FORUM: LOGIN | REGISTER
PATRIOTS COVERAGE:
Get Social With PatsFans.com:

Julian Edelman finally feeling more like his 'Minitron' self

Patriots’ cornerback carousel finally stabilizes

Patriots Notebook: Team likely candidate for 2017 game in London or Mexico

Man gets 4-5 years in prison after admitting to bank holdup

Patriots defense begins to feast on turnovers

Tracking the New England Patriots incentives after the Week 13 Rams game

Written by: Miguel Benzan
Posted December 5, 2016 at 6:48 am

A team’s adjusted cap consists of three numbers
1.) League Cap Number
2.) Prior Year Carryover
3.) LTBE/NLTBE adjustment

In 2016 the Patriots received a credit of $3,586,169 toward their 2016 adjusted cap number because of the LTBE/NTLBE calculation.
The 2016 Patriots adjusted cap of $160,204,051 consists of $155,270,000 (League Cap) + $1,347,882 (rollover amount from 2015 season) + $3,586,169 (LTBE/NTLE adjustment).

I will track the Patriots incentives as an attempt to more accurately project the Patriots 2017 adjusted cap number.

Background:
LTBE incentives count against the team’s salary cap in the year that they are scheduled to be earned. All but 1 (46-man active roster) NLTBE bonuses do not.
LTBE = Likely to Be Earned
NLTBE= Not Likely to be Earned

As far as I know, all of the Patriots incentives have to be earned during the regular season. That is, any postseason stats will not count.

At the end of the season, the NFL calculates how much each team had set aside for LTBEs that weren’t earned – or said differently, it figures out how much was charged to the team’s cap that was not actually spent. Similarly, the NFL calculates the amount of incentives designated NLTBE that were actually earned. If the unearned LTBEs are greater than the earned NLTBEs, then the following year’s salary cap for that team is increased by the net amount. Similarly, if the earned NLTBEs exceed the unearned LTBEs, then the team’s cap for the following year is lowered by that amount. You can see an example of the effect of cap adjustments at NFLPlayers.Com. The teams with negative cap adjustments had most likely earned more NLTBE incentives in 2014 than they did not earn LTBE incentives.

LTBE Incentives ($1,037,500 total)

* Matthew Slater has a $100,000 Pro Bowl incentive – Unlikely
* Alan Branch’s weight bonus – $400,000 – Probable
* Marcus Cannon’s weight bonus – $100,000 – Probable
* LaAdrian Waddle’s playing-time incentive – $100,000 – Unlikely
* LeGarrette Blount rushing for 700 yards – $50,000 – Earned – After 12 games Blount already has 957 yards.
* Joe Cardona’s 53-man active roster bonus – $37,500 – Earned
* Chris Long’s 53-man active roster bonus – $250,000 – Earned

46-man per-game roster bonuses

As of November 28, 2016, 5:30 PM, the Patriots have $6,507,813 in 46-man active roster bonuses that are now counting against their 2016 cap

* Sebastian Vollmer has a $62,500 per game roster bonus. Vollmer was active for 14 games in 2015 so his LTBE amount is $875,000 ($62,500*14). Vollmer was active for 0 games this year before being placed on Reserve PUP for the entire year on November 22nd.
* Jabaal Sheard has a $62,500 per active game roster bonus. Sheard was active for 13 games in 2015 so his LTBE amount is $812,500 ($62,500*16). Sheard has been active for 11 games this year.
* Chris Hogan has a $31,250 per game roster bonus. Hogan was active for 16 games in 2015 so his LTBE amount is $500,000 ($31,250*16). Hogan has been active for 11 games this year.
* Rob Gronkowski has a $31,250 per game roster bonus. Gronk was active for 15 games in 2015 so his LTBE amount is $468,750 ($31,250*15). Gronk was active for 8 games this year before being placed on Reserve PUP for the entire year on December 3rd.
* Devin McCourty has a $31,250 per game roster bonus. McCourty was active for 14 games in 2015 so his LTBE amount is $437,500 ($31,250*14). McCourty has been active for all 12 games this year.
* Julian Edelman has a $46,875 per game roster bonus. Edelman was active for 9 games in 2015 so his LTBE amount is $421,875 ($46,875*14). Edelman has been active for all 12 games this year.
* Alan Branch has a $25,000 per game roster bonus. Branch was active for 16 games in 2015 so his LTBE amount is $400,000 ($25,000*16). Branch has been active for all 12 games this year.
* Chris Long had a $31,250 per game roster bonus. Long was active for 12 games in 2015 so his LTBE amount is $375,000 ($31,250*12). Chris Long has been active for all 12 games this year.
* Shea McClellin has a $25,000 per game roster bonus. McClellin was active for 12 games in 2015 so his LTBE amount is $300,000 ($25,000*12). McClellin has been active for 10 games this year.
* Danny Amendola has a $25,000 per game roster bonus that is limited to 10 games. Amendola played in 14 games in 2014 so his LTBE amount is $250,000 ($25,000*10). Amendola has been active for all 12 games this year.
* Ryan Allen has a $12,500 per game roster bonus. Allen was active for 16 games in 2015 so his LTBE amount is $200,000 ($12,500*16). Allen has been active for all 12 games this year.
* Stephen Gostkowski has a $12,500 per game roster bonus. Gostkowski was active for 16 games in 2015 so his LTBE amount is $200,000 ($12,500*16). Gostkowski has been active for all 12 games this year.
* Marcus Cannon has a $15,625 per game roster bonus. Cannon was active for 12 games in 2015 so his LTBE amount is $187,500 ($15,625*12). Cannon has been active for 11 games this year.
* Brandon Bolden has a $12,500 per game roster bonus. Bolden was active for 15 games in 2015 so his LTBE amount is $187,500 ($12,500*15). Bolden has been active for 10 games this year.
* Patrick Chung has a $12,500 per game roster bonus. Chung was active for 15 games in 2015 so his LTBE amount is $187,500 ($12,500*15). Chung has been active for all 12 games this year
* Jonathan Freeny has a $12,500 per game roster bonus. Freeny was active for 13 games in 2015 so his LTBE amount is $162,500 ($12,500*13). Freeny was active for 5 games before being placed on IR on October 15th.
* LaAdrian Waddle has a $12,500 per game roster bonus. Waddle was active for 11 games in 2015 so his LTBE amount is $137,500 ($12,500*11). Waddle has been active for 3 games this year.
* Nate Solder had a $31,250 per game roster bonus. Solder was active for 4 games in 2015 so his LTBE amount was $125,000 ($31,250*4). Solder has been active for 11 games this year.
* Nate Ebner has a $7,812 per game roster bonus. Ebner was active for 15 games in 2015 so his LTBE amount was $117,188 ($7,812*15). Ebner has been active for all 12 games this year.
* Dion Lewis has a $12,500 per game roster bonus. Lewis was active for 7 games in 2015 so his LTBE amount is $87,500 ($12,500*7). Lewis has been active for 3 games this year.
* LeGarrette Blount has a $6,250 per game roster bonus. Blount was active for 12 games in 2015 so his LTBE amount was $75,000 ($6,250*12). Blount has been active for all 12 games this year.

