Re: Redskins 2011 Salary Cap Status
 

[quote=CrazyCanuck;823260]There's a $5.5M deadcap hit for Moss' old contract. Also Atogwe has a $7.9M cap hit including a $6.5M roster bonus that doesn't get prorated. The numbers seem right, if anything we have less room cuz I'm still missing a few signing bonuses.[/quote]

Yeah but we've had Otogwe around for a while (relatively speaking). Was his contract not part of that $54 million space?

Also how much cap space is $8.4 million in rupples. I a need to know how much money we has so I can cruise for chicks with astrological medallion.

Re: Redskins 2011 Salary Cap Status
 

[quote=Dirtbag59;823267]Yeah but we've had Otogwe around for a while (relatively speaking). Was his contract not part of that $54 million space?

Also how much cap space is $8.4 million in rupples. I a need to know how much money we has so I can cruise for chicks with astrological medallion.[/quote]

[B][SIZE=4]8.4e+06 US dollars = 246099000.0000 Russian rubles[/SIZE][/B]
[B][SIZE=4][/SIZE][/B]
[SIZE=4]thank you google![/SIZE]

I have heard that under this new cba cap space rolls forward. Does anyone know if this is true?

Re: Redskins 2011 Salary Cap Status
 

[url]http://www.thewarpath.net/WarpathRedskinsCap.htm[/url]

8/14 update

Re: Redskins 2011 Salary Cap Status
 

[quote=CRedskinsRule;823285]I have heard that under this new cba cap space rolls forward. Does anyone know if this is true?[/quote]

Unequivocally untrue.

Re: Redskins 2011 Salary Cap Status
 

CC once again, invaluable info here. I love to dig in and analyze this stuff.

Love Kerrigan's contract. The impact of the rookie wage scale is tremendous. He never has a cap hit over $3 million all the way through the end of his contract in 2014.

Artis Hicks probably makes sense to keep this year for depth, but he's definitely a cap casualty after this season, releasing him then will save us $1.5 million off the 2012 cap.

Tim Hightower is a must-extend.

Re: Redskins 2011 Salary Cap Status
 

We're in really good cap situation for 2012. Some expiring contracts: Landry, Fletcher, Hightower, Carriker, and Fred Davis. If they all play really well this year and we need to extend all of them, that eats up a lot of our cap room. But the team could save $6 million on Hall and should be sitting on somewhere around $30+ million of cap room to work with. And the impact of any rookie class over a class entirely of UDFAs is never going to exceed $3 million.

We'll have the financial flexibility to bring back whoever plays well this year, and still be competitive in the free agent market.

Re: Redskins 2011 Salary Cap Status
 

[quote=GTripp0012;823350]We're in really good cap situation for 2012. Some expiring contracts: Landry, Fletcher, Hightower, Carriker, and Fred Davis. If they all play really well this year and we need to extend all of them, that eats up a lot of our cap room. But the team could save $6 million on Hall and should be sitting on somewhere around $30+ million of cap room to work with. And the impact of any rookie class over a class entirely of UDFAs is never going to exceed $3 million.

[B]We'll have the financial flexibility to bring back whoever plays well this year, and still be competitive in the free agent market.[/B][/quote]

The FO knows what there doing great stuff. HTTR.

Re: Redskins 2011 Salary Cap Status
 

[quote=That Guy;823279][B][SIZE=4]8.4e+06 US dollars = 246099000.0000 Russian rubles[/SIZE][/B]
[B][SIZE=4][/SIZE][/B]
[SIZE=4]thank you google![/SIZE][/quote]

Good TG. Now, how many bars of gold pressed latinum do we have left in cap space? And don't even think about giving me the number in terms of federation credit.

Re: Redskins 2011 Salary Cap Status
 

[quote=Schneed10;823341]Love Kerrigan's contract. The impact of the rookie wage scale is tremendous. He never has a cap hit over $3 million all the way through the end of his contract in 2014.[/quote]

Agreed. Just compare Kerrigan's cap hits to Trent Williams. I understand TW was a top 5 pick but nevertheless...

Re: Redskins 2011 Salary Cap Status
 

Rookie deals are definitely much more reasonable now. They were way outta hand before.

Re: Redskins 2011 Salary Cap Status
 

Thanks CrazyCanuck. IMO your sheets are the reason why this is the best forum around.

Re: Redskins 2011 Salary Cap Status
 

[quote=skinster;823500]Thanks CrazyCanuck. IMO your sheets are the reason why this is the best forum around.[/quote]

A man after my own heart.

