Warning: include(/home/overcap/public_html/wp-content/themes/overthecap/header13.php) [function.include]: failed to open stream: No such file or directory in /home/overcap/public_html/nfl-rookie-salary-cap.php on line 6

Warning: include() [function.include]: Failed opening '/home/overcap/public_html/wp-content/themes/overthecap/header13.php' for inclusion (include_path='.:/usr/lib/php:/usr/local/lib/php') in /home/overcap/public_html/nfl-rookie-salary-cap.php on line 6



2013 NFL Draft Rookie Contract and Salary Cap Estimates
     


Updated April 26- The following are my contract estimates for the upcoming NFL draft. These estimates are based on the assumption that the salary cap will not rise by enough to create a material impact on the NFL rookie pool and that the league will continue to institutue a salary freeze on signing bonus money, rather than reducing it which seems to be their right under the current CBA. I will update accordingly.

The chart is self explanatory as to what is being shown, howver please note that the "proven performance escalator" is not included in the 2016 or total cap value columns. For the most part the only leeway in compensation comes in round 3 where players seem to have much more power to negotiate better back end salaries which is why, in the past, a players selected with say the 10th pick in the round may earn less total compensation than a player selected with the 11th pick. This is the one round in the draft where I would say the players agent can play a role in the total value of the deal. Clicking on a team should take you to their individual cap page for pick by pick and yearly cap breakdowns. Overall team breakdowns are available by clicking this link. If you have any questions about the methodology used feel free to email me.


PickTeamSigning
Bonus
2013
Cap
2014
Cap
2015
Cap
2016
Cap
Total
Value
1Chiefs$14,518,544$4,034,636$5,043,295$6,051,954$7,060,613$22,190,498
2Jaguars$13,799,344$3,854,836$4,818,545$5,782,254$6,745,963$21,201,598
3Dolphins$13,341,680$3,740,420$4,675,525$5,610,630$6,545,735$20,572,310
4Eagles$12,818,624$3,609,656$4,512,070$5,414,484$6,316,898$19,853,108
5Lions$11,903,280$3,380,820$4,226,025$5,071,230$5,916,435$18,594,510
6Browns$10,268,736$2,972,184$3,715,230$4,458,276$5,201,322$16,347,012
7Cardinals$8,961,104$2,645,276$3,306,595$3,967,914$4,629,233$14,549,018
8Rams$7,653,456$2,318,364$2,897,955$3,477,546$4,057,137$12,751,002
9Jets$7,588,080$2,302,020$2,877,525$3,453,030$4,028,535$12,661,110
10Titans$7,228,480$2,212,120$2,765,150$3,318,180$3,871,210$12,166,660
11Chargers$6,672,736$2,073,184$2,591,480$3,109,776$3,628,072$11,402,512
12Raiders$5,888,144$1,877,036$2,346,295$2,815,554$3,284,813$10,323,698
13Jets$5,692,000$1,828,000$2,285,000$2,742,000$3,199,000$10,054,000
14Panthers$5,365,088$1,746,272$2,182,840$2,619,408$3,055,976$9,604,496
15Saints$5,234,336$1,713,584$2,141,980$2,570,376$2,998,772$9,424,712
16Bills$4,842,032$1,615,508$2,019,385$2,423,262$2,827,139$8,885,294
17Steelers$4,711,280$1,582,820$1,978,525$2,374,230$2,769,935$8,705,510
1849ers$4,547,824$1,541,956$1,927,445$2,312,934$2,698,423$8,480,758
19Giants$4,449,744$1,517,436$1,896,795$2,276,154$2,655,513$8,345,898
20Bears$4,417,056$1,509,264$1,886,580$2,263,896$2,641,212$8,300,952
21Bengals$4,384,368$1,501,092$1,876,365$2,251,638$2,626,911$8,256,006
22Falcons$4,318,976$1,484,744$1,855,930$2,227,116$2,598,302$8,166,092
23Vikings$4,253,600$1,468,400$1,835,500$2,202,600$2,569,700$8,076,200
24Colts$4,122,832$1,435,708$1,794,635$2,153,562$2,512,489$7,896,394
