$f":"D43+C43","v":1212121},996060,418081,{"$f":"G43+F43","v":1414141},null,"UFA"]
["DeMeco Ryans ","ILB",6900000,null,6900000,6900000,null,6900000,null,"UFA"]
["Yawin Smallwood","ILB",420000,110803.13231707316,530803.13231707318,520550.8713658537,110803.13231707316,631354.00368292688,638586.61988048779,110803.13231707316,749389.75219756097,762112.40320975613,110803.13231707316,872915.53552682931,null,"UFA"]
["Connor Barwin ","OLB",4300000,600000,4900000,5500000,600000,6100000,6000000,600000,{"$f":"J46+I46","v":6600000},7000000,600000,{"$f":"M46+L46","v":7600000},9500000,null,{"$f":"P46+O46","v":9500000},null,"UFA"]
["Trent Cole ","OLB",5000000,1600000,6600000,10025000,1600000,11625000,11000000,1600000,{"$f":"J47+I47","v":12600000},14000000,null,{"$f":"M47+L47","v":14000000},null,"UFA"]
["Brandon Graham ","OLB",3378000,null,3378000,3207500,null,3207500,null,"UFA"]
["Marcus Smith","OLB",420000,401634.04735772358,821634.04735772358,652392.48961178865,401634.04735772358,1054026.5369695122,849449.6247843497,401634.04735772358,1251083.6721420733,1055672.2081044717,401634.04735772358,1457306.2554621953,null,"UFA"]
["Jason Worilds","OLB",3000000,2000000,{"$f":"D50+C50","v":5000000},5000000,2000000,{"$f":"G50+F50","v":7000000},6000000,2000000,{"$f":"J50+I50","v":8000000},7000000,2000000,{"$f":"M50+L50","v":9000000},9000000,2000000,{"$f":"P50+O50","v":11000000},null,"UFA"]
[]
["Nate Allen","S",4250000,500000,{"$f":"D52+C52","v":4750000},3750000,500000,{"$f":"G52+F52","v":4250000},3250000,500000,{"$f":"J52+I52","v":3750000},2750000,500000,{"$f":"M52+L52","v":3250000},null,"UFA"]
["Kurt Coleman","S",1050000,350000,{"$f":"D53+C53","v":1400000},1250000,350000,{"$f":"G53+F53","v":1600000},1450000,350000,{"$f":"J53+I53","v":1800000},null,"UFA"]
["Jonathan Dowling","S",420000,14282.912398373985,434282.912398374,528272.48895934969,14282.912398373985,542555.40135772363,629706.75964796764,14282.912398373985,643989.67204634158,735858.90339187009,14282.912398373985,750141.81579024403,null,"UFA"]
["Tavon Wilson ","S",773444,null,{"$f":"D55+C55","v":773444},965166,null,{"$f":"G55+F55","v":965166},null,"UFA"]
["Earl Wolff ","S",495000,53000,{"$f":"D56+C56","v":548000},585000,53000,{"$f":"G56+F56","v":638000},675000,53000,{"$f":"J56+I56","v":728000},null,"UFA"]
[]
["Javier Arenas","CB",730000,null,{"$f":"D58+C58","v":730000},730000,null,{"$f":"G58+F58","v":730000},null,"UFA"]
["Brandon Boykin ","CB",570000,101367,{"$f":"D59+C59","v":671367},660000,101367,{"$f":"G59+F59","v":761367},null,"UFA"]
["Bradley Fletcher ","CB",0,1550000,1550000,1750000,1550000,{"$f":"G60+F60","v":3300000},2750000,1550000,4300000,4000000,1550000,5550000,5250000,1550000,6800000,null,"UFA"]
["Marcus Roberson","CB",420000,157550.018699187,577550.01869918697,531517.09606504068,157550.018699187,689067.11476422765,660342.68708617892,157550.018699187,817892.70578536589,795160.16606178856,157550.018699187,952710.18476097554,null,"UFA"]
["Cary Williams ","CB",4750000,1666666,{"$f":"D62+C62","v":6416666},6500000,1666667,{"$f":"G62+F62","v":8166667},null,"UFA"]
[]
["Dan Carpenter","K",855000,null,{"$f":"D64+C64","v":855000},855000,null,{"$f":"G64+F64","v":855000},855000,null,{"$f":"J64+I64","v":855000},null,"UFA"]
["Jon Dorenbos ","LS",955000,100000,{"$f":"D65+C65","v":1055000},970000,100000,{"$f":"G65+F65","v":1070000},985000,100000,{"$f":"J65+I65","v":1085000},null,"UFA"]
["Donnie Jones","P",1425000,400000,{"$f":"D66+C66","v":1825000},1425000,400000,{"$f":"G66+F66","v":1825000},1425000,400000,{"$f":"J66+I66","v":1825000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":48},null,null,{"$f":"COUNTA(I3:I67)","v":32},null,null,{"$f":"COUNTA(L3:L67)","v":17}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":119190558.57682924},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":148177573.40771544},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":113787032.4795927},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":87026572.624580503}]
["Dead Money",null,5896418]
["Cap Rollover",null,17169768,null,null,{"$f":"C73","v":25082791.42317076},null,null,{"$f":"F73","v":9905218.0154553205},null,null,29118185.535862625]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":25082791.42317076},null,null,{"$f":"133000000-F70-F71+F72","v":9905218.0154553205},null,null,{"$f":"133000000-I70-I71+I72","v":29118185.535862625},null,null,{"$f":"133000000-L70-L71+L72","v":75091612.911282122}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","1/3"]
[]
["Practice Squad"]
["Garrett Gilbert","QB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kapri Bibbs","RB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Allen Hurns","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Michael Bamiro ","RT",420000,null,{"$f":"D82+C82","v":420000},510000,null,{"$f":"G82+F82","v":510000},null,"RFA"]
["Joe Kruger ","DE",420000,null,{"$f":"D83+C83","v":420000},510000,15933,{"$f":"G83+F83","v":525933},675000,15933,{"$f":"J83+I83","v":690933},null,"UFA"]
["Lonnie Ballentine","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Daniel Sorensen","S",420000,null,420000,525816.20739837398,44986.431910569103,570802.63930894306,632531.48344308941,44986.431910569103,677517.91535365849,744210.26069918694,44986.431910569103,789196.69260975602,null,"UFA"]
["Havard Rugland","K",500000,null,{"$f":"D86+C86","v":500000},600000,null,{"$f":"G86+F86","v":600000},null,"UFA"]

{"sheet":"PIT","index":24,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Bruce Gradkowski ","QB",1550000,283333,{"$f":"D4+C4","v":1833333},1550000,283334,{"$f":"G4+F4","v":1833334},null,"UFA"]
["A.J. McCarron","QB",420000,121324.29878048781,541324.29878048785,519709.1780487806,121324.29878048781,641033.47682926839,639554.56719512201,121324.29878048781,760878.86597560986,764974.16048780491,121324.29878048781,886298.45926829276,null,"UFA"]
["Ben Roethlisberger","QB",0,8000000,{"$f":"D6+C6","v":8000000},500000,8000000,{"$f":"G6+F6","v":8500000},1500000,8000000,{"$f":"J6+I6","v":9500000},3000000,8000000,{"$f":"M6+L6","v":11000000},5500000,8000000,{"$f":"P6+O6","v":13500000},17000000,null,{"$f":"S6+R6","v":17000000},21500000,null,{"$f":"V6+U6","v":21500000},null,"UFA"]
[]
["Le' Veon Bell ","RB",592300,344200,{"$f":"D8+C8","v":936500},779600,344200,{"$f":"G8+F8","v":1123800},966900,344200,{"$f":"J8+I8","v":1311100},null,"UFA"]
["Pierre Thomas","RB",1100000,null,1100000,1100000,null,1100000,1100000,null,1100000,null,"UFA"]
["Andre Williams","RB",420000,50964.73069105691,470964.73069105693,525337.94349593495,50964.73069105691,576302.67418699188,633081.48693089432,50964.73069105691,684046.21762195125,745836.35796747962,50964.73069105691,796801.08865853655,null,"UFA"]
["Will Johnson ","FB",570000,null,{"$f":"D11+C11","v":570000},null,"RFA"]
[]
["A.C. Leonard","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Heath Miller ","TE",500000,4500000,{"$f":"D14+C14","v":5000000},2250000,3000000,{"$f":"G14+F14","v":5250000},2500000,3000000,{"$f":"J14+I14","v":5500000},null,"UFA"]
["Matt Spaeth ","TE",1000000,487500,{"$f":"D15+C15","v":1487500},1000000,350000,{"$f":"G15+F15","v":1350000},null,"UFA"]
[]
["Harry Douglas ","WR",3083333,null,{"$f":"D17+C17","v":3083333},3833334,null,{"$f":"G17+F17","v":3833334},null,"UFA"]
["Bruce Ellington","WR",420000,134809.03902439025,554809.03902439028,545591.35411382117,134809.03902439025,680400.39313821145,672796.64500487817,134809.03902439025,807605.68402926845,805918.46105365863,134809.03902439025,940727.50007804891,null,"UFA"]
["Greg Jennings","WR",3000000,1000000,{"$f":"D19+C19","v":4000000},3000000,1000000,{"$f":"G19+F19","v":4000000},3000000,1000000,{"$f":"J19+I19","v":4000000},3000000,1000000,{"$f":"M19+L19","v":4000000},null,"UFA"]
["Walter Powell","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Mike Thomas","WR",750000,null,750000,750000,null,750000,750000,null,750000,null,"UFA"]
["Markus Wheaton ","WR",515000,147844,{"$f":"D22+C22","v":662844},605000,147844,{"$f":"G22+F22","v":752844},695000,147844,{"$f":"J22+I22","v":842844},null,"UFA"]
[]
["Maurkice Pouncey ","C",3000000,1500000,{"$f":"D24+C24","v":4500000},3000000,1500000,{"$f":"G24+F24","v":4500000},3000000,1500000,{"$f":"J24+I24","v":4500000},3000000,1500000,{"$f":"M24+L24","v":4500000},3000000,1500000,{"$f":"P24+O24","v":4500000},null,"UFA"]
["J.D. Walton","C",1000000,null,1000000,1000000,null,{"$f":"G25+F25","v":1000000},1000000,null,{"$f":"J25+I25","v":1000000},null,"UFA"]
["David DeCastro ","G",1100354,1030709,2131063,1455531,1030709,2486240,null,"3-25 Option"]
["Jon Halipo","G",420000,31418.570934959349,451418.57093495934,526901.63627642277,31418.570934959349,558320.20721138211,631283.24023333332,31418.570934959349,662701.81116829265,740519.80251382117,31418.570934959349,771938.3734487805,null,"UFA"]
["Gary Williams","G",730000,null,730000,730000,null,730000,730000,null,730000,null,"UFA"]
["Mike Adams ","LT",712150,254300,966450,873225,254300,1127525,null,"UFA"]
["Jason Fox","OT",800000,100000,900000,800000,100000,900000,800000,100000,{"$f":"J30+I30","v":900000},null,"UFA"]
["Jonathan Martin ","OT/G",824933,null,824933,1042400,null,1042400,null,"UFA"]
["Kelvin Beachum ","RT",570000,11474,581474,660000,11474,671474,null,"UFA"]
["Marcus Gilbert ","RT",2000000,1611802,3611802,2200000,1400000,{"$f":"G33+F33","v":3600000},2500000,1400000,{"$f":"J33+I33","v":3900000},2800000,1400000,{"$f":"M33+L33","v":4200000},null,"UFA"]
["DEFENSE"]
["Ego Ferguson","DT",420000,134809.03902439022,554809.03902439028,522306.89273170737,134809.03902439022,657115.93175609759,645159.00171219511,134809.03902439022,779968.04073658539,773725.16227317066,134809.03902439022,908534.20129756094,null,"UFA"]
["Domata Peko ","DT",4165000,null,{"$f":"D36+C36","v":4165000},null,"UFA"]
[]
["Tyson Alualu","DE",1000000,200000,1200000,1000000,200000,1200000,1000000,200000,1200000,null,"UFA"]