NLTBE Incentives ($9,376,562)

* Sebastian Vollmer has a 250K NLTBE Pro Bowl incentive –Impossible
* LeGarrrette Blount has a 250K NLTBE Pro Bowl incentive –Probable
* Ryan Allen has a 50K NLTBE Pro Bowl incentive – Very Unlikely
* Nate Solder has a 500K NLTBE Pro Bowl incentive –Possible
* Nate Ebner has a 500K NLTBE Pro Bowl incentive – Very Unlikely
* Shea McClellin has a 500K NLTBE Pro Bowl incentive – Very Unlikely
* LeGarrette Blount has a $50,000 incentive tied to 750 rushing yards – Earned. After 12 games Blount has 957 yards.
* LeGarrette Blount has a $50,000 incentive tied to 800 rushing yards – Earned. After 12 games Blount has 957 yards
* LeGarrette Blount has a $100,000 incentive tied to 850 rushing yards – Earned. After 12 games Blount has 957 yards
* LeGarrette Blount has a $100,000 incentive tied to 900 rushing yards – Probable. After 12 games Blount has 957 yards
* LeGarrette Blount has a $100,000 incentive tied to 950 rushing yards – Probable. After 12 games Blount has 957 yards
* LeGarrette Blount has a $100,000 incentive tied to 1,000 rushing yards – Probable. With 957 yards rushing after 12 games Blount is on pace to rush for 1,276 yards. Must average at least 10.75 rushing yards over the remaining 4 games to earn this incentive.
* LeGarrette Blount has a $100,000 incentive tied to 1,050 rushing yards – Probable. With 957 yards rushing after 12 games Blount is on pace to rush for 1,276 yards. Must average at least 23.25 rushing yards over the remaining 4 games to earn this incentive.
* LeGarrette Blount has a $100,000 incentive tied to 1,100 rushing yards – Probable. With 957 yards rushing after 12 games Blount is on pace to rush for 1,276 yards. Must average at least
35.75 rushing yards over the remaining 5 games to earn this incentive.
* Sebastian Vollmer’s playing time incentive – $750,000 if he plays in 80% of the offensive snaps. Vollmer has played 0% of the offensive snaps this year and will not play in any this season since he will remain on Reserve PUP for the rest of the season – Impossible
* Sebastian Vollmer’s playing time incentive – $750,000 if he plays in 90% of the offensive snaps. Vollmer has played 0% of the offensive snaps this year and will not play in any this season since he will remain on Reserve PUP for the rest of the season – Impossible
* Marcus Cannon’s playing time incentive – $250,000 if he plays in 80% of the offensive snaps. Cannon has placed in 89% of the offensive snaps this year. – Probable
* LaAdrian Waddle’s playing time incentive – $200,000 if he plays in 40% of the offensive snaps. Waddle has placed in 6% of the offensive snaps this year. – Impossible
* LaAdrian Waddle’s playing time incentive – $400,000 if he plays in 60% of the offensive snaps. Waddle has placed in 6% of the offensive snaps this year. – Impossible
* Dion Lewis’s playing time incentive – $200,000 if he plays in 40% of the offensive snaps. Lewis has played 8% of the offensive snaps this year – Impossible
* Dion Lewis’s playing time incentive – $300,000 if he plays in 50% of the offensive snaps. Lewis has played 8% of the offensive snaps this year – Impossible
* Dion Lewis’s playing time incentive – $400,000 if he plays in 60% of the offensive snaps. Lewis has played 8% of the offensive snaps this year – Impossible
* Alan Branch’s 50% playing time incentive – $250,000. Branch has played in 60% of the defensive snaps this year – Probable.
* Alan Branch’s 55% playing time incentive – $250,000. Branch has played in 60% of the defensive snaps this year – Probable.
* Alan Branch’s 60% playing time incentive – $250,000. Branch has played in 60% of the defensive snaps this year – Probable.
* Chris Long’s 55% playing time incentive – $250,000. Long has played in 67% of the defensive snaps this year – Probable.
* Chris Long’s 65% playing time incentive – $250,000. Long has played in 67% of the defensive snaps this year – Probable
* Shea McClellin’s 60% playing time incentive – $250,000. McClellin has played in 33% of the defensive snaps this year – Impossible.
* Shea McClellin’s 70% playing time incentive – $250,000. McClellin has played in 33% of the defensive snaps this year – Impossible.
* Julian Edelman’s $500,000 incentive that can be earned in one of the following four ways:
1.) 1,057 receiving yards
2.) 70 receptions plus seven TDs
3.) 80 receptions plus 13 wins
4.) 80 receptions plus Super Bowl appearance
Edelman has 72 catches for 718 yards and two TDs. Edelman is on pace for 96 receptions, 957 yards, and 3 TDs. Pats are on pace for 13 wins and to get to the Super Bowl. – Probable

Per the CBA, “Any roster bonus which is deemed not “likely to be earned” based upon the player’s performance during the prior year shall immediately be included in Team Salary when earned” so as the below players play in more games in 2016 than they did in 2015 the Patriots will lose cap space in the amount of the 46-man active roster bonus. Example – Alan Branch played in 8 games in 2014. He played in 16 games in 2015. The Patriots lost $200,000 ($25,000 * 8) in cap space during the 2015 season.

* Nate Solder has a $31,250 46-man active per game roster bonus. Solder was active in 4 games in 2015 so his NLTBE amount is $343,750 ($31,250*11). Solder has been active for 11 games this year so the Patriots have lost a total of $218,750 in cap space so far this year.
* Julian Edelman has a $46,875 46-man active per game roster bonus. Edelman played in 9 games in 2015 so his NLTBE amount is $328,120 ($46,875*7). Edelman has been active for all 12 games this year so the Patriots have lost a total of $140,625in cap space so far this year.
* Jabaal Sheard has a $62,500 46-man active per game roster bonus. Sheard played in 13 games in 2015 so his NLTBE amount is $187,500 ($62,500*3). Sheard has been active for 11 games this year.
* Chris Long has a $31,250 46-man active per game roster bonus. Long played in 12 games in 2015 so his NLTBE amount is $125,000 ($31,250*4). Long has been active for all 12 games this year.
* Shea McClellin has a $25,000 46-man active per game roster bonus. McClellin played in 12 games in 2015 so his NLTBE amount is $100,000 ($25,000*4). McClellin has been active for 10 games this year.
* Devin McCourty has a $31,250 46-man active per game roster bonus. McCourty played in 14 games in 2015 so his NLTBE amount is $62,500 ($31,250*4). McCourty has been active for all 12 games this year.
* Marcus Cannon has a $15,625 46-man active per game roster bonus. Cannon played in 12 games in 2015 so his NLTBE amount is $62,500 ($15,625*4). Cannon has been active for 11 games this year.
* LeGarrette Blount has a $6,250 46-man active per game roster bonus. Blount played in 12 games in 2015 so his NLTBE amount is $25,000 ($6,250*4). Blount has been active for all 12 games this year.
* Patrick Chung has a $31,250 46-man active per game roster bonus. McCourty played in 14 games in 2015 so his NLTBE amount is $62,500 ($31,250*4). Chung has been active for all 12 games this year.
* Nate Ebner has a $7,812 46-man active per game roster bonus. Ebner played in 15 games in 2015 so his NLTBE amount is $7,812 ($7,812*1). Ebner has been active for all 12 games this year.