25Vikings$4,057,456$1,419,364$1,774,205$2,129,046$2,483,887$7,806,502
26Packers$3,992,080$1,403,020$1,753,775$2,104,530$2,455,285$7,716,610
27Texans$3,926,688$1,386,672$1,733,340$2,080,008$2,426,676$7,626,696
28Broncos$3,894,000$1,378,500$1,723,125$2,067,750$2,412,375$7,581,750
29Vikings$3,631,680$1,312,920$1,641,150$1,969,380$2,297,610$7,221,060
30Rams$3,492,752$1,278,188$1,597,735$1,917,282$2,236,829$7,030,034
31Cowboys$3,376,384$1,249,096$1,561,370$1,873,644$2,185,918$6,870,028
32Ravens$3,301,456$1,230,364$1,537,955$1,845,546$2,153,137$6,767,002
33Jaguars$2,357,528$994,382$1,242,978$1,491,573$1,740,169$5,469,101
34Titans$2,324,836$986,209$1,232,761$1,479,314$1,725,866$5,424,150
35Eagles$2,292,144$978,036$1,222,545$1,467,054$1,711,563$5,379,198
36Lions$2,226,764$961,691$1,202,114$1,442,537$1,682,959$5,289,301
37Bengals$2,200,612$955,153$1,193,941$1,432,730$1,671,518$5,253,342
38Chargers$2,141,768$940,442$1,175,553$1,410,663$1,645,774$5,172,431
40Jets$2,030,620$912,655$1,140,819$1,368,983$1,597,146$5,019,603
4149ers$1,978,312$899,578$1,124,473$1,349,367$1,574,262$4,947,679
42Bills$1,919,468$884,867$1,106,084$1,327,301$1,548,517$4,866,769
43Raiders$1,867,164$871,791$1,089,739$1,307,687$1,525,634$4,794,851
44Buccaneers$1,817,324$859,331$1,074,164$1,288,997$1,503,829$4,726,321
45Panthers$1,747,516$841,879$1,052,349$1,262,819$1,473,288$4,630,335
47Cardinals$1,572,944$798,236$997,795$1,197,354$1,396,913$4,390,298
48Bills$1,507,564$781,891$977,364$1,172,837$1,368,309$4,300,401
49Cowboys$1,442,180$765,545$956,931$1,148,318$1,339,704$4,210,498
50Steelers$1,376,800$749,200$936,500$1,123,800$1,311,100$4,120,600
51Giants$1,311,420$732,855$916,069$1,099,283$1,282,496$4,030,703
52Bears$1,246,036$716,509$895,636$1,074,764$1,253,891$3,940,800
53Redskins$1,180,656$700,164$875,205$1,050,246$1,225,287$3,850,902
54Patriots$1,115,272$683,818$854,773$1,025,727$1,196,682$3,760,999
55Bengals$1,049,892$667,473$834,341$1,001,210$1,168,078$3,671,102
56Dolphins$1,017,200$659,300$824,125$988,950$1,153,775$3,626,150
5749ers$997,584$654,396$817,995$981,594$1,145,193$3,599,178
58Ravens$964,896$646,224$807,780$969,336$1,130,892$3,554,232
59Texans$920,000$635,000$793,750$952,500$1,111,250$3,492,500
60Broncos$899,512$629,878$787,348$944,817$1,102,287$3,464,329
61Patriots$873,360$623,340$779,175$935,010$1,090,845$3,428,370
62Falcons$853,744$618,436$773,045$927,654$1,082,263$3,401,398
63Packers$847,208$616,802$771,003$925,203$1,079,404$3,392,411
64Seahawks$834,132$613,533$766,916$920,300$1,073,683$3,374,432
65Chiefs$703,304$580,826$717,826$850,826$990,826$3,140,304
66Jaguars$697,576$579,394$718,394$832,394$996,894$3,127,076
67Lions$695,000$578,750$703,750$823,750$966,750$3,073,000
68Raiders$690,832$577,708$712,708$822,708$957,708$3,070,832
69Eagles$684,092$576,023$696,023$816,023$934,023$3,022,092
70Browns$671,252$572,813$692,813$792,813$902,813$2,961,252
71Cardinals$662,500$570,625$690,538$785,523$890,480$2,937,166
72Titans$656,324$569,081$689,081$779,081$879,081$2,916,324
73Rams$648,000$567,000$687,000$777,000$887,000$2,918,000
74Jets$643,876$565,969$663,469$753,469$843,469$2,826,376
75Buccaneers$637,500$564,375$679,375$769,375$859,375$2,872,500
76Cowboys$619,472$559,868$696,085$832,302$968,519$3,056,774
77Saints$617,436$559,359$669,359$759,359$871,923$2,860,000
78Chargers$614,416$558,604$688,604$788,604$878,604$2,914,416
79Dolphins$606,376$556,594$671,594$761,594$851,594$2,841,376
80Bills$598,876$554,719$669,719$760,718$862,219$2,847,375
81Steelers$591,376$552,844$652,844$742,844$832,844$2,781,376