["Cameron Heyward ","DE",1289322,844096,{"$f":"D39+C39","v":2133418},6969000,null,{"$f":"G39+F39","v":6969000},null,"UFA"]
["Steve McLendon ","DE",2425000,558333,{"$f":"D40+C40","v":2983333},2250000,558333,{"$f":"G40+F40","v":2808333},null,"UFA"]
["Jeoffrey Pagan","DE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Nick Williams ","DE",420000,14462,{"$f":"D42+C42","v":434462},585000,14462,{"$f":"G42+F42","v":599462},675000,14462,{"$f":"J42+I42","v":689462},null,"UFA"]
[]
["Larry Foote ","ILB",1500000,333333,{"$f":"D44+C44","v":1833333},1500000,333334,{"$f":"G44+F44","v":1833334},null,"UFA"]
["Dont' a Hightower ","ILB",1092182,null,{"$f":"D45+C45","v":1092182},1443273,null,1443273,null,"3-25 Option"]
["Lawrence Timmons ","ILB",9816260,2000000,11816260,10566260,2000000,12566260,11816260,null,{"$f":"J46+I46","v":11816260},null,"UFA"]
["Vince Williams ","ILB",495000,19670,514670,585000,19670,604670,675000,19670,{"$f":"J47+I47","v":694670},null,"UFA"]
["Jeremiah Attaochu","OLB",420000,593237.9904471545,1013237.9904471545,703167.77963008126,593237.9904471545,1296405.7700772358,945539.29316626024,593237.9904471545,1538777.2836134147,1199183.9003552846,593237.9904471545,1792421.8908024391,null,"UFA"]
["Victor Butler","OLB",1000000,null,{"$f":"D49+C49","v":1000000},1000000,null,{"$f":"G49+F49","v":1000000},1000000,null,{"$f":"J49+I49","v":1000000},null,"UFA"]
["Chris Carter ","OLB",645000,40700,685700,null,"UFA"]
["Jarvis Jones ","OLB",800705,1177818,1978523,1196410,1177818,{"$f":"G51+F51","v":2374228},1592115,1177818,{"$f":"J51+I51","v":2769933},null,"3-25 Option"]
[]
["Dion Bailey","S",420000,121605.63048780488,541605.63048780488,519686.67151219514,121605.63048780488,641292.30200000003,639580.4497121952,121605.63048780488,761186.08020000008,765050.68271219509,121605.63048780488,886656.31319999998,null,"UFA"]
["Ryan Mundy","S",1200000,300000,{"$f":"D54+C54","v":1500000},1200000,300000,{"$f":"G54+F54","v":1500000},1200000,300000,{"$f":"J54+I54","v":1500000},null,"UFA"]
["Shamarko Thomas ","S",495000,113288,{"$f":"D55+C55","v":608288},585000,113288,{"$f":"G55+F55","v":698288},675000,113288,{"$f":"J55+I55","v":788288},null,"UFA"]
["Aaron Williams ","S",1092156,null,{"$f":"D56+C56","v":1092156},null,"UFA"]
[]
["Cortez Allen ","CB",2400000,1397875,{"$f":"D58+C58","v":3797875},2400000,1300000,{"$f":"G58+F58","v":3700000},2400000,1300000,{"$f":"J58+I58","v":3700000},2400000,1300000,{"$f":"M58+L58","v":3700000},null,"UFA"]
["William Gay ","CB",1500000,166667,1666667,1500000,166667,{"$f":"G59+F59","v":1666667},null,"UFA"]
["Stanley Jean-Baptiste","CB",420000,187369.04837398374,607369.04837398371,578886.79117073177,187369.04837398374,766255.83954471548,722143.31769430905,187369.04837398374,909512.36606829276,872062.93847479671,187369.04837398374,1059431.9868487804,null,"UFA"]
["Ike Taylor ","CB",2000000,4812500,6812500,3000000,3000000,{"$f":"G61+F61","v":6000000},null,"UFA"]
["Lavelle Westbrooks","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
[]
["Shaun Suisham ","K",1200000,737500,{"$f":"D64+C64","v":1937500},1200000,400000,{"$f":"G64+F64","v":1600000},1200000,400000,{"$f":"J64+I64","v":1600000},null,"UFA"]
["Bryce Davis ","LS",420000,null,{"$f":"D65+C65","v":420000},null,"RFA"]
["Brad Wing ","P",420000,null,{"$f":"D66+C66","v":420000},null,"ERFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":47},null,null,{"$f":"COUNTA(I3:I67)","v":34},null,null,{"$f":"COUNTA(L3:L67)","v":13}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":96336637.347764209},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":98971592.594743893},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":69097233.349413425},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":35442809.81360244}]
["Dead Money",null,18897439,null,null,5833584]
["Cap Rollover",null,1352450,null,null,{"$f":"C73","v":19118373.652235791},null,null,{"$f":"F73","v":47313197.057491899},null,null,111215963.70807847]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":19118373.652235791},null,null,{"$f":"133000000-F70-F71+F72","v":47313197.057491899},null,null,{"$f":"133000000-I70-I71+I72","v":111215963.70807847},null,null,{"$f":"133000000-L70-L71+L72","v":208773153.89447603}]
["June 1st Cut","1/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Damien Williams","RB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["James Wright","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Luke Bowanko","C",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["David Snow ","C",570000,null,570000,null,"ERFA"]
["Josh Andrews","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Ken Bishop","DT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Elhadji Ndiaye","DE",420000,null,420000,528088.42982113815,16583.651626016257,544672.0814471544,629918.42765691062,16583.651626016257,646502.07928292686,736484.70446178864,16583.651626016257,753068.35608780489,null,"UFA"]
["Sean Spence ","ILB",590000,null,{"$f":"D86+C86","v":590000},680000,136345,{"$f":"G86+F86","v":816345},null,"UFA"]

{"sheet":"SD","index":25,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Philip Rivers ","QB",15000000,1666667,{"$f":"D4+C4","v":16666667},15750000,1666667,{"$f":"G4+F4","v":17416667},null,"UFA"]
["Matt Schaub","QB",1200000,200000,{"$f":"D5+C5","v":1400000},1200000,200000,{"$f":"G5+F5","v":1400000},null,"UFA"]
["Brad Sorensen ","QB",495000,14850,{"$f":"D6+C6","v":509850},585000,14850,{"$f":"G6+F6","v":599850},675000,14850,{"$f":"J6+I6","v":689850},null,"UFA"]
[]
["Donald Brown","RB",2000000,1000000,{"$f":"D8+C8","v":3000000},2000000,1000000,{"$f":"G8+F8","v":3000000},null,"UFA"]
["Ryan Mathews ","RB",3112000,500000,{"$f":"D9+C9","v":3612000},2769750,500000,{"$f":"G9+F9","v":3269750},null,"UFA"]
["Danny Woodhead ","RB",1750000,1000000,{"$f":"D10+C10","v":2750000},1500000,500000,{"$f":"G10+F10","v":2000000},2000000,500000,{"$f":"J10+I10","v":2500000},null,"UFA"]
["David Johnson","FB",740000,100000,{"$f":"D11+C11","v":840000},740000,100000,{"$f":"G11+F11","v":840000},null,"UFA"]
[]
["Antonio Gates ","TE",6600000,762500,{"$f":"D13+C13","v":7362500},7500000,762500,{"$f":"G13+F13","v":8262500},null,"UFA"]
["Ladarius Green ","TE",570000,112725,{"$f":"D14+C14","v":682725},660000,112725,{"$f":"G14+F14","v":772725},null,"UFA"]
[]
["Keenan Allen ","WR",505000,153450,{"$f":"D16+C16","v":658450},600000,153450,{"$f":"G16+F16","v":753450},690000,153450,{"$f":"J16+I16","v":843450},null,"UFA"]
["Vincent Brown ","WR",1389000,146517,1535517,null,"UFA"]
["Malcom Floyd ","WR",3666667,250000,3916667,4466667,250000,{"$f":"G18+F18","v":4716667},null,"UFA"]
["Robert Herron","WR",420000,108021.78475609755,528021.78475609759,520773.37917073182,108021.78475609755,628795.16392682935,638330.73590487812,108021.78475609755,746352.52066097572,761355.87667317071,108021.78475609755,869377.66142926831,null,"UFA"]
["Jacoby Jones","WR",1200000,1000000,2200000,2400000,1000000,{"$f":"G20+F20","v":3400000},2400000,1000000,{"$f":"J20+I20","v":3400000},null,"UFA"]
["Lance Moore","WR",2200000,1150000,3350000,2200000,1150000,{"$f":"G21+F21","v":3350000},2200000,1150000,{"$f":"J21+I21","v":3350000},null,"UFA"]
[]
["Nick Hardwick ","C",4400000,1750000,{"$f":"D23+C23","v":6150000},null,"UFA"]
["Nick McDonald ","C",645000,null,645000,745000,null,{"$f":"G24+F24","v":745000},null,"UFA"]
["Willie Colon","G",600000,800000,{"$f":"D25+C25","v":1400000},1800000,800000,{"$f":"G25+F25","v":2600000},2400000,800000,{"$f":"J25+I25","v":3200000},null,"UFA"]
["Rich Ohrnberger","G",730000,null,730000,730000,null,730000,null,"UFA"]
["Chad Rinehart","G",800000,800000,1600000,1400000,800000,{"$f":"G27+F27","v":2200000},2000000,800000,{"$f":"J27+I27","v":2800000},null,"UFA"]
["Johnnie Troutman ","G",495000,47938,542938,660000,47938,{"$f":"G28+F28","v":707938},null,"UFA"]
["King Dunlap ","LT",1750000,975000,2725000,1300000,500000,{"$f":"G29+F29","v":1800000},1699900,500000,{"$f":"J29+I29","v":2199900},null,"UFA"]
["Mike Harris ","LT",570000,1168,571168,null,"RFA"]
["D.J. Fluker ","RT",923294,1668182,{"$f":"D31+C31","v":2591476},1441589,1668182,{"$f":"G31+F31","v":3109771},1959885,1668182,{"$f":"J31+I31","v":3628067},null,"3-25 Option"]
["Willie Smith ","RT",645000,null,645000,null,"UFA"]
["DEFENSE"]
["Kwame Geathers ","DT",495000,1000,{"$f":"D34+C34","v":496000},585000,1000,{"$f":"G34+F34","v":586000},null,"RFA"]
["Damon Harrison ","DT",570000,null,{"$f":"D35+C35","v":570000},null,"RFA"]
["Sean Lissemore ","DT",1000000,null,{"$f":"D36+C36","v":1000000},1250000,null,{"$f":"G36+F36","v":1250000},1750000,null,{"$f":"J36+I36","v":1750000},null,"UFA"]
[]
["Lawrence Guy ","DE",570000,null,{"$f":"D38+C38","v":570000},null,"RFA"]
["Arthur Jones","DE",0,1200000,{"$f":"D39+C39","v":1200000},3600000,1200000,{"$f":"G39+F39","v":4800000},3600000,1200000,{"$f":"J39+I39","v":4800000},5000000,1200000,{"$f":"M39+L39","v":6200000},6800000,1200000,{"$f":"P39+O39","v":8000000},null,"UFA"]
["Corey Liuget ","DE",1508964,1136954,{"$f":"D40+C40","v":2645918},6969000,null,{"$f":"G40+F40","v":6969000},null,"UFA"]
["Kendall Reyes ","DE",765272,360544,{"$f":"D41+C41","v":1125816},952908,360544,{"$f":"G41+F41","v":1313452},null,"UFA"]
[]
["Donald Butler","ILB",750000,2230000,{"$f":"D43+C43","v":2980000},3250000,2230000,{"$f":"G43+F43","v":5480000},7050000,2230000,{"$f":"J43+I43","v":9280000},6400000,2230000,{"$f":"M43+L43","v":8630000},7050000,2230000,{"$f":"P43+O43","v":9280000},7750000,0,{"$f":"S43+R43","v":7750000},8400000,0,{"$f":"V43+U43","v":8400000},null,"UFA"]
["Andrew Gachkar ","ILB",645000,11475,656475,null,"UFA"]
["Manti Te' o ","ILB",640110,535440,1175550,875220,535440,{"$f":"G45+F45","v":1410660},1110330,535440,{"$f":"J45+I45","v":1645770},null,"UFA"]
["James Anderson","OLB",855000,null,855000,855000,null,855000,null,"UFA"]
["Dwight Freeney ","OLB",3500000,1625000,5125000,null,"UFA"]