Amount - Event - Likelihood
  $250,000 - Vollmer making the Pro Bowl                                    - Impossible
  $500,000 - Solder making the Pro Bowl                                     - Possible
  $250,000 - Blount making the Pro Bowl                                     - Probable
   $50,000 - Allen making the Pro Bowl                                      - Unlikely
  $250,000 - McClellin making the Pro Bowl                                  - Impossible
  $500,000 - Ebner making the Pro Bowl                                      - Unlikely
  $750,000 - Vollmer exceeding 80% playing time                             - Impossible
$1,000,000 - Vollmer exceeding 90% playing time                             - Impossible
  $200,000 - Lewis exceeding 40% playing time                               - Impossible
  $300,000 - Lewis exceeding 50% playing time                               - Impossible
  $400,000 - Lewis exceeding 60% playing time                               - Impossible
  $250,000 - Branch exceeding 50% playing time                              - Probable
  $250,000 - Branch exceeding 55% playing time                              - Probable
  $250,000 - Branch exceeding 60% playing time                              - Probable
  $250,000 - Cannon exceeding 80% playing time                              - Probable
  $250,000 - Long exceeding 55% playing time                                - Probable
  $250,000 - Long exceeding 65% playing time                                - Probable
  $250,000 - McClellin exceeding 60% playing time                           - Impossible
  $250,000 - McClellin exceeding 65% playing time                           - Impossible
  $200,000 - Waddle exceeding 40% playing time                              - Impossible
  $400,000 - Waddle exceeding 60% playing time                              - Impossible
   $50,000 - Blount exceeding 750 yards rushing                             - Earned
   $50,000 - Blount exceeding 800 yards rushing                             - Earned
  $100,000 - Blount exceeding 850 yards rushing                             - Earned
  $100,000 - Blount exceeding 900 yards rushing                             - Earned
  $100,000 - Blount exceeding 950 yards rushing                             - Earned
  $100,000 - Blount exceeding 1,000 yards rushing                           - Probable
  $100,000 - Blount exceeding 1,050 yards rushing                           - Probable
  $100,000 - Blount exceeding 1,100 yards rushing                           - Probable
  $500,000 - Edelman's receptions incentive                                 - Probable
  $218,750 - Solder being on the 46-man active roster for 10 games          - Earned
  $125,000 - Solder being on the 46-man active roster for the last 4 games  - Probable
  $140,625 - Edelman being on the 46-man active roster for 11 games         - Earned
  $187,500 - Edelman being on the 46-man roster for the last 4 games        - Probable
  $125,000 - Sheard being on the 46-man roster for 15 games                 - Probable
  $125,000 - Long being on the 46-man roster for 16 games                   - Probable
   $50,000 - McClellin being on the 46-man roster for 14 games              - Probable
   $62,500 - McCourty being on the 46-man roster for 16 games               - Probable
   $46,875 - Cannon being on the 46-man roster for 15 games                 - Probable
   $25,000 - Blount being on the 46-man roster for 16 games                 - Probable
   $12,500 - Chung being on the 46-man roster for 16 games                  - Probable
    $7,812 - Ebner being on the 46-man roster for 16 games                  - Probable

Totals
$5,000,000 Impossible
  $550,000 Unlikely
  $400,000 Earned and will count against 2017 cap
  $500,000 Possible and will count against 2017 cap
$1,800,000 Probable and will count against 2017 cap
  $359,375 Earned and counting against 2016 cap
  $767,187 Probable and will count against 2016 cap
$9,376,562 NLTBE incentive

As far as I know, the Patriots will not be credited with any unreached LTBE incentives (Sebastian Vollmer’s 46-man active roster bonus) in 2016. What will happened is that any unreached LTBE incentives will be used to offset NLTBE incentives that were actually earned by other players at the end of the year and there will be an adjustment made to the Patriots 2017 cap number.

After the Week 13 Rams Game

Negative means that the player will reach or has reached a NLTBE incentive
Positive means that the player will not earn a LTBE incentive

Unearned LTBE Incentives ($1,387,500 total)

* Sebastian Vollmer’s 46-man active roster bonus ($875,000)
* LaAdrain Waddle’s playing-time ($100,000)
* Jonathan Freeny’s 46-man active roster bonus ($100,000)
* Rob Gronkowski’s 46-man active roster bonus ($218,750)
* Chris Hogan’s 46-man active roster bonus ($31,250)
* LaAdrian Waddle’s 46-man active roster bonus ($50,000)
* Brandon Bolden’s 46-man active roster bonus ($12,500)

Earned NLTBE Incentives ($3,450,000 total)

* Julian Edelman’s receptions (-$500,000)
* Nate Solder being selected to the Pro Bowl (-$500,000)
* LeGarrette Blount being selected to the Pro Bowl (-$250,000)
* LeGarrette Blount exceeding 750 yards rushing (-$50,000)
* LeGarrette Blount exceeding 800 yards rushing (-$50,000)
* LeGarrette Blount exceeding 850 yards rushing (-$100,000)
* LeGarrette Blount exceeding 900 yards rushing (-$100,000)
* LeGarrette Blount exceeding 950 yards rushing (-$100,000)
* LeGarrette Blount exceeding 1,000 yards rushing (-$100,000)
* LeGarrette Blount exceeding 1,050 yards rushing (-$100,000)
* LeGarrette Blount exceeding 1,100 yards rushing (-$100,000)
* Alan Branch’s 50% playing-time incentive (-$250,000)
* Alan Branch’s 55% playing-time incentive (-$250,000)
* Alan Branch’s 60% playing-time incentive (-$250,000)
* Chris Long’s 55% playing-time incentive (-$250,000)
* Chris Long’s 65% playing-time incentive (-$250,000)
* Marcus Cannon’s 80% playing-time incentive (-$250,000)

* Totals (-$2,062,500)

The $2,062,500 LTBE/NLTBE negative adjustment will be included in the Patriots 2017 adjusted salary cap number calculation as a debit. If 2017 League Cap is $168 million, the Patriots 2017 adjusted cap number would then be $165,937,500 before including the 2016 rollover amount. I currently project that the 2016 rollover amount will be $7,000,000. So my current projection for the Patriots 2017 adjusted cap number is $173,552,500 (League Cap of $168 million plus $7,000,000 rollover minus $2,062,500 adjustment plus $600,000 credit for Dominique Easley, $10,000 credit for Steven Scheu and a $5,000 credit for Woodrow Hamilton). Please note that the Patriots may receive a $3.25 million credit if Aaron Hernandez is convicted in his double-murder case. Please also note that the Patriots may have to pay back up to $4.5 million in borrowed cap space.

Using all of the above projections which will change frequently between now and the start of the 2017 League Year in early March here is my current estimate for the Patriots 2017 cap space number.

League Cap 	                        168,000,000
Prior Year Carryover 	                  7,000,000
Adjustment 	                         (1,400,000)
Patriots Adjusted Cap 	                173,600,000
2017 Cap Commitment 	                115,100,000
after tendering 4 ERFAs and
signing 10 practice squad players
54 players signed or tendered
2017 Cap Space 	                        58,500,000

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Once again the Patriots take care of their practice squad players, especially DJ Foster

Written by: Miguel Benzan
Posted December 3, 2016 at 9:07 am

The Patriots have a long history of paying some of their practice squad players more than the minimum salary. Today I learned that the Patriots continued this fine tradition by increasing the weekly pay of two practice squad players (Chris Barker and DeAndrew White) and paying DJ Foster like he is on the 53-man roster as opposed to being on the practice squad.

Background – The 2016 standard weekly pay for a practice squad player is $6,900. The 2016 standard weekly pay for a NFL rookie is $26,470.59.