Re: Redskins 2011 Salary Cap Status
 

[url=http://blogs.nfl.com/2011/08/16/updated-cap-space-for-all-32-teams/?module=HP11_content_stream]NFL.com Blogs » Blog Archive Updated cap space for all 32 teams «[/url]

Re: Redskins 2011 Salary Cap Status
 

9/5 update

[url]http://www.thewarpath.net/WarpathRedskinsCap.htm[/url]

Re: Redskins 2011 Salary Cap Status
 

So we have roughly 38 mil in cap space in 2012? Have some players that we need to resign, but all in all we look good this off season.

Re: Redskins 2011 Salary Cap Status
 

I heard that we gain the additional space $$ on the cap of the amount we saved and didn't use this year. If this is true is it added in ur calculations?

Re: Redskins 2011 Salary Cap Status
 

I did a lot of contract analysis this past week, and I'll update the top post for accuracy early this upcoming week. I'll also do a new thread once free agency starts.

Re: Redskins 2011 Salary Cap Status
 

I will conservatively project this upcoming year's cap at $124 million.

[B]**UPDATED (January 17, 2012)** Redskins 2012 Salary Cap Info[/B]

[U]2012 Salary Cap Situation[/U]
1. Salary Cap Projection = $124 million
2a. Number of players under contract for the Redskins = 47
2b. Redskins Cap Number, January 2011 = $86.3 million
[B]3. Salary Cap space, January 2011 + exemption = $37.7 million[/B]

4. Potential player releases from $86.3 million cap number (plus 375k UDFA val):[INDENT]DeAngelo Hall, $6.2 million-375k = $5.8 million net gain
O.J. Atogwe, $2.3 million-375k = $1.9 million net gain
Jammal Brown, -$650k-375k = -$1.0 million [net loss]
John Beck, $1 million-375k = $0.6 million net gain
Mike Sellers, $925k-375k = $0.55 million net gain
Reed Doughty, $1.15 million+375k = $0.8 million net gain
Santana Moss, $484k-375k = $0.11 million net gain
Chris Cooley, $2.07 million-375k = $1.69 million net gain

Total = $10.45 million retrievable[/INDENT]
5. Space for potential releases PLUS existing cap space = [B]$48.15 million available[/B] (does not include June 1 release flexibility)

6a. [I]Rule of 51 = 4 contracts at league min (375k) = $1.5 million[/I]
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)[INDENT]Graham Gano, 2012 Cap Number = $0.6 million-375k = $0.225 million

Total as of January 17 = $225k[/INDENT]
6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)[INDENT]Kory Lichtensteiger, 2012 Cap Number = $1.875 million-375k = $1.5 million (projected 2nd round tender)
Byron Westbrook, 2012 Cap Number = $1.2 million-375k = $0.825 million (projected low tender)

Total as of January 17 = $2.325 million[/INDENT]
6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (375k per):[INDENT]London Fletcher, 2011 Cap Number = $5.67 million-375k = $5.3 million
LaRon Landry, 2011 Cap Number = $6.45 million-375k = $6.08 million
Fred Davis, 2011 Cap Number = $5.0 million-375k = $4.63 million
Adam Carriker, 2011 Cap Number = $3.25 million-375k = $2.95 million
Tim Hightower, 2011 Cap Number = $1.5 million-375k = $1.125 million

Rex Grossman
Rocky McIntosh
Kedric Golston
Donte Stallworth
David Anderson
Darrion Scott
Sean Locklear
Phillip Buchanon
Keyaron Fox

PROJECTED Total as of January 17 = $20.085 million[/INDENT]
6e. Combined (PROJECTED) Unresticted Free Agent Costs = $22.635 million

7. Signed unrestricted free agents from other teams:
[Indent] [/Indent]
Total as of January 17: N/A

8. [B]Salary Cap space after projected re-signings, January 17, 2012 [/B]=[B]$15.07 million[/B]

[I]9. Rolled-over deadcap obligation for Haynesworth/McNabb/Hicks/Rabach = up to $7.3 million

^^^ This last part depends on how the NFL handled post-lockout transactions. If they were treated as "post June 1" moves, the Redskins will have to pay deadcap on them. But the Lockout would have prevented moves between March 4 and June 1. So I expect the Redskins owe this, but can't confirm they do not.[/I]

Re: Redskins 2011 Salary Cap Status
 

[B]**UPDATED (January 17, 2012)** Redskins 2012 Salary Cap Info[/B]

[U]2012 Salary Cap Situation[/U]
1. Salary Cap Projection = $124 million
2a. Number of players under contract for the Redskins = 47
2b. Redskins Cap Number, January 2011 = $86.3 million
[B]3. Salary Cap space, January 2011 + exemption = $37.7 million[/B]