["Melvin Ingram ","OLB",1153476,1136952,2290428,1535214,1136952,{"$f":"G48+F48","v":2672166},null,"3-25 Option"]
["Jarret Johnson ","OLB",2000000,1500000,3500000,5000000,1500000,{"$f":"G49+F49","v":6500000},null,"UFA"]
["Tourek Williams ","OLB",495000,27515,522515,585000,27515,{"$f":"G50+F50","v":612515},675000,27515,{"$f":"J50+I50","v":702515},null,"UFA"]
[]
["Jahleel Addae ","S",495000,1666,{"$f":"D52+C52","v":496666},585000,1668,{"$f":"G52+F52","v":586668},null,"RFA"]
["Marcus Gilchrist ","S",914400,344200,{"$f":"D53+C53","v":1258600},null,"UFA"]
["Darrell Stuckey","S",749900,600000,{"$f":"D54+C54","v":1349900},1600000,600000,{"$f":"G54+F54","v":2200000},2100000,600000,{"$f":"J54+I54","v":2700000},null,"UFA"]
["Eric Weddle ","S",7500000,2600000,{"$f":"D55+C55","v":10100000},7500000,2600000,{"$f":"G55+F55","v":10100000},null,"UFA"]
[]
["Will Blackmon","CB",1710000,null,{"$f":"D57+C57","v":1710000},1710000,null,{"$f":"G57+F57","v":1710000},null,"UFA"]
["Byron Maxwell ","CB",645000,null,645000,null,"UFA"]
["Trumaine McBride","CB",920000,null,{"$f":"D59+C59","v":920000},2500000,null,{"$f":"G59+F59","v":2500000},null,"UFA"]
["Jason Verrett","CB",420000,899511.24552845536,1319511.2455284554,784329.82457723585,899511.24552845536,1683841.0701056912,1099134.8942056911,899511.24552845536,1998646.1397341464,1428582.0600959351,899511.24552845536,2328093.3056243905,null,"TOP3-25 Option"]
["Jimmie Ward","CB",420000,174852.98434959349,594852.98434959352,545083.9340162602,174852.98434959349,719936.91836585372,679680.83614552848,174852.98434959349,854533.820495122,820538.05930406507,174852.98434959349,995391.04365365859,null,"UFA"]
["Shareece Wright ","CB",645000,136035,781035,null,"UFA"]
[]
["Nick Novak ","K",1325000,375000,{"$f":"D64+C64","v":1700000},1425000,375000,{"$f":"G64+F64","v":1800000},1600000,375000,{"$f":"J64+I64","v":1975000},null,"UFA"]
["Mike Windt ","LS",730000,112500,{"$f":"D65+C65","v":842500},770000,112500,{"$f":"G65+F65","v":882500},785000,112500,{"$f":"J65+I65","v":897500},null,"UFA"]
["Mike Scifres ","P",3850000,185000,{"$f":"D66+C66","v":4035000},4162500,185000,{"$f":"G66+F66","v":4347500},4162500,null,{"$f":"J66+I66","v":4162500},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":42},null,null,{"$f":"COUNTA(I3:I67)","v":21},null,null,{"$f":"COUNTA(L3:L67)","v":5}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":116086081.01463415},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":121282352.15239836},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":54124084.480890244},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":19022862.010707319}]
["Dead Money",null,17993240,null,null,925705]
["Cap Rollover",null,2319341,null,null,{"$f":"C73","v":1240019.9853658527},null,null,{"$f":"F73","v":12031962.83296749},null,null,90907878.352077246]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":1240019.9853658527},null,null,{"$f":"133000000-F70-F71+F72","v":12031962.83296749},null,null,{"$f":"133000000-I70-I71+I72","v":90907878.352077246},null,null,{"$f":"133000000-L70-L71+L72","v":204885016.34136993}]
["June 1st Cut","0/2"]
["Paycut","2/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Marion Grice","RB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Michael Campanaro","WR",420000,null,420000,527738.21447154472,20961.343495934962,548699.55796747969,630321.17530894314,20961.343495934962,651282.51880487811,737675.43665040645,20961.343495934962,758636.78014634142,null,"UFA"]
["Dontrelle Inman ","WR",420000,null,420000,510000,null,510000,null,"ERFA"]
["Tevin Reese","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Roosevelt Nix","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jordan Tripp","ILB",420000,null,420000,519965.36040650401,118122.01930894308,638087.37971544708,639259.95748373982,118122.01930894308,757381.97679268289,764103.1404715447,118122.01930894308,882225.15978048777,null,"UFA"]
["Jack Tyler","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Nate Freese","K",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"SF","index":26,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["McLeod Bethel-Thompson ","QB",616875,null,{"$f":"D4+C4","v":616875},1660000,null,{"$f":"G4+F4","v":1660000},null,"UFA"]
["Colin Kaepernick ","QB",1073766,556688,{"$f":"D5+C5","v":1630454},null,"UFA"]
[]
["Frank Gore ","RB",6450000,null,{"$f":"D7+C7","v":6450000},null,"UFA"]
["Kendall Hunter ","RB",645000,109805,754805,null,"UFA"]
["LaMichael James ","RB",691718,213436,905154,842577,213436,{"$f":"G9+F9","v":1056013},null,"UFA"]
["Charles Sims","RB",420000,33332.479065040658,453332.47906504065,532876.01346341462,33332.479065040658,566208.49252845533,638732.38380569115,33332.479065040658,672064.86287073186,749512.30625691055,33332.479065040658,782844.78532195126,null,"UFA"]
["Bruce Miller ","FB",1389000,15613,1404613,null,"UFA"]
[]
["Garrett Celek ","TE",570000,2000,{"$f":"D13+C13","v":572000},null,"RFA"]
["Vernon Davis ","TE",5701250,1666666,{"$f":"D14+C14","v":7367916},5351250,1666666,{"$f":"G14+F14","v":7017916},null,"UFA"]
["Vance McDonald ","TE",568599,249396,{"$f":"D15+C15","v":817995},732198,249396,{"$f":"G15+F15","v":981594},895797,249396,{"$f":"J15+I15","v":1145193},null,"UFA"]
[]
["Dri Archer","WR",420000,129056.65813008131,549056.65813008137,519090.5893008131,129056.65813008131,648147.24743089441,640265.94425528473,129056.65813008131,769322.6023853661,767077.36223089439,129056.65813008131,896134.02036097576,null,"UFA"]
["Jonathan Baldwin ","WR",1404765,null,{"$f":"D18+C18","v":1404765},null,"3-25 Option"]
["Kelvin Benjamin","WR",420000,257060.45365853657,677060.45365853654,614080.11963211396,257060.45365853657,871140.5732906505,776945.53116036602,257060.45365853657,1034005.9848189026,947386.07810853655,257060.45365853657,1204446.5317670731,null,"UFA"]
["Michael Crabtree ","WR",4000000,770443,4770443,null,"UFA"]
["Quinton Patton ","WR",495000,97875,592875,585000,97875,{"$f":"G21+F21","v":682875},675000,97875,{"$f":"J21+I21","v":772875},null,"UFA"]
[]
["Daniel Kilgore ","C",645000,40075,{"$f":"D23+C23","v":685075},null,"UFA"]
["Weston Richburg","C",420000,225706.88739837398,645706.88739837403,605771.91477235779,225706.88739837398,831478.80217073183,761222.29952601623,225706.88739837398,986929.18692439026,923902.9347333333,225706.88739837398,1149609.8221317073,null,"UFA"]
["Alex Boone ","G",2450000,340000,2790000,1450000,340000,{"$f":"G25+F25","v":1790000},null,"UFA"]
["Kadeem Edwards","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Mike Iupati ","G",4185363,240000,4425363,null,"UFA"]
["Joe Looney ","G",570000,106301,676301,660000,106301,{"$f":"G28+F28","v":766301},null,"UFA"]
["Carter Bykowski ","LT",420000,null,420000,510000,null,{"$f":"G29+F29","v":510000},null,"ERFA"]
["Joe Staley ","LT",3400000,null,3400000,5200000,null,{"$f":"G30+F30","v":5200000},6100000,null,{"$f":"J30+I30","v":6100000},6950000,null,{"$f":"M30+L30","v":6950000},null,"UFA"]
["Anthony Davis ","RT",4165600,3366666,7532266,3350000,3366670,{"$f":"G31+F31","v":6716670},3650000,1500000,{"$f":"J31+I31","v":5150000},5000000,1500000,{"$f":"M31+L31","v":6500000},6375000,null,{"$f":"P31+O31","v":6375000},6375000,null,{"$f":"S31+R31","v":6375000},null,"UFA"]
["Al Netter ","RT",420000,null,420000,510000,null,{"$f":"G32+F32","v":510000},null,"RFA"]
["DEFENSE"]
["Quinton Dial ","DT",495000,45413,{"$f":"D34+C34","v":540413},585000,45413,{"$f":"G34+F34","v":630413},675000,45413,{"$f":"J34+I34","v":720413},null,"UFA"]
["Glenn Dorsey ","DT",2650000,1142500,{"$f":"D35+C35","v":3792500},null,"UFA"]
["Ian Williams ","DT",950000,333333,{"$f":"D36+C36","v":1283333},1250000,333334,{"$f":"G36+F36","v":1583334},null,"UFA"]
[]
["Cornellius Carradine ","DE",629895,494578,{"$f":"D38+C38","v":1124473},854789,494578,{"$f":"G38+F38","v":1349367},1079684,494578,{"$f":"J38+I38","v":1574262},null,"UFA"]
["Ray McDonald ","DE",4346985,1000000,5346985,4946985,1000000,{"$f":"G39+F39","v":5946985},1746985,null,{"$f":"J39+I39","v":1746985},null,"UFA"]
["Lawrence Okoye ","DE",420000,1000,421000,585000,1000,{"$f":"G40+F40","v":586000},null,"RFA"]
["Mike Purcell ","DE",420000,null,420000,510000,null,{"$f":"G41+F41","v":510000},null,"ERFA"]
["Justin Smith ","DE",4750000,2186666,6936666,4250000,2186667,{"$f":"G42+F42","v":6436667},null,"UFA"]
[]
["Navorro Bowman ","ILB",5550000,1500000,{"$f":"D44+C44","v":7050000},6250000,1500000,{"$f":"G44+F44","v":7750000},7400000,1500000,{"$f":"J44+I44","v":8900000},8300000,null,{"$f":"M44+L44","v":8300000},9500000,null,{"$f":"P44+O44","v":9500000},null,"UFA"]
["Patrick Willis ","ILB",6441250,421750,6863000,8315000,421750,8736750,9185000,421750,{"$f":"J45+I45","v":9606750},null,"UFA"]
["Ahmad Brooks ","OLB",6000000,1500000,7500000,6850000,1500000,8350000,7350000,1500000,{"$f":"J46+I46","v":8850000},7800000,null,{"$f":"M46+L46","v":7800000},null,"UFA"]
["Demarcus Lawrence","OLB",420000,161546.20772357722,581546.20772357727,536099.39281300805,161546.20772357722,697645.60053658532,666528.787695935,161546.20772357722,828074.99541951227,803024.66606178856,161546.20772357722,964570.87378536584,null,"UFA"]
["Corey Lemonier ","OLB",505000,135880,640880,585000,135880,720880,675000,135880,{"$f":"J48+I48","v":810880},null,"UFA"]
["Dan Skuta ","OLB",1500000,150000,1650000,null,"UFA"]
["Aldon Smith ","OLB",2336545,2240273,4576818,null,"TOP10 Option"]
[]
["Tre Boston","S",420000,12227.272764227642,432227.27276422764,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Eric Reid ","S",790488,1136952,{"$f":"D53+C53","v":1927440},1175976,1136952,{"$f":"G53+F53","v":2312928},1561464,1136952,{"$f":"J53+I53","v":2698416},null,"3-25 Option"]
["C.J. Spillman ","S",1250000,308333,{"$f":"D54+C54","v":1558333},null,"UFA"]
["Raymond Ventrone ","S",855000,null,{"$f":"D55+C55","v":855000},null,"UFA"]
[]