82Cowboys$586,068$551,517$656,517$746,517$836,517$2,791,068
83Giants$575,252$548,813$658,813$748,813$843,813$2,800,252
84Saints$567,560$546,890$656,890$746,890$836,890$2,787,560
85Patriots$563,252$545,813$645,813$745,813$835,813$2,773,252
86Bengals$555,944$543,986$633,986$723,986$813,986$2,715,944
87Redskins$549,112$542,278$652,278$742,278$832,278$2,769,112
88Colts$545,380$541,345$651,345$741,345$831,345$2,765,380
89Seahawks$544,140$541,035$631,035$721,035$811,035$2,704,140
9049ers$543,520$540,880$670,880$785,880$830,880$2,828,520
91Texans$542,900$540,725$643,225$733,225$823,225$2,740,400
92Broncos$539,800$539,950$634,950$724,950$814,950$2,714,800
93Patriots$533,600$538,400$628,400$718,400$808,400$2,693,600
94Rams$527,400$536,850$631,850$721,850$811,850$2,702,400
95Dolphins$521,200$535,300$630,300$720,300$810,300$2,696,200
96Ravens$515,000$533,750$631,250$721,250$811,250$2,697,500
97Texans$506,016$531,504$621,504$711,504$801,504$2,666,016
98Chiefs$506,016$531,504$621,504$711,504$801,504$2,666,016
99Titans$506,016$531,504$621,504$711,504$801,504$2,666,016
100Eagles$497,028$529,257$619,257$709,257$799,257$2,657,028
101Chiefs$486,000$526,500$616,500$706,500$796,500$2,646,000
102Buccaneers$484,424$526,106$616,106$706,106$796,106$2,644,424
103Jaguars$481,448$525,362$615,362$705,362$795,362$2,641,448
104Patriots$477,000$524,250$614,250$704,250$794,250$2,637,000
105Cardinals$474,428$523,607$613,607$703,607$793,607$2,634,428
106Dolphins$472,688$523,172$613,172$703,172$793,172$2,632,688
107Bills$470,252$522,563$612,563$702,563$792,563$2,630,252
108Dolphins$467,552$521,888$611,888$701,888$791,888$2,627,552
109Titans$464,260$521,065$611,065$701,065$791,065$2,624,260
110Panthers$456,456$519,114$609,114$699,114$789,114$2,616,456
111Packers$455,400$518,850$608,850$698,850$788,850$2,615,400
112Giants$453,600$518,400$608,400$698,400$788,400$2,613,600
113Steelers$453,148$518,287$608,287$698,287$788,287$2,613,148
114Raiders$450,900$517,725$607,725$697,725$787,725$2,610,900
115Rams$445,200$516,300$606,300$696,300$786,300$2,605,200
116Cowboys$443,380$515,845$605,845$695,845$785,845$2,603,380
117Steelers$439,220$514,805$604,805$694,805$784,805$2,599,220
118Cardinals$434,864$513,716$603,716$693,716$783,716$2,594,864
119Bears$432,092$513,023$603,023$693,023$783,023$2,592,092
120Bengals$429,300$512,325$602,325$692,325$782,325$2,589,300
121Redskins$425,204$511,301$601,301$691,301$781,301$2,585,204
122Vikings$420,108$510,027$600,027$690,027$780,027$2,580,108
123Colts$420,108$510,027$600,027$690,027$780,027$2,580,108
124Packers$415,908$508,977$598,977$688,977$778,977$2,575,908
125Seahawks$412,560$508,140$598,140$688,140$778,140$2,572,560
126Texans$407,612$506,903$596,903$686,903$776,903$2,567,612
127Packers$405,468$506,367$596,367$686,367$776,367$2,565,468
128Buccaneers$400,540$505,135$595,135$685,135$775,135$2,560,540
129Falcons$397,008$504,252$594,252$684,252$774,252$2,557,008
13049ers$391,500$502,875$592,875$682,875$772,875$2,551,500
131Ravens$385,652$501,413$591,413$681,413$771,413$2,545,652
132Ravens$300,584$480,146$570,146$660,146$750,146$2,460,584
13349ers$300,584$480,146$570,146$660,146$750,146$2,460,584
134Lions$300,584$480,146$570,146$660,146$750,146$2,460,584
135Falcons$300,584$480,146$570,146$660,146$750,146$2,460,584
136Chiefs$215,512$458,878$548,878$638,878$728,878$2,375,512
137Jaguars$213,612$458,403$548,403$638,403$728,403$2,373,612
138Eagles$212,000$458,000$548,000$638,000$728,000$2,372,000
139Seahawks$211,052$457,763$547,763$637,763$727,763$2,371,052