Chris Barker who had already received a pay increase in September had his weekly pay from $10,000 to $15,000. DeAndrew White who was making $6,900 weekly will be making $10,000 a week. DJ Foster who was signed to the Patriots practice squad on Wednesday, November 30, is being paid like a rookie on the 53-man roster. So instead of being paid $6,900 a week he is being paid $26,470.59, a difference of close to $20,000 a week. Foster’s cap number while on the practice squad is $132,353. If he was being paid the standard practice squad pay, it would have been $34,500. This increase surely shows how much the Patriots value Foster and will prevent any team from signing him to their 53-man roster as there is no financial incentive for him to now leave the Patriots.

The Patriots have 10 players on their practice squad. The following players are being paid more than the minimum
DJ Foster – $26,470.59
Chris Barker – $15,000
DeAndrew White – $10,000
Tyler Gaffney – $10,000

Former practice squad players (Bishop Sankey, Geneo Grissom and Anthony Johnson) were also being paid more than the minimum before their stays on the Patriots practice squad ended.

Why pay practice squad players more than the minimum? Show appreciation and encourage them to stay with the Patriots if offered a chance to sign with another team.

Little gestures like these make me proud to be a fan of the New England Patriots. The Patriots are the only team in the NFL that is paying at least 4 practice squad players more than the minimum. Several teams are paying 1 player. A couple of teams are paying 2 players more than the minimum. No team is paying 3 players. The New England Patriots are paying 4.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Looking at the salary cap impact of a possible Alan Branch suspension

Written by: Miguel Benzan
Posted November 21, 2016 at 4:33 pm

On Monday, November 21 3:07PM ESPN’s Adam Schefter tweeted that “Patriots DT Alan Branch is being suspended four games for violating drug policy, sources tell ESPN. Tested positive for marijuana. Appealing”. This blog will examine the salary cap implications for both Alan Branch and the New England Patriots.

How will Alan Branch’s suspension affect his wallet?

Branch will miss 4 games. His 2016 salary is $1,200,000. 4/17ths of $1.2 million is $282,353. Branch will also miss out on earning 4 46-man active roster bonuses worth $25,000 for a total of $100,000. Alan Branch was well on his way to earning $750,000 in playing-time incentives. In ten games this season Alan Branch has played in over 61% of the Patriots defensive snaps. His playing-time incentives are tiered.

* $250,000 for 50% playing-time
* Another $250,000 for 55%
* A final $250,000 for 60%

Missing 4 games mathematically eliminates any chances of reaching the 55% or 60% levels. He would have to play 100% of the snaps in the last two games to even have a shot of reaching the 50% level. That is highly unlikely especially since the highest percentage of snaps Branch has played was 77.9% in Week 6.

Grand total
$282,353 – lost salary
$100,000 – lost 46-man active roster bonuses
$750,000 – lost playing-time incentives
=========
$1,132,353

Missing out 4 games will also lower Branch’s performance-based pay at the end of the season.  This suspension will also adversely Branch’s free-agency value. Before the news of this suspension broke Branch was one of my leading contenders to be extended through the 2017 season. Do not see that happening now.

How will Alan Branch’s suspension affects the New England Patriots cap-wise?

In 2016 the Patriots will gain $282,353 in cap space as they do not have to pay Branch for four weeks. After the Branch suspension I have the Patriots 2016 cap number as $9,805,873. In 2017 the Patriots will receive a $100,000 credit on their cap since Branch will not earn his 46-man active roster bonuses. Branch’s 46-man active roster bonuses were considered LTBE (Likely to Be Earned) for 2016 since he was active for 16 games in 2015. Since Branch will now not earn his NLTBE (Not Likely to Be Earned) playing-time incentives they will not be a part of the incentive adjustment calculation that occurs after season’s end.Before this suspension I had the Patriots with a negative adjustment of $2,243,750. After the suspension I now have the Patriots with a negative adjustment of $1,393,750 (a $850,000 swing).

How can the New England Patriots replace Alan Branch on the roster?

The other defensive tackles on the Patriots roster are Malcom Brown, Woodrow Hamilton, and 3rd-round pick Vincent Valentine. I expect the trio to see an increase in their snaps.  These former Patriots (Terrance Knighton, Markus Kuhn, Ishmaa’ily Kitchen) are now street free agents and can be signed by the Patriots today. My guess is that the Pats will be calling one or more of them to try them out. As for other defensive tackles who were recently on the Patriots roster a good number of them are on other teams. Anthony Johnson was signed off the Patriots practice squad by the Jets on November 9th. Joe Vellano is now on the Falcons practice squad. Dominique Easley is now on the Rams. John Hughes and Sealver Siliga are now on the Tampa Bay Buccaneers.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Looking at the New England Patriots 2017 free agents – RFAs

Written by: Miguel Benzan
Posted November 19, 2016 at 9:12 am

Am proud to announce that my good friend Felipe Von Zuben asked me to write a weekly column for him that will be translated into Portuguese. Felipe is the one of the driving forces behind the Patriotas website. Patriotas is the official Brazilian New England Patriots Fan Club. This column will be first published here in English and Felipe will then translate into Portuguese so it will appear on the Patriotas website on Thursday

The New England Patriots as well as the rest of the NFL will have several free agents set to hit the market in March. Free agency will begin at 4PM, March 9th. Teams can start to release players sometime in February 8th. Released veterans can then be immediately signed by another team while players with less than 4 accrued seasons go through the waiver season.

Some basic definitions –

Accrued Season
The number of accrued seasons determines the free agency status for the player. To gain an accrued season the player must be at full pay status for a minimum of 6 regular season games. They player does not gain an accrued season if the player is on Reserve PUP, Commissioner’s Exempt List, or a team’s practice squad. Games on IR do count in the accrued season calculation.

Exclusive Rights Free Agent – ERFA
A player with 2 or less accrued seasons at the completion of their contract.

Unrestricted Free Agent
A player with 4 or more accrued seasons at the completion of their contract. Unrestricted free agents are free to sign with any team as soon as they become a free agent. Unrestricted free agents become part of the 2018 compensatory picks calculation if they sign with another team

Restricted Free Agent
A player with 3 or less accrued seasons at the completion of their contract. The team can choose one of three right of refusal tenders on the player. A first round tender, second round tender, or original draft position tender. Each tender has an assigned contract value amount. Another team can attempt to sign the player to a new contract, but the original team has the right to match it. If the original team does not match they will receive draft value equaling the original tender. If a team places a 1st round tender on a RFA and another team signs that player to a tender offer and the player’s old team does not match the player’s old team will get the new team’s 2017 first round pick. If a team places a 2nd round tender on a RFA and another team signs that player to a tender offer and the player’s old team does not match the player’s old team will get the new team’s 2017 second round pick. If a team places a low round tender on a RFA and another team signs that player to a tender offer and the player’s old team does not match the player’s old team will get the new team’s draft selection at the player’s original draft round. The player’s old team will not receive any draft picks if the player was undrafted.

The minimum increase in RFA tenders is 5% while the maximum increase is 10%. If the increase in the League Cap is between 5% and 10% then the increase in the RFA tenders will equal that increase. Last year’s low RFA tender was $1.671 million. So the range for the low RFA tender in 2017 will be between $1.755 and $1.838 million. Last year’s second-round RFA tender was $2.553 million. So the range for the 2nd round RFA tender in 2017 will be between $2.681 and $2.808 million. Last year’s first-round RFA tender was $3.635 million. So the range for the 1st round RFA tender in 2017 will be between $3.817 and $3.999 million.RFAs can negotiate with other teams starting at the beginning of the League Year. The RFA tender is not guaranteed so the player can then be waived without any dead money. The deadline to sign RFAs to offer sheets is 4PM April 21st, a Friday.