["Bashaud Breeland","CB",420000,137202.48983739837,557202.4898373984,518438.92276422761,137202.48983739837,655641.41260162601,641015.36077235779,137202.48983739837,778217.85060975619,769293.02845528454,137202.48983739837,906495.51829268294,null,"UFA"]
["Tramaine Brock ","CB",1250000,750000,{"$f":"D58+C58","v":2000000},2300000,750000,{"$f":"G58+F58","v":3050000},3150000,750000,{"$f":"J58+I58","v":3900000},3550000,750000,{"$f":"M58+L58","v":4300000},null,"UFA"]
["Chris Culliver ","CB",1389000,149719,{"$f":"D59+C59","v":1538719},null,"UFA"]
["Victor Hampton","CB",420000,102742.55264227642,522742.55264227639,521195.71773983736,102742.55264227642,623938.27038211375,637845.04655040649,102742.55264227642,740587.59919268289,759919.92553821136,102742.55264227642,862662.47818048776,null,"UFA"]
["Kyle Fuller","CB",420000,930513.1471544716,1350513.1471544716,792545.32850813004,930513.1471544716,1723058.4756626016,1114682.3478711382,930513.1471544716,2045195.4950256099,1451802.484413821,930513.1471544716,2382315.6315682926,null,"TOP3-25 Option"]
["Darryl Morris ","CB",495000,null,{"$f":"D62+C62","v":495000},585000,null,{"$f":"G62+F62","v":585000},null,"RFA"]
[]
["Anthony Fera","K",420000,20961.343495934962,440961.34349593497,527738.21447154472,20961.343495934962,548699.55796747969,630321.17530894314,20961.343495934962,651282.51880487811,737675.43665040645,20961.343495934962,758636.78014634142,null,"UFA"]
["Kevin McDermott ","LS",495000,1666,{"$f":"D65+C65","v":496666},585000,1667,{"$f":"G65+F65","v":586667},null,"RFA"]
["Andy Lee ","P",1900000,500000,{"$f":"D66+C66","v":2400000},2050000,500000,{"$f":"G66+F66","v":2550000},2833000,500000,{"$f":"J66+I66","v":3333000},3433000,null,{"$f":"M66+L66","v":3433000},4134000,null,{"$f":"P66+O66","v":4134000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":38},null,null,{"$f":"COUNTA(I3:I67)","v":25},null,null,{"$f":"COUNTA(L3:L67)","v":16}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":112844475.4918699},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":86792982.645465434},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":65056200.009617686},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":47938243.483730488}]
["Dead Money",null,4071378,null,null,1974860]
["Cap Rollover",null,2175038,null,null,{"$f":"C73","v":18259184.508130103},null,null,{"$f":"F73","v":62491341.86266467},null,null,130435141.85304698]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":18259184.508130103},null,null,{"$f":"133000000-F70-F71+F72","v":62491341.86266467},null,null,{"$f":"133000000-I70-I71+I72","v":130435141.85304698},null,null,{"$f":"133000000-L70-L71+L72","v":215496898.36931649}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Brock Jensen","QB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jewel Hampton ","RB",495000,null,{"$f":"D80+C80","v":495000},585000,null,{"$f":"G80+F80","v":585000},null,"RFA"]
["Marcus Lucas","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Ryan Seymour ","G",495000,null,{"$f":"D82+C82","v":495000},585000,null,{"$f":"G82+F82","v":585000},null,"ERFA"]
["John Ulrick","OT",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Luke Marquardt ","RT",495000,null,{"$f":"D84+C84","v":495000},585000,1667,{"$f":"G84+F84","v":586667},null,"RFA"]
["Nat Berhe","S",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["D.J. Campbell ","S",570000,null,{"$f":"D86+C86","v":570000},null,"RFA"]

{"sheet":"SEA","index":27,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["B.J. Daniels ","QB",495000,null,{"$f":"D4+C4","v":495000},585000,null,{"$f":"G4+F4","v":585000},null,"ERFA"]
["Stephen Morris","QB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Russell Wilson ","QB",662434,154868,{"$f":"D6+C6","v":817302},798651,154868,{"$f":"G6+F6","v":953519},null,"UFA"]
[]
["Brandon Bolden ","RB",570000,null,{"$f":"D8+C8","v":570000},null,"RFA"]
["Christine Michael ","RB",558383,208533,{"$f":"D9+C9","v":766916},711767,208533,{"$f":"G9+F9","v":920300},865150,208533,{"$f":"J9+I9","v":1073683},null,"UFA"]
["Lache Seastrunk","RB",420000,144635.40142276423,564635.40142276417,525932.57642276422,144635.40142276423,670567.9778455284,651299.63315040665,144635.40142276423,795935.03457317082,782497.71577235777,144635.40142276423,927133.11719512194,null,"UFA"]
["Robert Turbin ","RB",570000,114114,{"$f":"D11+C11","v":684114},660000,114114,{"$f":"G11+F11","v":774114},null,"UFA"]
["Michael Robinson","FB",1500000,200000,{"$f":"D12+C12","v":1700000},1500000,200000,{"$f":"G12+F12","v":1700000},null,"UFA"]
[]
["Alex Bayer","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Zach Miller ","TE",5000000,1000000,{"$f":"D15+C15","v":6000000},5000000,1000000,{"$f":"G15+F15","v":6000000},null,"UFA"]
["Luke Willson ","TE",495000,44633,{"$f":"D16+C16","v":539633},585000,44633,{"$f":"G16+F16","v":629633},675000,44633,{"$f":"J16+I16","v":719633},null,"UFA"]
[]
["Doug Baldwin","WR",2182244,null,{"$f":"D18+C18","v":2182244},null,"UFA"]
["Brandon Coleman","WR",420000,51151.219512195115,471151.21951219509,525323.02439024393,51151.219512195115,576474.24390243902,633098.64390243904,51151.219512195115,684249.86341463414,745887.08292682923,51151.219512195115,797038.30243902432,null,"UFA"]
["Percy Harvin ","WR",11000000,2400000,13400000,10500000,2400000,{"$f":"G20+F20","v":12900000},9900000,2400000,{"$f":"J20+I20","v":12300000},9950000,2400000,{"$f":"M20+L20","v":12350000},11150000,null,{"$f":"P20+O20","v":11150000},null,"UFA"]
["Julio Jones ","WR",2581875,null,2581875,null,"TOP10 Option"]
["Eddie Royal","WR",1000000,100000,1100000,1000000,100000,{"$f":"G22+F22","v":1100000},1000000,100000,{"$f":"J22+I22","v":1100000},null,"UFA"]
["Golden Tate","WR",5500000,1600000,7100000,4500000,1600000,{"$f":"G23+F23","v":6100000},6500000,1600000,{"$f":"J23+I23","v":8100000},5500000,1600000,{"$f":"M23+L23","v":7100000},5500000,1600000,{"$f":"P23+O23","v":7100000},null,"UFA"]
[]
["Jared Smith ","C",420000,null,{"$f":"D25+C25","v":420000},510000,null,{"$f":"G25+F25","v":510000},null,"ERFA"]
["Max Unger ","C",5000000,1100000,6100000,4500000,1100000,{"$f":"G26+F26","v":5600000},4500000,1100000,{"$f":"J26+I26","v":5600000},null,"UFA"]
["James Carpenter ","G",1417000,1014364,2431364,null,"3-25 Option"]
["J.R. Sweezy ","G",570000,14212,584212,660000,14212,{"$f":"G28+F28","v":674212},null,"UFA"]
["Byron Bell","RT",1000000,100000,1100000,1000000,100000,{"$f":"G29+F29","v":1100000},1000000,100000,{"$f":"J29+I29","v":1100000},null,"UFA"]
["Michael Bowie ","RT",495000,11474,{"$f":"D30+C30","v":506474},585000,11474,{"$f":"G30+F30","v":596474},675000,11474,{"$f":"J30+I30","v":686474},null,"UFA"]
["Paul McQuistan","RT",3000000,375000,3375000,3000000,375000,3375000,null,"UFA"]
["Alvin Bailey ","LT",495000,2000,497000,585000,2000,587000,null,"RFA"]
["Russell Okung ","LT",10960000,280000,11240000,7000000,280000,7280000,null,"UFA"]
["DEFENSE"]
["Jordan Hill ","DT",515000,136035,{"$f":"D35+C35","v":651035},605000,136035,{"$f":"G35+F35","v":741035},695000,136035,{"$f":"J35+I35","v":831035},null,"UFA"]
["Clinton McDonald","DT",2200000,1000000,3200000,2200000,1000000,{"$f":"G36+F36","v":3200000},2200000,1000000,{"$f":"J36+I36","v":3200000},null,"UFA"]
["Brandon Mebane ","DT",5500000,200000,5700000,5500000,200000,{"$f":"G37+F37","v":5700000},null,"UFA"]
["Jesse Williams ","DT",420000,52763,472763,585000,52763,{"$f":"G38+F38","v":637763},675000,52763,{"$f":"J38+I38","v":727763},null,"UFA"]
[]
["Jason Ankrah","DE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Michael Bennett","DE",3000000,2000000,{"$f":"D41+C41","v":5000000},6000000,2000000,{"$f":"G41+F41","v":8000000},5000000,2000000,{"$f":"J41+I41","v":7000000},6000000,2000000,{"$f":"M41+L41","v":8000000},null,"UFA"]
["Greg Scruggs ","DE",570000,12358,{"$f":"D42+C42","v":582358},660000,12358,{"$f":"G42+F42","v":672358},null,"UFA"]
["Olivier Vernon ","DE",600000,null,{"$f":"D43+C43","v":600000},710000,null,{"$f":"G43+F43","v":710000},null,"UFA"]
[]
["Heath Farwell ","ILB",1500000,166667,{"$f":"D45+C45","v":1666667},null,"UFA"]
["Bobby Wagner ","ILB",781618,393236,1174854,977427,393236,{"$f":"G46+F46","v":1370663},null,"UFA"]
["Bruce Irvin ","OLB",1239290,1308582,2547872,1663935,1308582,{"$f":"G47+F47","v":2972517},null,"3-25 Option"]
["Malcolm Smith ","OLB",645000,11475,656475,null,"UFA"]
["Paul Worrilow ","OLB",495000,null,{"$f":"D49+C49","v":495000},585000,null,{"$f":"G49+F49","v":585000},null,"RFA"]
["K.J. Wright ","OLB",1389000,121500,1510500,null,"UFA"]
[]
["Kam Chancellor ","S",4825000,1000000,{"$f":"D52+C52","v":5825000},4550000,1000000,{"$f":"G52+F52","v":5550000},5100000,1000000,{"$f":"J52+I52","v":6100000},7125008,1000000,{"$f":"M52+L52","v":8125008},null,"UFA"]
["L.J. McCray","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Deshawn Shead ","S",570000,null,{"$f":"D54+C54","v":570000},null,"ERFA"]
["Earl Thomas ","S",5373215,100000,{"$f":"D55+C55","v":5473215},null,"UFA"]
[]
["Robert Alford ","CB",559609,null,{"$f":"D57+C57","v":559609},714218,null,{"$f":"G57+F57","v":714218},868827,null,{"$f":"J57+I57","v":868827},null,"UFA"]
["Ross Cockrell","CB",420000,80079.365447154472,500079.3654471545,523008.77271544712,80079.365447154472,603088.13816260162,635760.03332845529,80079.365447154472,715839.39877560979,753755.5386211382,80079.365447154472,833834.9040682927,null,"UFA"]
["Marcus Cromartie ","CB",420000,null,420000,510000,null,510000,null,"ERFA"]
["Chris Harris Jr.","CB",3352000,100000,3452000,3352000,100000,3452000,3352000,100000,{"$f":"J60+I60","v":3452000},null,"UFA"]
["Jeremy Lane ","CB",570000,31279,601279,660000,31279,691279,null,"UFA"]
["Desmond Trufant ","CB",776125,null,776125,1147250,null,1147250,1518375,null,{"$f":"J62+I62","v":1518375},null,"3-25 Option"]
[]
["Steven Hauschka","K",2000000,500000,{"$f":"D64+C64","v":2500000},2000000,500000,{"$f":"G64+F64","v":2500000},null,"UFA"]
["Clint Gresham ","LS",750000,137500,{"$f":"D65+C65","v":887500},null,"UFA"]