140Seahawks$206,900$456,725$546,725$636,725$726,725$2,366,900
141Colts$201,972$455,493$545,493$635,493$725,493$2,361,972
142Cardinals$200,500$455,125$545,125$635,125$725,125$2,360,500
143Jets$199,000$454,750$544,750$634,750$724,750$2,359,000
144Titans$198,500$454,625$544,625$634,625$724,625$2,358,500
145Bills$198,000$454,500$544,500$634,500$724,500$2,358,000
146Saints$194,452$453,613$543,613$633,613$723,613$2,354,452
147Chargers$192,800$453,200$543,200$633,200$723,200$2,352,800
148Broncos$192,000$453,000$543,000$633,000$723,000$2,352,000
149Buccaneers$191,752$452,938$542,938$632,938$722,938$2,351,752
150Panthers$191,300$452,825$542,825$632,825$722,825$2,351,300
151Rams$191,160$452,790$542,790$632,790$722,790$2,351,160
152Steelers$190,052$452,513$542,513$632,513$722,513$2,350,052
153Cowboys$188,880$452,220$542,220$632,220$722,220$2,348,880
154Giants$187,252$451,813$541,813$631,813$721,813$2,347,252
155Falcons$186,740$451,685$541,685$631,685$721,685$2,346,740
156Redskins$185,000$451,250$541,250$631,250$721,250$2,345,000
157Vikings$184,192$451,048$541,048$631,048$721,048$2,344,192
158Bengals$182,484$450,621$540,621$630,621$720,621$2,342,484
15949ers$181,652$450,413$540,413$630,413$720,413$2,341,652
160Seahawks$178,532$449,633$539,633$629,633$719,633$2,338,532
161Packers$178,108$449,527$539,527$629,527$719,527$2,338,108
162Rams$176,500$449,125$539,125$629,125$719,125$2,336,500
163Broncos$171,480$447,870$537,870$627,870$717,870$2,331,480
164Redskins$168,860$447,215$537,215$627,215$717,215$2,328,860
165Bears$164,800$446,200$536,200$626,200$716,200$2,324,800
166Dolphins$162,800$445,700$535,700$625,700$715,700$2,322,800
167Lions$160,300$445,075$535,075$625,075$715,075$2,320,300
168Dolphins$144,560$441,140$531,140$621,140$711,140$2,304,560
169Packers$144,560$441,140$531,140$621,140$711,140$2,304,560
170Ravens$144,560$441,140$531,140$621,140$711,140$2,304,560
171Jaguars$128,820$437,205$527,205$617,205$707,205$2,288,820
172Chiefs$125,116$436,279$526,279$616,279$706,279$2,285,116
173Lions$123,100$435,775$525,775$615,775$705,775$2,283,100
174Raiders$120,600$435,150$525,150$615,150$705,150$2,280,600
175Broncos$117,932$434,483$524,483$614,483$704,483$2,277,932
176Cardinals$115,788$433,947$523,947$613,947$703,947$2,275,788
177Browns$114,224$433,556$523,556$613,556$703,556$2,274,224
178Texans$113,452$433,363$523,363$613,363$703,363$2,273,452
179Bills$112,000$433,000$523,000$613,000$703,000$2,272,000
180Jets$110,500$432,625$522,625$612,625$702,625$2,270,500
181Chargers$110,060$432,515$522,515$612,515$702,515$2,270,060
18249ers$107,672$431,918$521,918$611,918$701,918$2,267,672
183Raiders$106,200$431,550$521,550$611,550$701,550$2,266,200
184Panthers$105,800$431,450$521,450$611,450$701,450$2,265,800
185Saints$105,308$431,327$521,327$611,327$701,327$2,265,308
186Raiders$104,852$431,213$521,213$611,213$701,213$2,264,852
187Cowboys$104,220$431,055$521,055$611,055$701,055$2,264,220
188Steelers$104,072$431,018$521,018$611,018$701,018$2,264,072
189Cardinals$103,864$430,966$520,966$610,966$700,966$2,263,864
190Bears$103,788$430,947$520,947$610,947$700,947$2,263,788
191Buccaneers$103,152$430,788$520,788$610,788$700,788$2,263,152
192Bengals$102,352$430,588$520,588$610,588$700,588$2,262,352
193Redskins$101,672$430,418$520,418$610,418$700,418$2,261,672
194Colts$100,300$430,075$520,075$610,075$700,075$2,260,300
195Packers$98,896$429,724$519,724$609,724$699,724$2,258,896
196Seahawks$97,432$429,358$519,358$609,358$699,358$2,257,432
197Texans$97,000$429,250$519,250$609,250$699,250$2,257,000