This look at the 2017 Patriots free agency will examine the Patriots RFAs. Last week I look at the ERFAs. Next week I will look at the UFAs.

The below graphic lists the 3 Patriots players who are scheduled to become restricted free agents (RFAs) at the start of the 2017 League Year.

2017 Patriots Restricted Free Agents

RFAs

TE Michael Williams Williams has three accrued seasons (2013, 2015 and 2016). I do not expect the Patriots to tender him. Do expect that the Patriots will reach a one-year deal with Michael Williams. His 2017 salary will be $540,000. It will not be not guaranteed. If the Patriots do not tender Michael Williams, he will then become a street free agent at the start of free agency and the Patriots will not receive any compensation (2017 or 2018) if he signs elsewhere. Level of confidence that Michael Williams will not get tendered – 100% since $1.755 million is a bit much for a player coming off IR. Cap space taken up – $75,000 because the Patriots should have 51 players with cap hits of at least $465,000 when the 2017 League Year begins in March. In March of 2017 we will be in the period where not everyone’s salary is counted against the cap. Only the salaries of the players with the 51 highest cap numbers will be.

OT Cameron Fleming Fleming has three accrued seasons (2014, 2015 and 2016 ). I expect the Patriots to tender him at the low tender level. His 2017 salary will be between $1.755 and $1.838 million. Fleming’s salary will not be not guaranteed. If the Patriots do not tender Cameron Fleming, he will then become a street free agent at the start of free agency and the Patriots will not receive any compensation (2017 or 2018) if he signs elsewhere. If the Patriots tender Cameron Fleming and another team signs him to an offer sheet and the Patriots do not match that offer sheet, the Patriots will receive his new team’s 2017 fourth round pick. If a team has multiple fourth-round picks, they must give up their assigned pick or a pick that is better than their assigned pick. If a team does not have a fourth-round pick, they must give up a pick in the 3rd round. Level of confidence that Cameron Fleming will get tendered – 90%. My confidence level will go to 100% if the Patriots release LaAdrian Waddle before the start of free agency. I doubt that the Patriots will tender Fleming at the second or first round levels. Cap space taken up – between $1.3 million and $1.4 million because the Patriots should have 51 players with cap hits of at least $465,000 when the 2017 League Year begins. In March of 2017 we will be in the period where not everyone’s salary is counted against the cap. Only the salaries of the players with the 51 highest cap numbers will be. Given that Marcus Cannon, the Patriots starting right tackle, is not signed past the 2016 season I doubt that Fleming will agree to an extension in the early part of 2017 that does not pay him like a starter if he happens to become a starter in 2018.

CB Malcolm Butler Butler has three accrued seasons (2014, 2015 and 2016 ). I expect the Patriots to tender him at the first round tender level. His 2017 salary will be between $3.817 and $3.999 million. Butler’s salary will not be not guaranteed. If the Patriots do not tender Malcolm Butler, he will then become a street free agent at the start of free agency and the Patriots will not receive any compensation (2017 or 2018) if he signs elsewhere. If the Patriots tender Malcolm Butler and another team signs him to an offer sheet and the Patriots do not match that offer sheet, the Patriots will receive his new team’s 2017 first round pick. If a team like the Cleveland Browns has multiple first-round picks, they must give up their assigned pick or a pick that is better than their assigned pick. If a team like the Los Angeles Rams does not have a first-round pick, they must acquire a first-round pick that is better than their assigned first round pick in order to sign Butler to an offer sheet. A team like the Minnesota Vikings who does not have a first-round pick does not acquire a first-round pick that is better than their assigned first round pick they can not sign Butler to an offer sheet. Level of confidence that Malcolm Butler will get tendered at the first round tender level – 100%. There is no chance that the Patriots will tender Butler at the low tender level since that would mean not receiving any compensation back for losing a starting cornerback. I doubt that the Patriots will tender Butler at the second round levels because a 2nd round pick is not enough return for a top cornerback.  Cap space taken up – between $3.4 million and $3.5 million because the Patriots should have 51 players with cap hits of at least $465,000 when the 2017 League Year begins. In March of 2017 we will be in the period where not everyone’s salary is counted against the cap. Only the salaries of the players with the 51 highest cap numbers will be.

Next week’s blog will look at the UFAs. Over the Thanksgiving holiday weekend I may also blog about extending Malcolm Butler.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL

Looking at the New England Patriots 2017 free agents – ERFAs

Written by: Miguel Benzan
Posted November 11, 2016 at 6:27 am

Am proud to announce that my good friend Felipe Von Zuben asked me to write a weekly column for him that will be translated into Portuguese. Felipe is the one of the driving forces behind the Patriotas website. Patriotas is the official Brazilian New England Patriots Fan Club. This column will be first published here in English and Felipe will then translate into Portuguese so it will appear on the Patriotas website on Thursday

The New England Patriots as well as the rest of the NFL will have several free agents set to hit the market in March. Free agency will begin at 4PM, March 9th. Teams can start to release players sometime in February 8th. Released veterans can then be immediately signed by another team while players with less than 4 accrued seasons go through the waiver season.

Some basic definitions –

Accrued Season
The number of accrued seasons determines the free agency status for the player. To gain an accrued season the player must be at full pay status for a minimum of 6 regular season games. They player does not gain an accrued season if the player is on Reserve PUP, Commissioner’s Exempt List, or a team’s practice squad. Games on IR do count in the accrued season calculation.

Exclusive Rights Free Agent – ERFA
A player with 2 or less accrued seasons at the completion of their contract.

Restricted Free Agent
A player with 3 or less accrued seasons at the completion of their contract. The team can choose one of three right of refusal tenders on the player. A first round tender, second round tender, or original draft position tender. Each tender has an assigned contract value amount. Another team can attempt to sign the player to a new contract, but the original team has the right to match it. If the original team does not match they will receive draft value equaling the original tender. If a team places a 1st round tender on a RFA and another team signs that player to a tender offer and the player’s old team does not match the player’s old team will get the new team’s 2017 first round pick. If a team places a 2nd round tender on a RFA and another team signs that player to a tender offer and the player’s old team does not match the player’s old team will get the new team’s 2017 second round pick. If a team places a low round tender on a RFA and another team signs that player to a tender offer and the player’s old team does not match the player’s old team will get the new team’s draft selection at the player’s original draft round. The player’s old team will not receive any draft picks if the player was undrafted.

The minimum increase in RFA tenders is 5% while the maximum increase is 10%. If the increase in the League Cap is between 5% and 10% then the increase in the RFA tenders will equal that increase. Last year’s low RFA tender was $1.671 million. So the range for the low RFA tender in 2017 will be between $1.755 and $1.838 million. Last year’s second-round RFA tender was $2.553 million. So the range for the 2nd round RFA tender in 2017 will be between $2.681 and $2.808 million. Last year’s first-round RFA tender was $3.635 million. So the range for the 2nd round RFA tender in 2017 will be between $3.817 and $3.999 million.RFAs can negotiate with other teams starting at the beginning of the League Year. The RFA tender is not guaranteed so the player can then be waived without any dead money. The deadline to sign RFAs to offer sheets is 4PM April 21s, a Friday.