["Jon Ryan ","P",1400000,null,{"$f":"D66+C66","v":1400000},1500000,null,{"$f":"G66+F66","v":1500000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":43},null,null,{"$f":"COUNTA(I3:I67)","v":23},null,null,{"$f":"COUNTA(L3:L67)","v":7}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":113289251.98638211},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":95929465.359910578},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":58973814.296763413},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":38133014.32370244}]
["Dead Money",null,19389676,null,null,4167]
["Cap Rollover",null,2845004,null,null,{"$f":"C73","v":3166076.0136178881},null,null,{"$f":"F73","v":40232443.653707311},null,null,114258629.35694389]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":3166076.0136178881},null,null,{"$f":"133000000-F70-F71+F72","v":40232443.653707311},null,null,{"$f":"133000000-I70-I71+I72","v":114258629.35694389},null,null,{"$f":"133000000-L70-L71+L72","v":209125615.03324145}]
["June 1st Cut","1/2"]
["Paycut","1/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Lorenzo Taliaferro","RB",420000,null,420000,526844.77317073173,32129.359756097558,558974.13292682928,631348.63280487806,32129.359756097558,663477.9925609756,740713.13707317074,32129.359756097558,772842.49682926829,null,"UFA"]
["J.C. Copeland","FB",420000,null,420000,527946.65569105686,18355.828252032519,546302.48394308938,630081.46790650405,18355.828252032519,648437.29615853657,736966.73650406499,18355.828252032519,755322.5647560975,null,"UFA"]
["Nathan Slaughter","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Caylin Hauptmann ","G",495000,null,495000,585000,null,585000,null,"RFA"]
["Tyler Shatley","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Eathyn Manumaleuna","DT",420000,null,420000,528437.06800813007,12225.674288617887,540662.74229674798,629517.49374186993,12225.674288617887,641743.16803048784,735299.33462601621,12225.674288617887,747525.00891463412,null,"UFA"]
["Korey Toomer ","OLB",420000,null,420000,585000,null,585000,null,"RFA"]
["Tharold Simon ","CB",495000,null,495000,585000,51725,636725,675000,51725,726725,null,"UFA"]

{"sheet":"STL","index":28,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Teddy Bridgewater","QB",420000,2021538.8211382115,2441538.8211382115,1081667.1321138213,2021538.8211382115,3103205.9532520329,1661831.723373984,2021538.8211382115,3683370.5445121955,2268980.7142276419,2021538.8211382115,4290519.5353658535,null,"TOP10 Option"]
["Matt Cassel","QB",1000000,null,1000000,1250000,null,1250000,1650000,null,1650000,2100000,null,2100000,null,"UFA"]
["Michael Vick","QB",3800000,100000,{"$f":"D6+C6","v":3900000},3800000,100000,{"$f":"G6+F6","v":3900000},null,"UFA"]
[]
["Ka' Deem Carey","RB",420000,120725.40325203254,540725.40325203259,519757.08969105693,120725.40325203254,640482.49294308946,639499.46880650404,120725.40325203254,760224.87205853662,764811.26090406498,120725.40325203254,885536.66415609757,null,"UFA"]
["Toby Gerhart","RB",1000000,150000,{"$f":"D9+C9","v":1150000},1000000,150000,{"$f":"G9+F9","v":1150000},null,"UFA"]
["Zac Stacy ","RB",495000,44125,{"$f":"D10+C10","v":539125},585000,44125,{"$f":"G10+F10","v":629125},675000,44125,{"$f":"J10+I10","v":719125},null,"UFA"]
["Trey Millard","FB",420000,12227.272764227642,432227.27276422764,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
[]
["Eric Ebron","TE",420000,1185467.875609756,1605467.875609756,860108.33154878067,1185467.875609756,2045576.2071585367,1242542.1441914635,1185467.875609756,2428010.0198012195,1642763.5760268294,1185467.875609756,2828231.4516365854,null,"TOP3-25 Option"]
["Travis Kelce ","TE",536000,null,{"$f":"D14+C14","v":536000},678000,null,{"$f":"G14+F14","v":678000},804000,null,{"$f":"J14+I14","v":804000},null,"UFA"]
[]
["Vincent Jackson ","WR",12432000,null,{"$f":"D16+C16","v":12432000},12209777,null,{"$f":"G16+F16","v":12209777},12209777,null,{"$f":"J16+I16","v":12209777},null,"UFA"]
["Marvin Jones ","WR",570000,null,{"$f":"D17+C17","v":570000},660000,null,{"$f":"G17+F17","v":660000},null,"UFA"]
["Donte Moncrief","WR",420000,331959.69247967476,751959.6924796747,633928.29536991869,331959.69247967476,965887.9878495934,814507.35396788619,331959.69247967476,1146467.0464475609,1003485.4385471544,331959.69247967476,1335445.1310268291,null,"UFA"]
["Kevin Norwood","WR",420000,105789.24715447154,525789.24715447158,520951.9821788618,105789.24715447154,626741.22933333332,638125.34244552848,105789.24715447154,743914.58960000006,760748.62644552847,105789.24715447154,866537.87360000005,null,"UFA"]
["Andre Roberts","WR",1550000,450000,{"$f":"D20+C20","v":2000000},2000000,450000,{"$f":"G20+F20","v":2450000},2450000,450000,{"$f":"J20+I20","v":2900000},null,"UFA"]
["Devin Street","WR",420000,51364.349593495936,471364.34959349595,525305.97398373985,51364.349593495936,576670.3235772358,633118.25186991878,51364.349593495936,684482.60146341473,745945.0543089431,51364.349593495936,797309.40390243905,null,"UFA"]
[]
["Barrett Jones ","C",495000,111300,{"$f":"D23+C23","v":606300},585000,111300,{"$f":"G23+F23","v":696300},675000,111300,{"$f":"J23+I23","v":786300},null,"UFA"]
["John Sullivan ","C",3750000,null,{"$f":"D24+C24","v":3750000},4750000,null,{"$f":"G24+F24","v":4750000},4750000,null,{"$f":"J24+I24","v":4750000},null,"UFA"]
["Shawn Lauvao","G",1000000,120000,{"$f":"D25+C25","v":1120000},1400000,120000,{"$f":"G25+F25","v":1520000},1740000,120000,{"$f":"J25+I25","v":1860000},null,"UFA"]
["Cyril Richardson","G",420000,150057.43069105691,570057.43069105688,529665.50717073178,150057.43069105691,679722.93786178867,656744.14337967488,150057.43069105691,806801.57407073176,789733.41383089428,150057.43069105691,939790.84452195116,null,"UFA"]
["Chris Williams","G",2000000,800000,{"$f":"D27+C27","v":2800000},2000000,800000,{"$f":"G27+F27","v":2800000},2000000,800000,{"$f":"J27+I27","v":2800000},null,"UFA"]
["Branden Albert","LT",4800000,1200000,6000000,6300000,1200000,{"$f":"G28+F28","v":7500000},7800000,1200000,{"$f":"J28+I28","v":9000000},8300000,1200000,{"$f":"M28+L28","v":9500000},null,"UFA"]
["Roger Saffold","LT",2800000,700000,3500000,3800000,700000,{"$f":"G29+F29","v":4500000},4800000,700000,{"$f":"J29+I29","v":5500000},null,"UFA"]
["Joe Barksdale ","RT",1000000,800000,1800000,2250000,800000,{"$f":"G30+F30","v":3050000},2750000,800000,{"$f":"J30+I30","v":3550000},null,"UFA"]
["Breno Giacomini","RT",1100000,100000,1200000,1100000,100000,{"$f":"G31+F31","v":1200000},null,"UFA"]
["Greg Robinson","RT",420000,2038977.1243902438,2458977.1243902436,1086288.28247561,2038977.1243902438,3125265.4068658538,1670577.0324548783,2038977.1243902438,3709554.1568451221,2282042.0033634147,2038977.1243902438,4321019.1277536582,null,"TOP10 Option"]
["DEFENSE"]
["Dominique Easley","DT",420000,151205.13617886178,571205.13617886184,533250.18463414628,151205.13617886178,684455.32081300812,661213.570699187,151205.13617886178,812418.70687804883,795128.74216260156,151205.13617886178,946333.87834146339,null,"UFA"]
["Justin Ellis","DT",420000,120844.75609756098,540844.75609756098,519747.54146341467,120844.75609756098,640592.29756097565,639510.44926829275,120844.75609756098,760355.20536585373,764843.72487804876,120844.75609756098,885688.48097560974,null,"UFA"]
["RaShede Hageman","DT",420000,465560.28394308937,885560.28394308942,669333.18740650406,465560.28394308937,1134893.4713495935,881508.92335447157,465560.28394308937,1347069.207297561,1103553.2981837399,465560.28394308937,1569113.5821268293,null,"UFA"]
["Pat Sims","DT",1100000,250000,1350000,1800000,250000,2050000,2300000,250000,2550000,2800000,250000,3050000,null,"UFA"]
["Cam Thomas","DT",1000000,150000,{"$f":"D38+C38","v":1150000},1000000,150000,{"$f":"G38+F38","v":1150000},1000000,150000,{"$f":"J38+I38","v":1150000},null,"UFA"]
[]
["Michael Buchanan ","DE",495000,null,{"$f":"D40+C40","v":495000},585000,null,{"$f":"G40+F40","v":585000},675000,null,{"$f":"J40+I40","v":675000},null,"UFA"]
["Jadeveon Clowney","DE",420000,3867923.0788617884,4287923.0788617879,1570958.9604105693,3867923.0788617884,5438882.0392723577,2587793.4286223589,3867923.0788617884,6455716.5074841473,3651922.5232626018,3867923.0788617884,7519845.6021243902,null,"TOP10 Option"]
["Ben Gardner","DE",420000,51085.149186991861,471085.14918699185,525328.31001626013,51085.149186991861,576413.45920325199,633092.56543252035,51085.149186991861,684177.7146195122,745869.11179837398,51085.149186991861,796954.26098536584,null,"UFA"]
["John Hughes ","DE",570000,null,{"$f":"D43+C43","v":570000},660000,null,{"$f":"G43+F43","v":660000},null,"UFA"]
["Tyson Jackson","DE",2500000,1200000,{"$f":"D44+C44","v":3700000},2500000,1200000,{"$f":"G44+F44","v":3700000},2500000,1200000,{"$f":"J44+I44","v":3700000},2500000,1200000,{"$f":"M44+L44","v":3700000},null,"UFA"]
["Ropati Pitoitua","DE",900000,200000,{"$f":"D45+C45","v":1100000},1300000,200000,{"$f":"G45+F45","v":1500000},1700000,200000,{"$f":"J45+I45","v":1900000},null,"UFA"]
[]
["Christian Jones","ILB",420000,164492.73109756096,584492.73109756096,538314.6668780488,164492.73109756096,702807.39797560975,669709.09345609765,164492.73109756096,834201.8245536586,807214.8887121951,164492.73109756096,971707.61980975606,null,"UFA"]
["Wesley Woodyard","ILB",2200000,400000,{"$f":"D48+C48","v":2600000},3200000,400000,{"$f":"G48+F48","v":3600000},4000000,400000,{"$f":"J48+I48","v":4400000},5000000,400000,{"$f":"M48+L48","v":5400000},null,"UFA"]
["Chad Greenway","OLB",1400000,800000,2200000,2400000,800000,3200000,3200000,800000,4000000,4200000,800000,5000000,4800000,800000,5600000,null,"UFA"]
["Dekoda Watson","OLB",800000,200000,{"$f":"D50+C50","v":1000000},1200000,200000,{"$f":"G50+F50","v":1400000},1500000,200000,{"$f":"J50+I50","v":1700000},1700000,200000,{"$f":"M50+L50","v":1900000},null,"UFA"]
