Crew SC Budget Snapshot (with Updated CBA figures)

Dusted off the old spreadsheet now that we have a better picture of what the new CBA looks like.

Budget (cap) Summary:
$3.6 million : 2015 Salary Cap (budget, 1-20 on roster)
$3.1 million : 2015 Crew SC cap number
$0.5 million : 2015 Crew SC cap space

Crew SC have 28 players signed. According to reports, 28 is the 2015 max roster size. Here's how I've got everybody -

ON BUDGET (CAP HIT)
Player Name -- $ Estimated 2015 Wage -- % Increase over 2014
Federico Higuain -- 400,000 -- 0% (DP cap hit)
Emanuel Pogatetz -- 380,000 -- 2%
Michael Parkhurst -- 310,000 -- 3%
Kei Kamara -- 200,000 0%
Tony Tchani -- 200,000 -- 14%
Waylon Francis -- 160,000 -- 4%
Wil Trapp -- 155,000 -- 2%
Hernan Grana -- 150,000 -- 0%
Steve Clark -- 150,000 -- 8%
Kristinn Steindorsson -- 120,000 -- 0%
Ethan Finlay -- 115,000 -- 75%
Justin Meram -- 100,000 -- 9%
Tyson Wahl -- 92,000 -- 3%
Chris Klute -- 85,000 -- 6%
Ben Swanson -- 80,000 -- 0%
Hector Jimenez -- 80,000 -- 7%
Mohammed Saeid -- 70,000 -- 0%
Ben Speas -- 67,000 -- 3%
Romain Gall -- 60,000 -- 16%
Chad Barson -- 52,000 -- 7%

(off budget players)
Kevan George -- 52,000 -- 7%
Matt Lampson -- 52,000 -- 7%
Aaron Schoenfeld -- 52,000 -- 7%
Sergio Campbell -- 50,000 -- 0%
Sagi Lev-Ari -- 50,000 -- 0%
Kalen Ryden -- 50,000 -- 0%
Brad Stuver -- 50,000 -- 3%
Adam Bedell -- 50,000 -- 37%