4. Potential player releases from $86.3 million cap number (plus 375k UDFA val):[INDENT]DeAngelo Hall, $6.2 million-375k = $5.8 million net gain
O.J. Atogwe, $2.3 million-375k = $1.9 million net gain
Jammal Brown, -$650k-375k = -$1.0 million [net loss]
John Beck, $1 million-375k = $0.6 million net gain
Mike Sellers, $925k-375k = $0.55 million net gain
Reed Doughty, $1.15 million+375k = $0.8 million net gain
Santana Moss, $484k-375k = $0.11 million net gain
Chris Cooley, $2.07 million-375k = $1.69 million net gain

Total = $10.45 million retrievable[/INDENT]
5. Space for potential releases PLUS existing cap space = [B]$48.15 million available[/B] (does not include June 1 release flexibility)

6a. [I]Rule of 51 = 4 contracts at league min (375k) = $1.5 million[/I]
6b. Redskins Exclusive Rights Free Agents, less UDFA rookie minimum (375k per)[INDENT]Graham Gano, 2012 Cap Number = $0.6 million-375k = $0.225 million

Total as of January 17 = $225k[/INDENT]
6c. Redskins Restricted Free Agents, less UDFA rookie minimum (375k per)[INDENT]Kory Lichtensteiger, 2012 Cap Number = $1.875 million-375k = $1.5 million (projected 2nd round tender)
Byron Westbrook, 2012 Cap Number = $1.2 million-375k = $0.825 million (projected low tender)

Total as of January 17 = $2.325 million[/INDENT]
6d. Redskins Unrestricted Free Agents and PROJECTED CAP FIGURES, less UDFA rookie minimum (375k per):[INDENT]London Fletcher, 2011 Cap Number = $5.67 million-375k = $5.3 million
LaRon Landry, 2011 Cap Number = $6.45 million-375k = $6.08 million
Fred Davis, 2011 Cap Number = $5.0 million-375k = $4.63 million
Adam Carriker, 2011 Cap Number = $3.25 million-375k = $2.95 million
Tim Hightower, 2011 Cap Number = $1.5 million-375k = $1.125 million

Rex Grossman
Rocky McIntosh
Kedric Golston
Donte Stallworth
David Anderson
Darrion Scott
Sean Locklear
Phillip Buchanon
Keyaron Fox

PROJECTED Total as of January 17 = $20.085 million[/INDENT]
6e. Combined (PROJECTED) Unresticted Free Agent Costs = $22.635 million

7. Signed unrestricted free agents from other teams:
[Indent] [/Indent]
Total as of January 17: N/A

8. [B]Salary Cap space after projected re-signings, January 17, 2012 [/B]=[B]$15.07 million[/B]

[I]9. Rolled-over deadcap obligation for Haynesworth/McNabb/Hicks/Rabach = up to $7.3 million

^^^ This last part depends on how the NFL handled post-lockout transactions. If they were treated as "post June 1" moves, the Redskins will have to pay deadcap on them. But the Lockout would have prevented moves between March 4 and June 1. So I expect the Redskins owe this, but can't confirm they do not.[/I]

*****************

[B]**UPDATED (July 28, 2011)** Redskins 2011 Salary Cap Info[/B]

[U]Projected 2011 League Requirements[/U]
1. $120 million salary cap, give or take about 1/3 million
2. $3 million max cap credit for benefits to one player
3. $108 [URL="http://twitter.com/#!/SalaryCap101/status/92252478082523136"]cash expenditure requirement[/URL] (give or take $4 million)

Current Redskins salary cap info courtesy J.I. Halsell, [URL="http://realredskins.com/2011/07/redskins-have-26-million-in-cap-space-can-add-more/"]via Rich Tandler[/URL].