["LaMarr Woodley","OLB",1200000,300000,{"$f":"D51+C51","v":1500000},1700000,300000,{"$f":"G51+F51","v":2000000},2200000,300000,{"$f":"J51+I51","v":2500000},null,"UFA"]
[]
["James Ihedigbo","S",1200000,200000,{"$f":"D53+C53","v":1400000},1200000,200000,{"$f":"G53+F53","v":1400000},1200000,200000,{"$f":"J53+I53","v":1400000},null,"UFA"]
["T.J. McDonald ","S",518815,162000,{"$f":"D54+C54","v":680815},624426,162000,{"$f":"G54+F54","v":786426},730037,162000,{"$f":"J54+I54","v":892037},null,"UFA"]
["Harrison Smith ","S",1038958,null,{"$f":"D55+C55","v":1038958},1363437,null,{"$f":"G55+F55","v":1363437},null,"3-25 Option"]
["Donte Whitner","S",2500000,1000000,{"$f":"D56+C56","v":3500000},3000000,1000000,{"$f":"G56+F56","v":4000000},3800000,1000000,{"$f":"J56+I56","v":4800000},4700000,1000000,{"$f":"M56+L56","v":5700000},null,"UFA"]
[]
["Tarrell Brown","CB",1500000,500000,{"$f":"D58+C58","v":2000000},2000000,500000,{"$f":"G58+F58","v":2500000},2500000,500000,{"$f":"J58+I58","v":3000000},null,"UFA"]
["Justin Gilbert","CB",420000,1516420.5284552847,1936420.5284552847,947810.78455284587,1516420.5284552847,2464231.3130081305,1408514.899593496,1516420.5284552847,2924935.4280487807,1890647.1130081301,1516420.5284552847,3407067.6414634148,null,"TOP3-25 Option"]
["Janoris Jenkins ","CB",843664,517331,{"$f":"D60+C60","v":1360995},1070498,517331,{"$f":"G60+F60","v":1587829},null,"UFA"]
["Trumaine Johnson ","CB",656000,167794,{"$f":"D61+C61","v":823794},794500,167794,{"$f":"G61+F61","v":962294},null,"UFA"]
["Jordan Poyer ","CB",495000,null,{"$f":"D62+C62","v":495000},585000,null,{"$f":"G62+F62","v":585000},675000,null,{"$f":"J62+I62","v":675000},null,"UFA"]
[]
["Greg Zuerlein ","K",585551,32205,{"$f":"D64+C64","v":617756},691102,32205,{"$f":"G64+F64","v":723307},null,"UFA"]
["Jake McQuaide ","LS",645000,100000,{"$f":"D65+C65","v":745000},750000,100000,{"$f":"G65+F65","v":850000},775000,100000,{"$f":"J65+I65","v":875000},775000,100000,{"$f":"M65+L65","v":875000},null,"UFA"]
["Johnny Hekker ","P",570000,3333,{"$f":"D66+C66","v":573333},null,"RFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":52},null,null,{"$f":"COUNTA(I3:I67)","v":43},null,null,{"$f":"COUNTA(L3:L67)","v":25}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":89976402.458943099},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":106952322.83802439},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":109169683.91261221},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":70333628.139965847}]
["Dead Money",null,35841365,null,null,7719322]
["Cap Rollover",null,0,null,null,{"$f":"C73","v":7182232.5410569012},null,null,{"$f":"F73","v":25510587.703032508},null,null,49340903.790420294]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":7182232.5410569012},null,null,{"$f":"133000000-F70-F71+F72","v":25510587.703032508},null,null,{"$f":"133000000-I70-I71+I72","v":49340903.790420294},null,null,{"$f":"133000000-L70-L71+L72","v":112007275.65045445}]
["June 1st Cut","1/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Richard Rodgers","TE",420000,null,420000,525435.13081300817,49749.889227642278,575185.0200406505,632969.72151626018,49749.889227642278,682719.61074390251,745505.92108943092,49749.889227642278,795255.81031707325,null,"UFA"]
["Chris Boyd","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jeremy Gallon","WR",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Cody Hoffman","WR",420000,null,420000,525527.11775609758,48600.052439024388,574127.17019512202,632863.9365317073,48600.052439024388,681463.98897073173,745193.16548292676,48600.052439024388,793793.2179219512,null,"UFA"]
["Zach Fulton","G",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Caraun Reid","DT",420000,null,420000,525184.48983739852,52882.901422764226,578067.39126016269,633257.95863821148,52882.901422764226,686140.86006097565,746358.10040650412,52882.901422764226,799241.00182926829,null,"UFA"]
["Josh Mauro","DE",420000,null,420000,528084.16721951216,16636.934146341464,544721.10136585368,629923.32964878052,16636.934146341464,646560.26379512204,736499.19730731705,16636.934146341464,753136.13145365857,null,"UFA"]
["Chris McAllister","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"TB","index":29,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Mike Glennon ","QB",546094,159375,{"$f":"D4+C4","v":705469},687188,159375,{"$f":"G4+F4","v":846563},828281,159375,{"$f":"J4+I4","v":987656},null,"UFA"]
["Matt Ryan ","QB",11900000,null,{"$f":"D5+C5","v":11900000},13900000,null,{"$f":"G5+F5","v":13900000},18150000,null,{"$f":"J5+I5","v":18150000},18150000,null,{"$f":"M5+L5","v":18150000},21650000,null,{"$f":"P5+O5","v":21650000},null,"UFA"]
[]
["Mike James ","RB",495000,25788,{"$f":"D7+C7","v":520788},585000,25788,{"$f":"G7+F7","v":610788},675000,25788,{"$f":"J7+I7","v":700788},null,"UFA"]
["Doug Martin ","RB",1007048,844096,1851144,1315572,844096,{"$f":"G8+F8","v":2159668},null,"3-25 Option"]
["Bobby Rainey","RB",570000,null,570000,null,"RFA"]
["Henry Hynoski","FB",1100000,null,{"$f":"D10+C10","v":1100000},1100000,null,{"$f":"G10+F10","v":1100000},1100000,null,{"$f":"J10+I10","v":1100000},null,"UFA"]
[]
["Brent Celek ","TE",4075000,null,{"$f":"D12+C12","v":4075000},4800000,null,{"$f":"G12+F12","v":4800000},5000000,null,{"$f":"J12+I12","v":5000000},null,"UFA"]
["Michael Hoomanawanui","TE",1000000,null,{"$f":"D13+C13","v":1000000},1000000,null,{"$f":"G13+F13","v":1000000},1000000,null,{"$f":"J13+I13","v":1000000},null,"UFA"]
["Timothy Wright ","TE",495000,3333,{"$f":"D14+C14","v":498333},585000,3334,{"$f":"G14+F14","v":588334},null,"RFA"]
[]
["Stevie Johnson ","WR",5300000,null,{"$f":"D16+C16","v":5300000},7150000,null,{"$f":"G16+F16","v":7150000},7250000,null,{"$f":"J16+I16","v":7250000},null,"UFA"]
["Brandon Marshall ","WR",5000000,4500000,{"$f":"D17+C17","v":9500000},5000000,4500000,{"$f":"G17+F17","v":9500000},5000000,4500000,{"$f":"J17+I17","v":9500000},5000000,4500000,{"$f":"M17+L17","v":9500000},null,"UFA"]
["Robert Meachem","WR",855000,null,{"$f":"D18+C18","v":855000},855000,null,{"$f":"G18+F18","v":855000},null,"UFA"]
["Chris Owusu ","WR",570000,null,570000,null,"ERFA"]
["Brian Quick ","WR",879690,null,{"$f":"D20+C20","v":879690},1124536,null,{"$f":"G20+F20","v":1124536},null,"UFA"]
["Tiquan Underwood","WR",1200000,null,1200000,1200000,null,{"$f":"G21+F21","v":1200000},1200000,0,{"$f":"J21+I21","v":1200000},null,"UFA"]
[]
["Scott Wells","C",1000000,100000,{"$f":"D23+C23","v":1100000},1000000,100000,{"$f":"G23+F23","v":1100000},1000000,100000,{"$f":"J23+I23","v":1100000},null,"UFA"]
["Jeremy Zuttah ","C",4500000,null,4500000,4250000,null,{"$f":"G24+F24","v":4250000},null,"UFA"]
["Dan Connolly ","G",3000000,null,{"$f":"D25+C25","v":3000000},null,"UFA"]
["Jamon Meredith","G",1000000,null,{"$f":"D26+C26","v":1000000},1000000,null,{"$f":"G26+F26","v":1000000},1000000,null,{"$f":"J26+I26","v":1000000},null,"UFA"]
["Uche Nwaneri","G",855000,null,855000,null,"UFA"]
["Patrick Omameh","G",1000000,100000,1100000,1000000,100000,1100000,1000000,100000,1100000,null,"UFA"]
["Donald Penn ","LT",7750000,333333,8083333,7500000,333333,7833333,null,"UFA"]
["Emmett Cleary ","RT",420000,null,420000,510000,null,510000,null,"ERFA"]
["Demar Dotson ","RT",2000000,null,2000000,1500000,null,1500000,1750000,null,{"$f":"J31+I31","v":1750000},null,"UFA"]
["Lamar Holmes ","RT",570000,null,{"$f":"D32+C32","v":570000},660000,null,{"$f":"G32+F32","v":660000},null,"UFA"]
["DEFENSE"]
["Everett Dawkins ","DT",420000,null,{"$f":"D34+C34","v":420000},510000,null,{"$f":"G34+F34","v":510000},null,"ERFA"]
["Tommy Kelly","DT",755000,200000,955000,1255000,200000,1455000,1455000,200000,1655000,null,"UFA"]
["Matt Masifilo ","DT",495000,null,495000,585000,null,{"$f":"G36+F36","v":585000},null,"UFA"]
["Gerald McCoy ","DT",5027253,5600000,10627253,5163750,5600000,{"$f":"G37+F37","v":10763750},null,"UFA"]
["Akeem Spence ","DT",495000,121071,616071,585000,121071,{"$f":"G38+F38","v":706071},675000,121071,{"$f":"J38+I38","v":796071},null,"UFA"]
[]
["Red Bryant","DE",2500000,2000000,{"$f":"D40+C40","v":4500000},2500000,2000000,{"$f":"G40+F40","v":4500000},2500000,2000000,{"$f":"J40+I40","v":4500000},2500000,2000000,{"$f":"M40+L40","v":4500000},null,"UFA"]
["Adrian Clayborn ","DE",1494567,1117758,2612325,null,"3-25 Option"]
["William Gholston ","DE",495000,100136,595136,585000,100136,{"$f":"G42+F42","v":685136},675000,100136,{"$f":"J42+I42","v":775136},null,"UFA"]
["Steven Means ","DE",495000,47938,542938,585000,47938,{"$f":"G43+F43","v":632938},675000,47938,{"$f":"J43+I43","v":722938},null,"UFA"]
["Anthony Spencer","DE",1000000,300000,1300000,2000000,300000,{"$f":"G44+F44","v":2300000},null,"UFA"]
[]
["Mason Foster ","ILB",1389000,131250,{"$f":"D46+C46","v":1520250},null,"UFA"]
["Damaso Munoz","ILB",420000,null,420000,510000,null,{"$f":"G47+F47","v":510000},null,"ERFA"]
["Jonathan Cassillas","OLB",900000,200000,1100000,900000,200000,{"$f":"G48+F48","v":1100000},900000,200000,{"$f":"J48+I48","v":1100000},900000,200000,{"$f":"M48+L48","v":1100000},null,"UFA"]
["Lavonte David ","OLB",705612,241224,946836,988418,241224,{"$f":"G49+F49","v":1229642},null,"UFA"]
["Danny Lansanah","OLB",730000,null,730000,730000,null,{"$f":"G50+F50","v":730000},null,"UFA"]
["Chris White","OLB",645000,null,645000,null,"UFA"]
[]
["Mark Barron ","S",1705000,2240273,{"$f":"D53+C53","v":3945273},2362000,2240273,{"$f":"G53+F53","v":4602273},null,"TOP10 Option"]
["Quintin Demps","S",855000,50000,{"$f":"D54+C54","v":905000},855000,50000,{"$f":"G54+F54","v":905000},null,"UFA"]
["Keith Tandy ","S",570000,30150,{"$f":"D55+C55","v":600150},660000,30150,{"$f":"G55+F55","v":690150},null,"UFA"]
["T.J. Ward","S",4500000,3000000,{"$f":"D56+C56","v":7500000},4500000,3000000,{"$f":"G56+F56","v":7500000},4500000,3000000,{"$f":"J56+I56","v":7500000},4500000,3000000,{"$f":"M56+L56","v":7500000},4500000,3000000,{"$f":"P56+O56","v":7500000},null,"UFA"]