Unrestricted Free Agent
A player with 4 or more accrued seasons at the completion of their contract. Unrestricted free agents are free to sign with any team as soon as they become a free agent. Unrestricted free agents become part of the 2018 compensatory picks calculation if they sign with another team

This look at the 2017 Patriots free agency will start off with the Patriots ERFAs

The below graphic lists the 22 Patriots players who are scheduled to become free agents at the start of the 2017 League Year.

2017 Patriots Free Agents Tenders

ERFAs

CB Justin Coleman who will be an ERFA. Coleman has two accrued seasons (2015 and 2016). I expect the Patriots to tender him. His 2017 salary will be $615,000. It will not be not guaranteed. If tendered, Justin Coleman must sign the tender in order to play in the NFL in 2017. If the Patriots do not tender Justin Coleman, he will then become a street free agent at the start of free agency and the Patriots will not receive any compensation if he signs elsewhere. Level of confidence that Justin Coleman will get tendered – 100%. Cap space taken up – $150,000 because the Patriots should have 51 players with cap hits of at least $465,000 when the 2017 League Year begins in March. In March of 2017 we will be in the period where not everyone’s salary is counted against the cap. Only the salaries of the players with the 51 highest cap numbers will be.

S Brandon King who will be an ERFA. King has one accrued season (2015 and 2016 ). I expect the Patriots to tender him. His 2017 salary will be $615,000. It will not be not guaranteed. If tendered, Brandon King must sign the tender in order to play in the NFL in 2017. If the Patriots do not tender Brandon King, he will then become a street free agent at the start of free agency and the Patriots will not receive any compensation if he signs elsewhere. Level of confidence that Brandon King will get tendered – 100%. Cap space taken up – $150,000 because the Patriots should have 51 players with cap hits of at least $465,000 when the 2017 League Year begins. We are in the period where not everyone’s salary is counted against the cap. Only the salaries of the players with the 51 highest cap numbers are.

Woodrow Hamilton who will be an ERFA. Hamilton will have one accrued season (2016). I expect the Patriots to tender him. His 2017 salary will be $540,000. It will not be not guaranteed. If tendered, Woodrow Hamilton must sign the tender in order to play in the NFL in 2017. If the Patriots do not tender Hamilton, he will then become a street free agent at the start of free agency and the Patriots will not receive any compensation if he signs elsewhere. Level of confidence that Hamilton will get tendered – 100%. Cap space taken up – $150,000 because the Patriots should have 51 players with cap hits of at least $465,000 when the 2017 League Year begins. We are in the period where not everyone’s salary is counted against the cap. Only the salaries of the players with the 51 highest cap numbers are.

Matt Lengel who will be an ERFA. Lengel will have one accrued season (2016). I expect the Patriots to tender him. His 2017 salary will be $540,000. It will not be not guaranteed. If tendered, Matt Lengel must sign the tender in order to play in the NFL in 2017. If the Patriots do not tender Lengel, he will then become a street free agent at the start of free agency and the Patriots will not receive any compensation if he signs elsewhere. Level of confidence that Lengel will get tendered – 100%. Cap space taken up – $150,000 because the Patriots should have 51 players with cap hits of at least $465,000 when the 2017 League Year begins. We are in the period where not everyone’s salary is counted against the cap. Only the salaries of the players with the 51 highest cap numbers are.

Why I am so confident that the Patriots will tender all of their ERFAs, as far as I can recall they have always tendered an ERFA who ended the season on the 53-man roster. The only ERFAs that have not been tendered ended the prior season on IR. The latest example of an ERFA not being tendered is Greg Orton in 2015. He spent the entire 2014 season on IR.

If the Patriots really like an ERFA, they may not tender him so that they can sign him to a deal after the start of the League Year that pay him more cash than the minimum. The Patriots once did that with Brian Tyms in 2015.

Next week’s blog will look at the RFAs.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL

Patscap breaks down the Jamie Collins trade

Written by: Miguel Benzan
Posted October 31, 2016 at 7:09 pm

On October 31, 2016 the New England Patriots traded Jamie Collins, a 2013 second round pick, to the Cleveland Browns, for a conditional 2018 fourth-round pick. Given that Adam Schefter who was the first to report the trade, reported that the trade was for the Browns 2017 3rd round compensatory pick it seems very likely that the condition is that if the Browns are awarded a 2017 3rd round pick that pick will be traded to the Patriots and if the Browns are not awarded a 2017 3rd round compensatory pick the Browns will trade their assigned 2018 4th round pick.

What does this trade mean for the Patriots?

* It clears $485,929 in 2016 cap space as the Browns now become responsible for 9 weeks of Collins’ $917,865 salary. 917,865 divided by 17 weeks times 9 weeks = $485,929.
* It will allow the Patriots to use the franchise tag on another player. As of Halloween 2016 these Patriots (Hightower, Bennett, Blount, Scruggs, Ryan, Harmon, Branch, Long, Bolden, Cannon, Develin, Mingo, Sheard and Vollmer) are scheduled to become UFAs after the 2016 season.
* It adds one more draft pick to their 2017 draft capital
* It prevents Collins from being a bad apple in the locker room because of any unhappiness with his lack of an extension. Please note that I am not saying that Collins would have been a bad apple – just pointing out that he could have been.

Some frequently asked questions about the Jamie Collins trade

Q: How much cap space is Jamie Collins now taking up on the Patriots 2016 cap?
A: $716,994
$6,240 offseason workout bonus
$278,818 signing bonus proration
$431,936 8 weeks of his salary

Q: How much cap space did this trade create on October 31?
A: $485,929 – the Browns now become responsible for 9 weeks of Collins’ $917,865 salary.

Q: How much cap space do the Patriots now have as of October 31?
A: $9,577,422 according to my numbers.

Q: What 2017 draft picks do the Patriots now have?
A:
1 Assigned
2 Assigned
3 Assigned
3 If the Browns are awarded a 3rd round compensatory pick in 2017, they will trade it to the Patriots.
4 The lower between the Seattle’s 4th round pick and the Patriots assigned pick. Pats will lose the higher pick as part of the ________ Deflategate punishment.
5 Traded to the Cleveland Browns for Mingo
5 Denver
6 Traded to the Lions for Kyle Van Noy
6 Compensatory Pick for Akeem Hicks
7 Assigned
7 Lions as part of the Kyle Van Noy

Q: Were you surprised by this trade?
A: Yes and No. Yes, because I thought that if Collins was going to be traded it would be after being franchise tagged in February 2017. Thought that this trade would then happen closer to the 2017 draft. No, because I have never thought that the Pats would keep all of the free agents even after the Chandler Jones trade.

Q: Why trade now?
A: 1.) A 2017 3rd compensatory pick is worth more than a 2018 3rd round compensatory pick.
2.) Pats are 7 and 1 and have for the most part already clinched the AFC East.
3.) Helps to eliminate complacency.
4.) Gives more snaps to Roberts, Van Noy, and Mingo.

Q: Did the Patriots trade Collins because they were concerned that they would not get a compensatory pick for him in 2018.
A: Doubtful for two reasons. The Pats would have to sign in 2017 at least as many free agents as they lost which would be very unlikely with the number of unrestricted free agents they will have. Second, the Patriots have shown throughout the years (constructing contracts leading to compensatory picks, signing released players instead of UFAs, releasing signed UFAs before Week 10) that they are well aware of the compensatory pick process so I doubt that they would sign an UFA in 2017 while also knowing that it would cost a 3rd round pick.

