Galian Beast
Well-Known Member
- Messages
- 14,735
- Reaction score
- 7,457
There is so much talk about how we're doomed in regards to the salary cap. It just isn't true, and I'll break the whole thing down here. Let me first start by saying restructuring is just accounting work, and you shouldn't get worked up about it. If the contracts were simply back loaded from the get go you would never even talk about it. It's a great tool for spreading out a contract while you rebuild your team through the draft.
#1 Tony Romo's base salary next year is 13.5 million. His cap hit is 21.773 million. Restructuring Romo's salary takes it down to 955k dollars. This is done by subtracting 955k dollars from 13.5 million and spreading it over the course of six years. That is 12.545 divided by 6. That gives you a restructured bonus of 2.09 (rounded) million per year. Add 2.09 million to 955k and you get 3.045 million for the year. That means you save 10 million dollars by restructuring Romo in 2014.
Total Savings: 10 million dollars
#2 Demarcus Ware. I think Ware is gone next year unless somehow he agrees to take a massive pay cut. Assuming he is cut, the dead money for cutting him is 8.57 million against his salary cap hit of 16 million. I would designate him a June 1st cut, which reduces the 2014 salary cap it to 3.75 million. You've now saved 12.25 million by releasing Ware in 2014. Worried about the dead money for 2015? We still save 12 million in 2015 by releasing him and spreading the cap hit towards another year. I think potentially we could have Ware take a pay cut and Resign Spencer for pennies on the dollar, but I'd rather just move forward really.
Total Savings: 22 million dollars
#3 Restructuring Brandon Carr to 855k dollars. His base salary is 7.5 million dollars in 2014. 7.5 million - 855k is 6.645 million spread over 4 years. which is 1.66 million. 1.66 million + 855k is 2.51 million dollars. You 5 million dollars here.
Total Savings: 27 million dollars
#4 Jason Witten. Jason Witten's contract is actually very comfortably restructured given that he doesn't have regular signing bonus for very long. His base salary is 5 million, which go down to 955k. So 5 million minus 955k is 4.45 million spread over 4 years. 1.11 million. His salary for the year becomes 2 million saving you 3 million.
Total Savings: 30 million dollars.
#5 Miles Austin. I believe Miles Austin will be released unless he somehow makes a comeback this year, and probably a pay cut next year. Could also be traded, but for this scenario we will focus on a june 1st release. His cap hit is 8.2 million. It will cost 2.7 million to cut him in 2014 and another 5.1 million comes off the following year. This saves 5.5 million in 2014, and another 4.5 million in 2015.
Total Savings: 35.5 million dollars.
#6 Restructuring Sean Lee. If we feel that we must restructure him, you take his base pay to 730k from 5.5 million. 5.5 million - 730k = 4.77 over six years = .795 million. Which makes his 2014 salary 1.525 million. Saves you 4 million dollars.
Total Savings: 39.5 million dollars.
Honorable mentions
Cutting Orlando Scandrick saves 3.5 million in 2014, and another 3.5 in 2015.
Cutting Kyle Orton saves 3.25 million
So ultimately you could very well get up to 46.25 million Which doesn't even include how much we could save with resigning Dez or Tyron.
And honestly this gets much easier in 2015 and 2016, even though now you have to pay Dez and Smith. Their biggest pay days will be years from 2014. Which again gives you the room to draft well and build through the draft.
Miles Austin has already been replaced. We can call up Alex Tanney from the PS next year, though I'm sure he will get some camp competition as well. Look for BW Webb to replace Scandrick, though I'm sure we will draft another cornerback. Also look for them to keep developing Pellerin.
The biggest issues for us in 2014 will be
1. Replacing DeMarcus Ware
2. Resigning or replacing Waters
3. Resigning or replacing Hatcher
4. Continuing to rebuild this defensive line on somewhat of a budget
Picks 1-3 need to be DL, DL, G in no specific order. We should have money to get a veteran linemen, whether or not that is Hatcher is left to be seen. We should have 15+ million dollars to work with. Fixing this defensive line might be an ongoing project. And a lot obviously depends on how players develop now. We still have some potential developers already, which would really help mitigate the cost going forward. Ben Bass, Crawford, Brian Price? Marvin Austin? Selvie, Wilber, Hayden, Rayford e.t.c. So this could be a lot less dire next year than we think. A combination of draft picks in addition to players we have now, should be at least good enough to improve this team. Which is all we're asking for right now. Pretty sure the rest of the defense will simply be better.