[]
["Champ Bailey","CB",0,1540000,1540000,2500000,1540000,4040000,null,"UFA"]
["Johnthan Banks ","CB",619833,454331,{"$f":"D59+C59","v":1074164},834666,454331,{"$f":"G59+F59","v":1288997},849498,454331,{"$f":"J59+I59","v":1303829},null,"UFA"]
["Leonard Johnson ","CB",570000,2500,572500,null,"RFA"]
["D.J. Moore","CB",570000,null,570000,null,"UFA"]
["Darrelle Revis ","CB",16000000,null,16000000,16000000,null,{"$f":"G62+F62","v":16000000},16000000,null,{"$f":"J62+I62","v":16000000},16000000,null,{"$f":"M62+L62","v":16000000},16000000,null,{"$f":"P62+O62","v":16000000},null,"UFA"]
[]
["Josh Brown","K",955000,null,955000,955000,null,955000,null,"UFA"]
["Don Muhlbach","LS",955000,null,955000,955000,null,955000,null,"UFA"]
["Matt McBriar","P",1000000,null,1000000,1000000,null,{"$f":"G66+F66","v":1000000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":44},null,null,{"$f":"COUNTA(I3:I67)","v":22},null,null,{"$f":"COUNTA(L3:L67)","v":6}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E3:E67)*E3:E67,ROW(INDIRECT(\"1:51\"))))","v":125956653},null,null,{"$f":"SUM(LARGE(ISNUMBER(H3:H67)*H3:H67,ROW(INDIRECT(\"1:51\"))))","v":126432179},null,null,{"$f":"SUM(LARGE(ISNUMBER(K3:K67)*K3:K67,ROW(INDIRECT(\"1:51\"))))","v":84191418},null,null,{"$f":"SUM(LARGE(ISNUMBER(N3:N67)*N3:N67,ROW(INDIRECT(\"1:51\"))))","v":56750000}]
["Dead Money",null,632627]
["Cap Rollover",null,6769781,null,null,{"$f":"C73","v":13180501},null,null,{"$f":"F73","v":19748322},null,null,68556904]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":13180501},null,null,{"$f":"133000000-F70-F71+F72","v":19748322},null,null,{"$f":"133000000-I70-I71+I72","v":68556904},null,null,{"$f":"133000000-L70-L71+L72","v":144806904}]
["June 1st Cut","0/2"]
["Paycut","2/2"]
["Restructure","1/3"]
[]
["Practice Squad"]
["Lonnie Pryor ","RB",495000,null,{"$f":"D79+C79","v":495000},585000,null,{"$f":"G79+F79","v":585000},null,"RFA"]
["Jason Foster ","G",420000,null,{"$f":"D80+C80","v":420000},510000,null,{"$f":"G80+F80","v":510000},null,"RFA"]
["Zach Moore","DE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Boseko Lokombo","OLB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Bradley McDougald ","S",495000,null,{"$f":"D83+C83","v":495000},null,"ERFA"]
["Rashaan Melvin ","CB",495000,null,{"$f":"D84+C84","v":495000},585000,3334,{"$f":"G84+F84","v":588334},null,"RFA"]
["Keith Reaser","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Cody Mandell","P",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]

{"sheet":"TEN","index":30,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Ryan Fitzpatrick ","QB",3250000,875000,{"$f":"D4+C4","v":4125000},null,"UFA"]
["Jake Locker ","QB",2091273,1913364,{"$f":"D5+C5","v":4004637},null,"TOP10 Option"]
["Tyler Wilson ","QB",495000,null,{"$f":"D6+C6","v":495000},575000,null,{"$f":"G6+F6","v":575000},null,"RFA"]
[]
["Jackie Battle","RB",855000,null,{"$f":"D8+C8","v":855000},null,"UFA"]
["Shonn Greene ","RB",2400000,833333,3233333,3350000,833333,{"$f":"G9+F9","v":4183333},null,"UFA"]
["Chris Johnson ","RB",6000000,2000000,8000000,8000000,2000000,{"$f":"G10+F10","v":10000000},9000000,null,{"$f":"J10+I10","v":9000000},null,"UFA"]
["Leon Washington","RB",1500000,null,1500000,null,"UFA"]
["Collin Mooney ","FB",495000,null,495000,null,"ERFA"]
[]
["Craig Stevens ","TE",3400000,1000000,{"$f":"D14+C14","v":4400000},3500000,1000000,{"$f":"G14+F14","v":4500000},null,"UFA"]
["Taylor Thompson ","TE",570000,49500,{"$f":"D15+C15","v":619500},660000,49500,{"$f":"G15+F15","v":709500},null,"UFA"]
["Delanie Walker ","TE",3100000,900000,{"$f":"D16+C16","v":4000000},4375000,900000,{"$f":"G16+F16","v":5275000},4375000,900000,{"$f":"J16+I16","v":5275000},null,"UFA"]
[]
["Justin Hunter ","WR",651552,581209,{"$f":"D18+C18","v":1232761},898104,581209,{"$f":"G18+F18","v":1479313},1144656,581209,{"$f":"J18+I18","v":1725865},null,"UFA"]
["Michael Preston ","WR",570000,null,570000,660000,null,{"$f":"G19+F19","v":660000},null,"RFA"]
["Nate Washington ","WR",4800000,null,4800000,null,"UFA"]
["Damian Williams","WR",1000000,500000,1500000,2000000,500000,{"$f":"G21+F21","v":2500000},null,"UFA"]
["Kendall Wright ","WR",1137132,1104264,2241396,1510698,1104264,{"$f":"G22+F22","v":2614962},null,"3-25 Option"]
[]
["David Baas","C",950000,null,950000,null,"UFA"]
["Brian Schwenke ","C",495000,116065,{"$f":"D25+C25","v":611065},585000,116065,{"$f":"G25+F25","v":701065},675000,116065,{"$f":"J25+I25","v":791065},null,"UFA"]
["Andy Levitre ","G",6500000,2100000,8600000,6500000,2100000,{"$f":"G26+F26","v":8600000},6500000,2100000,{"$f":"J26+I26","v":8600000},6500000,2100000,{"$f":"M26+L26","v":8600000},5800000,null,{"$f":"P26+O26","v":5800000},null,"UFA"]
["Anthony Steen","G",420000,27726.092276422765,447726.09227642277,527197.03456910572,27726.092276422765,554923.12684552849,630943.53219674795,27726.092276422765,658669.62447317073,739515.44831869914,27726.092276422765,767241.54059512191,null,"UFA"]
["Trai Turner","G",420000,null,420000,519926.57073170727,null,519927,639304.56560975616,null,639305,764235.02536585368,null,764235,null,"UFA"]
["Chance Warmack ","G",958029,1807118,2765147,1511059,1807118,{"$f":"G29+F29","v":3318177},2064088,1807118,{"$f":"J29+I29","v":3871206},null,"TOP10 Option"]
["Michael Roos ","LT",6625000,null,6625000,null,"UFA"]
["Seantrel Henderson","OT",420000,50320.012195121948,470320.01219512196,525374.81500000006,50320.012195121948,575694.82719512202,633004.71747560974,50320.012195121948,683324.7296707317,745640.66192682926,50320.012195121948,795960.67412195122,null,"UFA"]
["Michael Oher","RT",3000000,2000000,{"$f":"D32+C32","v":5000000},4000000,2000000,{"$f":"G32+F32","v":6000000},4000000,2000000,{"$f":"J32+I32","v":6000000},5000000,2000000,{"$f":"M32+L32","v":7000000},null,"UFA"]
["Byron Stingily ","RT",645000,27625,672625,null,"UFA"]
["DEFENSE"]
["Jurrell Casey ","DT",1389000,154359,{"$f":"D35+C35","v":1543359},null,"UFA"]
["Antonio Johnson","DT",2000000,null,2000000,null,"UFA"]
["Sammie Lee Hill ","DT",3400000,666666,4066666,4000000,666667,{"$f":"G37+F37","v":4666667},null,"UFA"]
["Karl Klug ","DT",645000,48613,693613,null,"UFA"]
["Mike Martin ","DT",590000,141890,731890,680000,141890,{"$f":"G39+F39","v":821890},null,"UFA"]
[]
["Lavar Edwards ","DE",495000,49625,{"$f":"D41+C41","v":544625},585000,49625,{"$f":"G41+F41","v":634625},675000,49625,{"$f":"J41+I41","v":724625},null,"UFA"]
["Derrick Morgan ","DE",3375000,166668,{"$f":"D42+C42","v":3541668},2880000,166668,{"$f":"G42+F42","v":3046668},null,"UFA"]
["Kamerion Wimbley ","DE",4500000,1800000,{"$f":"D43+C43","v":6300000},6500000,1800000,{"$f":"G43+F43","v":8300000},7000000,1800000,{"$f":"J43+I43","v":8800000},null,"UFA"]
["Al Woods","DE",1000000,500000,{"$f":"D44+C44","v":1500000},1000000,500000,{"$f":"G44+F44","v":1500000},1000000,500000,{"$f":"J44+I44","v":1500000},null,"UFA"]
[]
["Moise Fokou ","ILB",1400000,150000,{"$f":"D46+C46","v":1550000},null,"UFA"]
["Colin McCarthy ","ILB",1389000,113850,1502850,null,"UFA"]
["C.J. Mosley","ILB",420000,1777699.3592479676,2197699.3592479676,1017048.2653902438,1777699.3592479676,2794747.6246382114,1539544.5604313011,1777699.3592479676,3317243.9196792687,2086343.0087300814,1777699.3592479676,3864042.367978049,null,"TOP3-25 Option"]
["Akeem Ayers ","OLB",1046796,520731,1567527,null,"UFA"]
["Patrick Bailey ","OLB",1200000,100000,1300000,null,"UFA"]
["Zach Brown ","OLB",740754,311509,1052263,916131,311509,{"$f":"G51+F51","v":1227640},null,"UFA"]
["Zaviar Gooden ","OLB",500000,126504,626504,590000,126504,{"$f":"G52+F52","v":716504},680000,126504,{"$f":"J52+I52","v":806504},null,"UFA"]
[]
["Michael Griffin ","S",6200000,1800000,{"$f":"D54+C54","v":8000000},6300000,1800000,{"$f":"G54+F54","v":8100000},6500000,1800000,{"$f":"J54+I54","v":8300000},null,"UFA"]
["Bernard Pollard","S",2500000,1500000,{"$f":"D55+C55","v":4000000},3500000,1500000,{"$f":"G55+F55","v":5000000},null,"UFA"]
["Daimion Stafford ","S",495000,11474,{"$f":"D56+C56","v":506474},585000,11474,{"$f":"G56+F56","v":596474},675000,11474,{"$f":"J56+I56","v":686474},null,"UFA"]
["George Wilson ","S",2500000,300000,{"$f":"D57+C57","v":2800000},null,"UFA"]
[]
["Tommie Campbell ","CB",645000,11474,{"$f":"D59+C59","v":656474},null,"UFA"]
["Jason McCourty ","CB",6500000,1800000,8300000,6800000,1800000,{"$f":"G60+F60","v":8600000},7000000,1800000,{"$f":"J60+I60","v":8800000},7000000,null,{"$f":"M60+L60","v":7000000},null,"UFA"]
["Coty Sensabaugh ","CB",570000,108023,678023,660000,108023,{"$f":"G61+F61","v":768023},null,"UFA"]
["Blidi Wreh-Wilson ","CB",519360,164081,683441,625335,164081,{"$f":"G62+F62","v":789416},731305,164081,{"$f":"J62+I62","v":895386},null,"UFA"]
[]
["Rob Bironas ","K",3125000,750000,{"$f":"D64+C64","v":3875000},null,"UFA"]
["Beau Brinkley ","LS",570000,6667,{"$f":"D65+C65","v":576667},null,"RFA"]
["Brett Kern ","P",937500,531875,{"$f":"D66+C66","v":1469375},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":32},null,null,{"$f":"COUNTA(I3:I67)","v":19},null,null,{"$f":"COUNTA(L3:L67)","v":7}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":130029902.37144309},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":100329549.57867886},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":71074668.273823172},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":28791479.582695119}]
["Dead Money",null,3105898]
["Cap Rollover",null,6953561,null,null,{"$f":"C73","v":6817760.6285569072},null,null,{"$f":"F73","v":39488211.049878046},null,null,101413542.77605487]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":6817760.6285569072},null,null,{"$f":"133000000-F70-F71+F72","v":39488211.049878046},null,null,{"$f":"133000000-I70-I71+I72","v":101413542.77605487},null,null,{"$f":"133000000-L70-L71+L72","v":205622063.19335973}]
["June 1st Cut","0/2"]