Q: Can the Browns receive a 3rd round compensatory pick in 2017?
A: If Alex Mack qualifies as a 3rd round compensatory pick, they should. Nick Korte, the compensatory pick guru, projects that the Browns will get a 3rd round pick for Alex Mack if Mack plays in at least 80% of the remaining snaps this year. Nick Korte projects that the Browns will get the last 3rd round compensatory pick or the 104th overall. Please note that Alex Mack has played every snap for the Atlanta Falcons this year.

Q: Were there signs that this trade was coming?
A: Yes, the Patriots signed Shea McClellin during free agency. Freeny was extended right before the season. Collins’ snaps have been decreasing throughout the year. The Patriots traded for two linebackers (Mingo and Van Noy this year). Rob Ninkovich practiced at linebacker during training camp.

Q: Could money have played a factor in the trade?
A: Yes. If Collins consider himself as a top pass-rushing LB and the Pats consider him a top non-pass rush LB, it would be hard to bridge the gap since the former (Von Miller, Justin Houston) are paid in the 16 to 19 million range while top non-rush linebackers like Lavonte David and Bobby Wagner are paid in the 10 to 12 million range.

Q: How many career sacks does Jamie Collins?
A: As of today, 10.5 which is less that some top pass rushers get in a year.

Q: How was Collins rated?
A: To my surprise, Jamie Collins was highly rated in Top 100 players rankings before the season
Pro Football Focus – 31
CBS Sportsline’s Pete Prisco – 17
Sports Illustrated – 16

Personally, I did not see it but if Collins did then it is very understandable why he would want to be paid as a top defender.

Q: How does this trade affect the 2017 cap space?
A: No effect at all since Collins was getting zero on the Patriots 2017 cap or as much as you and me.

Q: Was this trade done to help extend Dont’a Hightower?
A: Possible since it prevents the situation where Hightower is not the highest paid linebacker on the Patriots.

Q: Was this trade done to help extend Martellus Bennett?
A: Possible since there is now one less big-money Patriot to allocate future (2017 and beyond) cap space on.

Q: Was this trade done to help extend Malcolm Butler?
A: Possible since there is now one less big-money Patriot to allocate future (2017 and beyond) cap space on.

Q: Was this trade done to help extend Logan Ryan?
A: Possible since there is now one less big-money Patriot to allocate future (2017 and beyond) cap space on.

Q: Can the Browns extend Collins now?
A: Yes.

Q: If Collins leaves the Browns in free agency in March 2017, what team (Browns or the Patriots) will he count as a lost free agent in the 2018 compensatory pick calculations?
A: The Browns

Q: What is the deadline to extend Hightower, Bennett, Long, Harmon, Butler, and the rest of the free agents in 2016?
A: To take advantage of prorating any signing bonuses the deadline is the day before the end of the regular season – specifically 4PM, December 31st.

Q: What was the 2016 franchise tag for linebackers?
A: The 2016 franchise tag on linebackers was $14.129 million.

Q: What will the 2017 franchise tag for linebackers be?
A: Have seen projections between 14 and 15 million.

Q: What Patriots linebackers are signed for the future?
A: McClellin through 2018
Ninkovich through 2017
Freeny through 2018
Van Noy through 2017
Roberts through 2019

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Crafting an extension with Dont’a Hightower

Written by: Miguel Benzan
Posted October 21, 2016 at 6:33 am

Am proud to announce that my good friend Felipe Von Zuben asked me to write a weekly column for him that will be translated into Portuguese. Felipe is the one of the driving forces behind the Patriotas website. Patriotas is the official Brazilian New England Patriots Fan Club. This column will be first published here in English and Felipe will then translate into Portuguese so it will appear on the Patriotas website on Thursday. The basic format of this weekly blog piece will be:
1.) a recap of the prior week’s transactions.
2.) long answer to a question
3.) explain a salary cap term

Recapping the prior week’s transactions

Since I blogged about extending Martellus Bennett the Patriots
1.) placed Jonathan Freeny and Greg Scruggs on IR (Injured-reserve)
2.) Promoted Anthony Johnson and Geneo Grissom from the practice squad to the 53-man roster.
3.) Signed Tyler Gaffney and Jamil Douglas to the practice squad
4.) Released Ian Silberman from the practice squad
5.) Re-signed Glenn Gronkowski to the practice squad.
6.) Released Shaq Evans from the practice squad and signed Trevor Reilly to the practice squad.
7.) Nate Solder was active for the 5th time this year. He was active four times in 2015. Since he earned a NLBTE 46-man roster bonus the Pats lost $31,250 (the amount of his 46-man roster bonus) in cap space as a result.

Placing Jonathan Freeny did not change his 2016 cap number. The Patriots will receive a $100,000 credit on their 2017 cap because Freeny will not earn 8 LTBE 46-man active roster bonuses. Freeny’s 2017 cap number is now $1,735,833. If Freeny was active for all 16 games this season his 2017 cap number would have been $1,873,333.

Greg Scruggs’ salary was lowered from $675,000 to $403,000 after being placed on IR. His weekly salary dropped from $39,706 to $23,706. Scruggs’ cap number dropped from $555,882 to $379,882, a $176,000 savings.
Promoting Anthony Johnson and Geneo Grissom from the practice squad to the 53-man roster increased their cap numbers from $157,600 to $370,588, an increase of $212,988 each.

Re-signing Glenn Gronkowski took up $75,900 in cap space.
Signing Tyler Gaffney and Jamil Douglas took up $75,900 ($6,900 each week) each in cap space.
Releasing Ian Silberman created $75,900 in cap space.
Releasing Shaq Evans from the practice squad and signing Trevor Reilly to the practice squad took up $6,900 in cap space as Shaq Evans will get paid for this week as he was on the practice squad at 4PM Tuesday.

After these transactions the Patriots now have:
a.) 53-man roster
b.) 4 players (Michael Williams, Greg Scruggs, Jonathan Freeny and Jacoby Brissett) on IR
c.) 3 players (Sebastian Vollmer, Tre’ Jackson and Dion Lewis) on Reserve-PUP
d.) 10-man practice squad

As of 8:30 PM October 20th I have the Patriots with $9,269,424 in cap space for the 2016 season.

Crafting an extension for Dont’a Hightower

Joao Salles tweeted this question to me – “any idea of how much High and Collins will receive per year in FA? This week’s blog will look at Hightower. Next week’s blog will look at Jamie Collins.

Background information:

Inside Linebacker Deals Ranked by Paper APY
1.) Luke Kuechly – $10,708,366
2.) Navorro Bowman – $9,650,000
3.) Bobby Wagner – $8,795,485
4.) Lawrence Timmons – $8,333,333
5.) Brian Cushing – $7,949,000

Inside Linebacker Deals Ranked by New Money APY
1.) Luke Kuechly – $12,359,059 (not a coincidence that 59 is repeated. 59 is his uniform number)
2.) Navorro Bowman – $11,000,000
3.) Bobby Wagner – $10,750,000
4.) Lawrence Timmons – $9,559,150
5.) Brian Cushing – $8,750,000

Dont’a Hightower is 26 years old and he will turn 27 on March 12, days after NFL free agency begins in 2017. He is in the option year of his rookie deal. His 2016 cap number is $7,755,875 which consists of his $7,751,000 fully guaranteed salary and $4,875 in offseason workout bonus money. He has missed a total of 12 games since the start of his NFL career. He missed two games in 2012 and in 2016 while missing 4 games in 2014 and in 2015. He has played in all 16 games once (in 2013).