Oh, I forgot about Bernadeau. Cutting him saves us 1 million next year, and 3 million in 2015. That takes us to nearly 50 million on 31 million.
#1 Tony Romo's base salary next year is 13.5 million. His cap hit is 21.773 million. Restructuring Romo's salary takes it down to 955k dollars. This is done by subtracting 955k dollars from 13.5 million and spreading it over the course of six years. That is 12.545 divided by 6. That gives you a restructured bonus of 2.09 (rounded) million per year. Add 2.09 million to 955k and you get 3.045 million for the year. That means you save 10 million dollars by restructuring Romo in 2014.
Total Savings: 10 million dollars
#2 Demarcus Ware. I think Ware is gone next year unless somehow he agrees to take a massive pay cut. Assuming he is cut, the dead money for cutting him is 8.57 million against his salary cap hit of 16 million. I would designate him a June 1st cut, which reduces the 2014 salary cap it to 3.75 million. You've now saved 12.25 million by releasing Ware in 2014. Worried about the dead money for 2015? We still save 12 million in 2015 by releasing him and spreading the cap hit towards another year. I think potentially we could have Ware take a pay cut and Resign Spencer for pennies on the dollar, but I'd rather just move forward really.
Total Savings: 22 million dollars
#3 Restructuring Brandon Carr to 855k dollars. His base salary is 7.5 million dollars in 2014. 7.5 million - 855k is 6.645 million spread over 4 years. which is 1.66 million. 1.66 million + 855k is 2.51 million dollars. You 5 million dollars here.
Total Savings: 27 million dollars
#4 Jason Witten. Jason Witten's contract is actually very comfortably restructured given that he doesn't have regular signing bonus for very long. His base salary is 5 million, which go down to 955k. So 5 million minus 955k is 4.45 million spread over 4 years. 1.11 million. His salary for the year becomes 2 million saving you 3 million.
Total Savings: 30 million dollars.
#5 Miles Austin. I believe Miles Austin will be released unless he somehow makes a comeback this year, and probably a pay cut next year. Could also be traded, but for this scenario we will focus on a june 1st release. His cap hit is 8.2 million. It will cost 2.7 million to cut him in 2014 and another 5.1 million comes off the following year. This saves 5.5 million in 2014, and another 4.5 million in 2015.
Total Savings: 35.5 million dollars.
#6 Restructuring Sean Lee. If we feel that we must restructure him, you take his base pay to 730k from 5.5 million. 5.5 million - 730k = 4.77 over six years = .795 million. Which makes his 2014 salary 1.525 million. Saves you 4 million dollars.
Total Savings: 39.5 million dollars.
Honorable mentions
Cutting Orlando Scandrick saves 3.5 million in 2014, and another 3.5 in 2015.
Cutting Kyle Orton saves 3.25 million
So ultimately you could very well get up to 46.25 million Which doesn't even include how much we could save with resigning Dez or Tyron.
And honestly this gets much easier in 2015 and 2016, even though now you have to pay Dez and Smith. Their biggest pay days will be years from 2014. Which again gives you the room to draft well and build through the draft.
Miles Austin has already been replaced. We can call up Alex Tanney from the PS next year, though I'm sure he will get some camp competition as well. Look for BW Webb to replace Scandrick, though I'm sure we will draft another cornerback. Also look for them to keep developing Pellerin.
The biggest issues for us in 2014 will be
1. Replacing DeMarcus Ware
2. Resigning or replacing Waters
3. Resigning or replacing Hatcher
4. Continuing to rebuild this defensive line on somewhat of a budget
Picks 1-3 need to be DL, DL, G in no specific order. We should have money to get a veteran linemen, whether or not that is Hatcher is left to be seen. We should have 15+ million dollars to work with. Fixing this defensive line might be an ongoing project. And a lot obviously depends on how players develop now. We still have some potential developers already, which would really help mitigate the cost going forward. Ben Bass, Crawford, Brian Price? Marvin Austin? Selvie, Wilber, Hayden, Rayford e.t.c. So this could be a lot less dire next year than we think. A combination of draft picks in addition to players we have now, should be at least good enough to improve this team. Which is all we're asking for right now. Pretty sure the rest of the defense will simply be better.
Oh, I forgot about Bernadeau. Cutting him saves us 1 million next year, and 3 million in 2015. That takes us to nearly 50 million on 31 million.