["Paycut","2/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Blake Annen","TE",420000,null,420000,528330.71609756106,13555.07317073171,541885.78926829272,629639.79843902448,13555.07317073171,643194.87160975614,735660.93112195132,13555.07317073171,749216.00429268298,null,"UFA"]
["Quincy Enunwa","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Ed Stinson","DE",420000,null,420000,519805.08658536588,120125.44207317074,639930.52865853661,639444.27237804886,120125.44207317074,759569.71445121965,764648.0714634147,120125.44207317074,884773.51353658549,null,"UFA"]
["Maurice Alexander","S",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Kendall James","CB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Rashaad Reynolds","CB",420000,null,420000,677780.25717073167,497436.01890243898,1175216.2760731706,897494.60443658545,497436.01890243898,1394930.6233390244,1127428.2236682926,497436.01890243898,1624864.2425707316,null,"UFA"]
["Khalid Wooten ","CB",495000,null,{"$f":"D85+C85","v":495000},585000,null,{"$f":"G85+F85","v":585000},null,"RFA"]
["Tom Hornsey","P",420000,null,420000,527410.59091056907,25056.638008130085,552467.2289186992,630697.94240406505,25056.638008130085,655754.58041219518,738789.35675772361,25056.638008130085,763845.99476585374,null,"UFA"]

{"sheet":"WAS","index":31,"n_rows":86,"n_cols":23,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,2,0,4],[0,5,0,7],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,17,0,19]]}
[null,null,2014,null,null,2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020]
["Player","Pos.","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure","Base Salary","Signing Bonus","Cap Figure"]
["OFFENSE"]
["Kirk Cousins ","QB",570000,118172,{"$f":"D4+C4","v":688172},660000,118172,{"$f":"G4+F4","v":778172},null,"UFA"]
["Robert Griffin III ","QB",2309918,3449836,{"$f":"D5+C5","v":5759754},3269877,3449836,{"$f":"G5+F5","v":6719713},null,"TOP10 Option"]
[]
["Roy Helu ","RB",1389000,117563,{"$f":"D7+C7","v":1506563},null,"UFA"]
["Alfred Morris ","RB",570000,30775,{"$f":"D8+C8","v":600775},660000,30775,{"$f":"G8+F8","v":690775},null,"UFA"]
["Evan Royster ","RB",645000,26918,{"$f":"D9+C9","v":671918},null,"UFA"]
["Darrel Young ","FB",1050000,333333,{"$f":"D10+C10","v":1383333},1200000,333334,{"$f":"G10+F10","v":1533334},null,"UFA"]
[]
["Niles Paul ","TE",645000,45413,690413,null,"UFA"]
["Logan Paulsen ","TE",970000,366666,{"$f":"D13+C13","v":1336666},1300000,366668,{"$f":"G13+F13","v":1666668},null,"UFA"]
["Jordan Reed ","TE",505000,137278,{"$f":"D14+C14","v":642278},605000,137278,{"$f":"G14+F14","v":742278},685000,137278,{"$f":"J14+I14","v":822278},null,"UFA"]
[]
["Pierre Garcon ","WR",7500000,2200000,{"$f":"D16+C16","v":9700000},7500000,2200000,{"$f":"G16+F16","v":9700000},8000000,2200000,{"$f":"J16+I16","v":10200000},null,"UFA"]
["David Gettis ","WR",570000,null,570000,null,"UFA"]
["Leonard Hankerson ","WR",670000,151594,821594,null,"UFA"]
["Santana Moss","WR",955000,65000,1020000,null,"UFA"]
["Aldrick Robinson ","WR",570000,null,570000,null,"UFA"]
["Albert Wilson","WR",420000,16261.292378048778,436261.29237804876,528006.86493902444,16261.292378048778,544268.1573170732,629761.34652439028,16261.292378048778,646022.63890243904,736248.59469512186,16261.292378048778,752509.88707317063,null,"UFA"]
[]
["Will Montgomery ","C",2925000,500000,{"$f":"D23+C23","v":3425000},3425000,500000,{"$f":"G23+F23","v":3925000},null,"UFA"]
["Tevita Stevens ","C",420000,null,420000,510000,null,{"$f":"G24+F24","v":510000},null,"ERFA"]
["Chris Chester ","G",3500000,800000,4300000,4000000,800000,{"$f":"G25+F25","v":4800000},null,"UFA"]
["Maurice Hurt ","G",645000,null,645000,null,"UFA"]
["Josh LeRibeus ","G",600000,164081,764081,700000,164081,{"$f":"G27+F27","v":864081},null,"UFA"]
["Kory Lichtensteiger ","G",2750000,550000,3300000,3750000,550000,{"$f":"G28+F28","v":4300000},3500000,550000,{"$f":"J28+I28","v":4050000},3500000,550000,{"$f":"M28+L28","v":4050000},null,"UFA"]
["David Yankey","G",420000,184046.35040650406,604046.350406504,564691.73099186993,184046.35040650406,748738.08139837394,704673.19838373992,184046.35040650406,888719.54879024392,851165.43170081289,184046.35040650406,1035211.7821073169,null,"UFA"]
["Tom Compton ","LT",570000,null,570000,null,"RFA"]
["Trent Williams ","LT",10480393,500000,10980393,13730393,500000,{"$f":"G31+F31","v":14230393},null,"UFA"]
["Joel Bitonio","OT",420000,619365.6071138212,1039365.6071138212,710090.86274796748,619365.6071138212,1329456.4698617887,958641.42015691078,619365.6071138212,1578007.027270732,1218752.4686081302,619365.6071138212,1838118.0757219514,null,"UFA"]
["Tyler Polumbus ","RT",1500000,100000,1600000,null,"UFA"]
["DEFENSE"]
["Barry Cofield ","DT",5000000,2677500,{"$f":"D35+C35","v":7677500},5000000,2677500,{"$f":"G35+F35","v":7677500},6000000,877500,{"$f":"J35+I35","v":6877500},null,"UFA"]
["Chris Neild ","DT",645000,11475,{"$f":"D36+C36","v":656475},null,"UFA"]
["Brent Urban","DT",420000,127078.81097560975,547078.81097560981,519248.81707317074,127078.81097560975,646327.62804878049,640083.98231707327,127078.81097560975,767162.79329268308,766539.38780487818,127078.81097560975,893618.19878048799,null,"UFA"]
["Vince Wilfork ","DT",6000000,null,{"$f":"D38+C38","v":6000000},null,"UFA"]
[]
["Stephen Bowen ","DE",4500000,2520000,{"$f":"D40+C40","v":7020000},5500000,2520000,{"$f":"G40+F40","v":8020000},null,"UFA"]
["Adam Carriker ","DE",6010416,750000,6760416,6010416,750000,{"$f":"G41+F41","v":6760416},null,"UFA"]
["Jarvis Jenkins ","DE",1027184,494578,1521762,null,"UFA"]
["Eugene Sims ","DE",1100000,null,1100000,1900000,null,{"$f":"G43+F43","v":1900000},null,"UFA"]
[]
["Josh Hull ","ILB",645000,null,645000,null,"UFA"]
["Keenan Robinson ","ILB",570000,105027,{"$f":"D46+C46","v":675027},660000,105027,{"$f":"G46+F46","v":765027},null,"UFA"]
["Rob Jackson","OLB",730000,65000,{"$f":"D47+C47","v":795000},null,"UFA"]
["Brandon Jenkins ","OLB",495000,42215,537215,585000,42215,{"$f":"G48+F48","v":627215},675000,42215,{"$f":"J48+I48","v":717215},null,"UFA"]
["Ryan Kerrigan ","OLB",1564131,1210580,2774711,null,"3-25 Option"]
["Adrian Robinson ","OLB",570000,null,570000,660000,null,{"$f":"G50+F50","v":660000},null,"UFA"]
[]
["Cody Davis ","S",495000,null,{"$f":"D52+C52","v":495000},585000,null,{"$f":"G52+F52","v":585000},null,"RFA"]
["Brandon Meriweather","S",855000,145000,{"$f":"D53+C53","v":1000000},null,"UFA"]
["Bacarri Rambo ","S",495000,25418,{"$f":"D54+C54","v":520418},585000,25418,{"$f":"G54+F54","v":610418},675000,25418,{"$f":"J54+I54","v":700418},null,"UFA"]
["Phillip Thomas ","S",420000,106301,{"$f":"D55+C55","v":526301},585000,106301,{"$f":"G55+F55","v":691301},675000,106301,{"$f":"J55+I55","v":781301},null,"UFA"]
[]
["David Amerson ","CB",580041,295164,{"$f":"D57+C57","v":875205},755082,295164,{"$f":"G57+F57","v":1050246},930123,295164,{"$f":"J57+I57","v":1225287},null,"UFA"]
["Kyle Arrington ","CB",2000000,null,2000000,3000000,null,3000000,3500000,null,{"$f":"J58+I58","v":3500000},null,"UFA"]
["Richard Crawford ","CB",570000,15933,585933,660000,15933,675933,null,"UFA"]
["DeAngelo Hall","CB",1250000,812500,2062500,4000000,812500,4812500,4250000,812500,{"$f":"J60+I60","v":5062500},4250000,812500,{"$f":"M60+L60","v":5062500},null,"UFA"]
["Brandon McGee ","CB",495000,null,{"$f":"D61+C61","v":495000},585000,null,585000,675000,null,{"$f":"J61+I61","v":675000},null,"UFA"]
["Josh Wilson","CB",855000,65000,{"$f":"D62+C62","v":920000},null,"UFA"]
[]
["Kai Forbath ","K",570000,null,{"$f":"D64+C64","v":570000},null,"RFA"]
["Nick Sundberg ","LS",750000,162500,{"$f":"D65+C65","v":912500},950000,162500,{"$f":"G65+F65","v":1112500},1000000,162500,{"$f":"J65+I65","v":1162500},null,"UFA"]
["Robert Malone ","P",570000,null,{"$f":"D66+C66","v":570000},660000,null,{"$f":"G66+F66","v":660000},null,"UFA"]
[]
[]
["Total Players",null,{"$f":"COUNTA(C3:C67)","v":53},null,null,{"$f":"COUNTA(F3:F67)","v":34},null,null,{"$f":"COUNTA(I3:I67)","v":16},null,null,{"$f":"COUNTA(L3:L67)","v":6}]
["Top 51 Salary",null,{"$f":"SUM(LARGE(ISNUMBER(E4:E67)*E4:E67,ROW(INDIRECT(\"1:51\"))))","v":102002393.76849593},null,null,{"$f":"SUM(LARGE(ISNUMBER(H4:H67)*H4:H67,ROW(INDIRECT(\"1:51\"))))","v":93922260.336626008},null,null,{"$f":"SUM(LARGE(ISNUMBER(K4:K67)*K4:K67,ROW(INDIRECT(\"1:51\"))))","v":39653911.008256108},null,null,{"$f":"SUM(LARGE(ISNUMBER(N4:N67)*N4:N67,ROW(INDIRECT(\"1:51\"))))","v":13631957.943682928}]
["Dead Money",null,7892475,null,null,170493]
["Cap Rollover",null,0,null,null,{"$f":"C73","v":23105131.231504068},null,null,{"$f":"F73","v":62012377.89487806},null,null,155358466.88662195]
["Cap Space",null,{"$f":"133000000-C70-C71+C72","v":23105131.231504068},null,null,{"$f":"133000000-F70-F71+F72","v":62012377.89487806},null,null,{"$f":"133000000-I70-I71+I72","v":155358466.88662195},null,null,{"$f":"133000000-L70-L71+L72","v":274726508.94293904}]
["June 1st Cut","0/2"]
["Paycut","0/2"]
["Restructure","0/3"]
[]
["Practice Squad"]
["Keith Wenning","QB",420000,null,420000,528436.94013008138,12227.272764227642,540664.21289430896,629517.64080162614,12227.272764227642,641744.91356585373,735299.76941138227,12227.272764227642,747527.04217560985,null,"UFA"]
["Chris Thompson ","RB",495000,null,495000,585000,46250,631250,675000,46250,721250,null,"UFA"]
["Ted Bolser","TE",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Matt Hazel","WR",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Nick Williams ","WR",495000,null,495000,585000,null,585000,null,"RFA"]
["Glenn Carson","ILB",420000,null,420000,510000,null,510000,600000,null,600000,null,"RFA"]
["Jeremy Kimbrough ","ILB",420000,null,420000,510000,1334,511334,null,"RFA"]
["Avery Williamson","ILB",420000,null,420000,527060.03455284552,29438.592479674797,556498.62703252037,631101.08221544721,29438.592479674797,660539.67469512206,739981.24837398378,29438.592479674797,769419.84085365862,null,"UFA"]