[U]Redskins 2011 Cash Requirement Situation[/U]
1. Cash Requirement ~ $108 million
2. Total payroll owed for 2011 (salary + existing amortized bonus money + deadcap) = $73 million
3. Potential player releases from $73 million payroll:[INDENT][B]Donovan McNabb, $11.1 million[/B] <-- confirmed
[B]Albert Haynesworth, $5.4 million[/B] <-- confirmed
[B]Ma'ake Kemoeatu, $3.8 million[/B] <-- confirmed
[B]Casey Rabach, $3.0 million[/B] <-- confirmed
Artis Hicks, $2.1 million
Mike Williams, $1.8 million
[B]Phillip Daniels, $1.0 million[/B]<-- confirmed
Mike Sellers, $0.55 million
[B]Chad Simpson, $0.25 million[/B] <-confirmed, moving vet min to rook min
[B]Jeremy Jarmon, $0.16 million[/B] <-confirmed, moving vet min to rook min[/INDENT]
4. Realistic payroll "minimum" before free agency on Fri. Jul, 29: $47.90 million
5. Redskins Free Agent signings:[INDENT]Barry Cofield, 2011 Cash Outlay = $15.5 million
Stephen Bowen, 2011 Cash Outlay = $14 million
Josh Wilson, 2011 Cash Outlay = $7.5 million
Santana Moss, 2011 Cash Outlay = $6 million
Jabar Gaffney, 2011 Cash Outlay = $2.4 million
Donte Stallworth, 2011 Cash Outlay = $1 million
Kellen Clemens, 2011 Cash Outlay = $0.8 million

[B]Total = $47.2 million[/B][/INDENT]5. Plus estimated year one rookie salary outlay: $13.25 million
6. [B]Snyderbucks to spend to reach NFLPA minimum[/B]("unlikely to be retained" players + unsigned draft picks + all free agents) = [B][COLOR="Red"]-$12.55 million[/COLOR][/B]

The Redskins have exceeded $120 million cash spent in 2011.

[U]2011 Salary Cap Situation[/U]
1. Salary Cap plus Benefits exemption = $123 million
2. Redskins Cap Number, July 2011 = $93.3 million
[B]3. Salary Cap space, July 2011 + exemption = $29.7 million[/B]
4. Potential player releases from $93.3 million cap number (plus 375k UDFA val):[INDENT][B]Donovan McNabb, $4.75 million [net saved][/B]-375k r51 <-- confirmed
[B]Albert Haynesworth, $3.4 million [net saved][/B]-375k 51 <-- confirmed
[B]Ma'ake Kemoeatu, $2.5 million [net saved][/B]-375k r51 <-- confirmed
[B]Casey Rabach, $1.6 million [net saved][/B]-375k r51 <-- confirmed
[B]Phillip Daniels, $1.0 million [net saved][/B]-375k r51 <-- confirmed
Mike Sellers, $0.55 million [net saved]
[B]Chad Simpson, $0.25 million [net saved][/B] <-confirmed, moving vet min to rook min
[B]Jeremy Jarmon, $0.16 million[/B] <-confirmed, moving vet min to rook min
[B]Sam Paulescu, $0.16 million[/B] <-confirmed, moving vet min to rook min
[B]Andre Brown, $0.16 million[/B] <-confirmed, moving vet min to rook min
Artis Hicks, $0.15 million [net saved]
Mike Williams, $0.26 million [net loss]
Total = $12.1 million *UPDATED FIGURE*[/INDENT]
4. Redskins Free Agent signings, less UDFA rookie minimum (375k per):[INDENT]Barry Cofield, 2011 Cap Number = $5.5 million-375k = $5.1 million
Stephen Bowen, 2011 Cap Number = $4.0 million-375k = $3.6 million
Josh Wilson, 2011 Cap Number = $3.5 million-375k = $3.1 million
Santana Moss, 2011 Cap Number = $3.2 million-375k = $2.9 million
Jabar Gaffney, 2011 Cap Number = $2.4 million-375k = $2.0 million
Donte Stallworth, 2011 Cap Number = $1 million
Kellen Clemens, 2011 Cap Number = $0.8 million

Total as of July 28 = $18.5 million[/INDENT]
5. [B]Salary Cap space, July 28, 2011 [/B]=[B]$23.3 million[/B]
6. UPDATED [URL="http://www.macsfootballblog.com/2011/07/2011-year-one-rookie-allocation-numbers.html"]value of rookie pool[/URL] = $5.925 to $6.675 million
7. Total range for max FA cap room (and to satisfy cash expenditure requirement = [B]$16.7 million[/B]

This is an updated figure which subtracts allocated rookies. In the process of adding in the contracts the Redskins have made over last few days!

[B]At conclusion of 2011 league year:[/B]

-14 contracts expire, headlined by Fletcher and Kemoeatu
- Value of 14 "futures" contracts at $.38 MM per: $5.3 million
- Total cap value of expired contracts is $22 million, lead by 7.1 from Fletcher
- Plus rough 30% increase on remaining $28 million team salary = $8.4 mil in contract raises

[B]-Net estimate cap relief from books after 2011 season[/B] (assumes no FA activity, signing of draft picks): [B]$8.3 million[/B][/QUOTE]

Re: Redskins 2011 Salary Cap Status
 

Good work GTripp. I moved your post to a new thread for 2012.