198Vikings$96,600$429,150$519,150$609,150$699,150$2,256,600
199Bengals$94,052$428,513$518,513$608,513$698,513$2,254,052
200Texans$92,512$428,128$518,128$608,128$698,128$2,252,512
201Lions$91,000$427,750$517,750$607,750$697,750$2,251,000
202Ravens$88,232$427,058$517,058$607,058$697,058$2,248,232
203Texans$78,680$424,670$514,670$604,670$694,670$2,238,680
204Titans$78,680$424,670$514,670$604,670$694,670$2,238,680
205Ravens$78,680$424,670$514,670$604,670$694,670$2,238,680
206Chiefs$78,680$424,670$514,670$604,670$694,670$2,238,680
207Raiders$78,680$424,670$514,670$604,670$694,670$2,238,680
208Steelers$78,680$424,670$514,670$604,670$694,670$2,238,680
209Chiefs$69,124$422,281$512,281$602,281$692,281$2,229,124
210Jaguars$68,900$422,225$512,225$602,225$692,225$2,228,900
211Raiders$67,500$421,875$511,875$601,875$691,875$2,227,500
212Jaguars$66,964$421,741$511,741$601,741$691,741$2,226,964
213Lions$65,148$421,287$511,287$601,287$691,287$2,225,148
214Eagles$63,732$420,933$510,933$600,933$690,933$2,223,732
215Vikings$62,728$420,682$510,682$600,682$690,682$2,222,728
216Vikings$62,448$420,612$510,612$600,612$690,612$2,222,448
217Jets$62,248$420,562$510,562$600,562$690,562$2,222,248
218Packers$61,820$420,455$510,455$600,455$690,455$2,221,820
219Browns$60,600$420,150$510,150$600,150$690,150$2,220,600
220Eagles$60,256$420,064$510,064$600,064$690,064$2,220,256
221Cardinals$60,248$420,062$510,062$600,062$690,062$2,220,248
222Seahawks$59,424$419,856$509,856$599,856$689,856$2,219,424
223Chargers$59,400$419,850$509,850$599,850$689,850$2,219,400
224Bills$59,172$419,793$509,793$599,793$689,793$2,219,172
225Steelers$57,848$419,462$509,462$599,462$689,462$2,217,848
226Packers$56,848$419,212$509,212$599,212$689,212$2,216,848
227Giants$55,952$418,988$508,988$598,988$688,988$2,215,952
228Patriots$53,612$418,403$508,403$598,403$688,403$2,213,612
229Browns$51,392$417,848$507,848$597,848$687,848$2,211,392
230Redskins$50,880$417,720$507,720$597,720$687,720$2,210,880
231Vikings$50,352$417,588$507,588$597,588$687,588$2,210,352
232Colts$49,824$417,456$507,456$597,456$687,456$2,209,824
233Seahawks$49,432$417,358$507,358$597,358$687,358$2,209,432
234Packers$49,000$417,250$507,250$597,250$687,250$2,209,000
235Raiders$48,600$417,150$507,150$597,150$687,150$2,208,600
236Broncos$48,200$417,050$507,050$597,050$687,050$2,208,200
237Patriots$47,592$416,898$506,898$596,898$686,898$2,207,592
238Bears$47,148$416,787$506,787$596,787$686,787$2,207,148
23949ers$46,512$416,628$506,628$596,628$686,628$2,206,512
240Ravens$45,896$416,474$506,474$596,474$686,474$2,205,896
241Eagles$45,896$416,474$506,474$596,474$686,474$2,205,896
242Bengals$45,896$416,474$506,474$596,474$686,474$2,205,896
243Seahawks$45,896$416,474$506,474$596,474$686,474$2,205,896
244Seahawks$45,896$416,474$506,474$596,474$686,474$2,205,896
245Falcons$45,896$416,474$506,474$596,474$686,474$2,205,896
246Falcons$45,896$416,474$506,474$596,474$686,474$2,205,896
247Lions$45,896$416,474$506,474$596,474$686,474$2,205,896
24849ers$45,896$416,474$506,474$596,474$686,474$2,205,896
249Ravens$45,896$416,474$506,474$596,474$686,474$2,205,896
250Titans$45,896$416,474$506,474$596,474$686,474$2,205,896
251Falcons$45,896$416,474$506,474$596,474$686,474$2,205,896
252Dolphins$45,896$416,474$506,474$596,474$686,474$2,205,896
253Bengals$45,896$416,474$506,474$596,474$686,474$2,205,896
25449ers$45,896$416,474$506,474$596,474$686,474$2,205,896
255Giants$45,896$416,474$506,474$596,474$686,474$2,205,896
256Colts$45,896$416,474$506,474$596,474$686,474$2,205,896