Jump to content
  • Welcome!

    Register and log in easily with Twitter or Google accounts!

    Or simply create a new Huddle account. 

    Members receive fewer ads , access our dark theme, and the ability to join the discussion!

     

Our cap space and why we can afford a top tier free agent


AU-panther

Recommended Posts

With free agency upon us I'm starting to a lot of comments about how much cap space we do or do not have.  A lot of people around here already understand all of this but for those that don't, maybe this will help in the future.  I'm far from an expert and I don't have access to the contract so I can't be 100% on all of the numbers but it should be close.

Spotrac.com has our cap as $181.6m, this is the same amount as the NFLPA had listed in a recent tweet so we'll start with that number. Overthecap.com had a bit higher number but I think it might be wrong or not updated yet.

Spotrac.com has our top 51 commitment at $157m, Overthecap.com has us at 154.4m.  From what I can tell the difference is mostly because of TD's contract.  I'm not sure who is right so I am just going to split the difference, $151.8m 

Quick note about top 51.  During the off season a teams salary cap is based off of the top 51 salaries on the roster.  Most numbers you see this time year are top 51 numbers.  During the season your salary cap also include players 52 and 53, practice squad and IR.  The last two players on your roster are usually cheap, we'll go with 500k to make the math easy and practice squad will cost you about $1m.  IR is the reason a lot of team try to leave some cushion going into the season.  We don't really need a huge cushion this year because we have several players with high base salaries that could easily be converted to bonuses if we need to free up some cap during the season.

 

Top 51                     $155.7m

players 52 & 53           $1m

practice squad            $1m

cushion                         $5m

Total                           $162.7m

Draft picks - According to https://overthecap.com/draft  the total cost of our draft picks will be 6.4m, but you have to remember that those players will be replacing players that are already counting against your cap.  So if they replace 8 players that are making 480k then you really only need $2.6m.  That puts us at $165.3m

Total Cap:                      181.6m

used cap:                       165.3m

Available cap space:      $16.3m

We've already resigned Gano.  I haven't seen the contract details yet but I would guess his first year cap hit is around $3m, that leaves us $13.3m

Maybe we pay Peppers $6m.  New total: $7.3m (Peppers might be difficult because if it is just a one year deal you can't really backload it unless you want to add dummy years)

Lets go big on a free agent receiver, 5yr/60m.  You could easily have a $5m cap hit the first year.  New total $2.3m

Maybe one more cheaper free agent, 3yr/10m.  $2m cap hit first year.  New total $.3m

As you can see we can easily pay for one of the high dollar free agent this year.  Weather or not that is the best use of cap space is a different discussion.

Some people will wonder about the following years, especially since we back loaded a few contracts.  According to overthecap.com we have $72m in space next year.  That total is for only 25 players, but even after you fill out the roster and account for the contracts that you added this year, along with the new rookies, you will probably be around $30-40m in cap space next year.

Speaking of back loaded contracts, they aren't necessarily bad,   The problem arises when teams do too many of them and don't plan for the future and you back yourself into a corner and have to cut players to free up space.

5yr/50m contract with 15m signing bonus (not back loaded)

            Salary               Prorated bonus           Cap hit

year 1      7m                           3m                            10m

year 2      7m                           3m                            10m

year 3       7m                          3m                            10m

year 4       7m                          3m                            10m

year 5       7m                          3m                            10m

5yr/50m contract with 15m signing bonus ( back loaded)

              Salary               Prorated bonus           Cap hit

year 1      1m                           3m                            4m

year 2      6m                           3m                            9m

year 3       8m                          3m                          11m

year 4       9m                          3m                          12m

year 5       11m                        3m                          14m

advantages of back loading:

You even out your cash expenditure, have to remember that signing bonuses are paid upfront.  In the back loaded example the player  will get $16m in the first year.  By having increasing yearly salaries the player is less likely to fall behind other players as inflation sets in.  If you frontloaded a contract a player might be more apt to sit out at the end of the contract if they are making a lot less then their peers. 

Also if you release the player before the contract is over you usually save yourself some cap.  4 year cost of the non back loaded contract would be $43m.  the 4 year cost of the back loaded one would be $39m.

Running total as we add players this off season

Available cap space:     $16.3m

adding Torrey Smith      - $5.0m

                                          $11.3m

 

Link to comment
Share on other sites

38 minutes ago, brandon_87 said:

God write up, but payers don't like or want back loaded contracts anymore. It's all about the up front money now

That's a complete lie and I don't think you understand what a back loaded contract consists of. 

 

Also we have 24 million with the new Gano contract if I'm not mistaken. It was reported by voth. 

Link to comment
Share on other sites

This is a great analysis.  It's worth noting that despite everyone's criticism of him, Hurney started in scouting as an assistant under Bobby Beathard but then made his name as a capologist.  He's made some decisions that a lot of us think are stupid, but there should be no doubt that he knows how to navigate the salary cap.

If a random guy on a message board  (sorry @AU-panther) can quickly demonstrate how we can afford a 12 million per year WR without killing our roster, I'm sure Hurney and his staff can go one better.

Link to comment
Share on other sites

Archived

This topic is now archived and is closed to further replies.


  • PMH4OWPW7JD2TDGWZKTOYL2T3E.jpg

  • Topics

  • Posts

    • Yeah not taking that Burns trade was infinitely stupid. We seem to be finally righting the ship but, imo, our biggest issue since Tepper bought the team has been coaches and management having a poor understanding of where our own roster is at. Starting with that idiot Rhule drinking his own kool-aid and thinking he was going to come and take the NFL by storm with Teddy freaking Bridgewater. Could have just kept Cam on the last year of his contract and gone from there but noooo that fat slob had to feel like he was the big man on campus. First round wizard Marty Hurney who, for whatever his faults, has a freaking HOF track record with first round picks, wants to trade up for Hebert but fat fug Rhule says no. Then we kept Rhule for 3 years which is absolutely unbelievable to me and every single year he treated our roster like it was just one player away trading our draft picks for Sam Darnold and Baker Mayfield who have proven since leaving that Matt Rhule was an even bigger idiot of a coach than we thought. We finally seem to understand we are a ways off and trade CMC, but then we don’t take the actual good trade for Brian Burns who was never better than a run of the mill situational pass rusher. Then we botch the self scout of our OL (and team) after Wilks, even though they were bad before Wilks simplified the scheme, thinking they can execute whatever the hell Reich and Brown were trying to do. So we win a couple meaningless games playing dummy ball and Fitterer thinks we’re a player away again. And nobody even considers that having the slowest receiving corps imaginable with Damiere freaking Byrd, who can’t even make it to the season before being injured and cut, as your only hope for speed, coupled with the worst pass blocking OL I’ve ever seen, might lead to titanic levels of disaster. The way Canales and Morgan have been adamant about constantly bringing competition at every position has been refreshing and made a huge difference. I was kind of worried that we had fallen into our old ways leading up to the draft with all the talk of defense only and worried that they might feel the offense was set. Very glad to see they were not complacent on that. My big thing now is I’m still wondering why Evero is still here. I can’t think of a single player who has gotten better under him, and the Broncos defense got better once he left. We’ll see.
    • really good interview that gives some insight into their decision making process in making up the schedules and the issues they run into with so many people broadcasting games now. also some interesting discussion on what they have going on and where they might be heading in the international games. vikings have 2 of them, btw. we might be seeing more of that.     
    • wow i absolutely LOVED watching that.   will watch again...and again...and again.
×
×
  • Create New...