Before the 2016 season there were several Top 100 players rankings. Here’s how Dont’a Hightower was rated
Pete Prisco – 48th
ESPN – 99th
Pro Football Focus – 52nd
Sports Illustrated – 84th
NFL Players – Unrated

While looking for comparables for Dont’a Hightower I found two players that were close to Hightower in both age and talent level – Bobby Wagner and Luke Kuechly. Do not consider Clay Matthews a comparable  because when he signed his extension he was a pass-rushing OLB.  There is a significant difference between what top pass-rushing linebackers like Von Miller (19M APY and Justin Houston 16.8M) make and what top inside linebackers like Luke Kuechly (12.4M) and Bobby Wagner (10.75M) make.

Bobby Wagner who is 26 years old was extended by the Seattle Seahawks in August, 2015, weeks after turning 25 years old. He has been named to the Pro Bowl twice and was a first-team All-Pro in 2014 and a second-team All-Pro in 2015.

Wagner who was a 2nd round pick in the 2012 draft signed an extension that added four years to his deal so that it covered the 2015/2016/2017/2018/2019 seasons. Wagner received a $8M signing bonus. He also got a 2016 $4 million option bonus that was guaranteed. His 2015 salary was fully guaranteed while his 2016 and 2017 salaries were guaranteed for injury only and became or will become fully guaranteed early during those league years.  $2M of his 2018 salary will become fully guaranteed early in the 2018 league year. Wagner can earn up to $500,000 ($31,250 per game) in 46-man active roster bonus in 2016. Wagner can earn up to $1,000,000 ($62,500 per game) in 46-man active roster bonus in 2017, 2018 and in 2019.

Bobby Wagner Deal

Luke Kuechly who is 25 years old was extended by the Carolina Panthers in September of 2015 when he was 24 years old. Kuechly was the Defensive Rookie of the Year in 2012 and the NFL Defensive Player of the Year in 2013. Kuechly has been selected to 3 Pro Bowls (2013-2015) and been named to first-team All-Pro team the last 3 seasons (2013-2105). He won the Butkus (best linebacker) award in 2014 and in 2015.

Kuechly’s extension added five years to his deal so that it covered the 2015/2016/2017/2018/2019/2020/2021 seasons. He received a $19 million signing bonus in 2015 and a $6 million option bonus this year. He has a $400,000 workout bonus the last 4 years of the deal.

Luke Kuechly Deal

It seems reasonable to venture that a Hightower extension in the $10 to $13 million per year average range would be fair for both sides and would recognize

1.) that Hightower is one of the league’s best inside linebackers
2.) that he is closer to free agency than Wagner and Kuechly were when they signed their extensions
3.) the cap has shown a pattern of increasing by 8% a year

Below are three possible extensions for Hightower.
The first presumes that the deal is reached late during the 2016 season

* $10 million signing bonus which would be prorated over 5 years (2016/2017/2018/2019/2020)
* $8 million option bonus in 2017 which would be prorated over 4 years (2017/2018/2019/2020)
* $1,000,000 46-man active roster bonus ($62,500 per game) to help protect the Patriots in case of injury
* This deal would pay Hightower more cash in the first 3 years of the deal and in the first 4 years of the deal than Luke Kuechly.

Dont'a 11M APY Deal

This next deal presumes that the extension is reached after the end of the 2016 regular season. The APY will be higher since Hightower will have no injury risk discount to pass onto the Patriots.

* $18 million signing bonus which would be prorated over 5 years (2016/2017/2018/2019/2020)
* $1,000,000 46-man active roster bonus ($62,500 per game) to help protect the Patriots in case of injury

Dont'a 11.5M APY Deal

This next deal presumes that the extension is reached after the end of the 2016 regular season. The 12M APY would put Hightower really close to Kuechly’s 12.4M APY.

* 208 million signing bonus which would be prorated over 5 years (2016/2017/2018/2019/2020)
* $1,000,000 46-man active roster bonus ($62,500 per game) to help protect the Patriots in case of injury

Dont'a 12M APY Deal

Q: Would the Patriots make Hightower one of the highest paid inside linebackers?
A: The Patriots made Mayo one of the highest paid inside linebackers (9.75M APY) late in 2011. The 2012 cap was just over $120 million. It is very likely that the 2017 cap will be at least a third greater than the 2012 cap.

Q: What was the 2016 franchise tag for linebackers?
A: 14.129 million

Q: What is your estimate for the 2017 franchise tag for linebackers?
A: 14 million

Salary Cap Glossary

Q:What is PUP??

A: A player who fails his club’s pre-season physical at the start of training camp may be placed on the club’s Physically Unable to Perform (PUP) list. A player on PUP is eligible to receive his salary, but is ineligible for games and practices; he is, however, allowed to attend team meetings. For a three (3) week period beginning with the day after the club’s 6th regular season game and ending on the day after the 9th regular season game, a player on PUP may practice with his club and/or be restored to the club’s 53 man roster (provided it is done before the day after the 9th regular season game). Note that there are two different types of PUP. Players that land on reserve-PUP are ineligible to play or practice for the first six weeks of the regular season. Players on active-PUP can be taken off the list at any point during training camp. Once a player is taken off active-PUP and returns to practice, he cannot be placed on reserve-PUP later. Please note that a player on PUP will count against the cap. Players on active-PUP count against the 900-man roster limit while players on reserve-PUP do not.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL

Crafting an extension with Martellus Bennett

Written by: Miguel Benzan
Posted October 12, 2016 at 11:48 pm

Am proud to announce that my good friend Felipe Von Zuben asked me to write a weekly column for him that will be translated into Portuguese. Felipe is the one of the driving forces behind the Patriotas website. Patriotas is the official Brazilian New England Patriots Fan Club. This column will be first published here in English and Felipe will then translate into Portuguese so it will appear on the Patriotas website on Thursday. The basic format of this weekly blog piece will be:
1.) a recap of the prior week’s transactions.
2.) long answer to a question
3.) explain a salary cap term

Recapping the prior week’s transactions

Since I blogged on the salary cap impact of the Patriots waiving Jonathan Cooper the Patriots released Glenn Gronkowski from the practice squad and re-signed Ian Silberman to the practice squad and signed Shaq Evans.

Releasing Glenn Gronkowski created $75,900 in cap space.
Signing Shaq Evans took up $82,800 ($6,900 each week) in cap space.
Re-signing Ian Silberman took up $82,800) in cap space.
Summing up these 3 practice squad transactions the Patriots lost $89,700 in cap space.

After the 3 practice squad transactions the Patriots have:
a.) 53-man roster
b.) 2 players (Michael Williams and Jacoby Brissett) on IR
c.) 3 players (Sebastian Vollmer, Tre’ Jackson and Dion Lewis) on Reserve-PUP
d.) 10-man practice squad.

As of 8:30 PM October 12th I have the Patriots with $9,794,138 in cap space for the 2016 season.

Crafting an extension for Martellus Bennett

.TB12 aks southpawXLIX tweeted this question to me – “do you estimate that the Patriots have the cap space for a Bennett extension?”.

The answer is yes.  Currently the Patriots have around 10 million in cap space for the 2016 season and have committed very little to future cap years.
2017 – $102 million
2018 – $81 million
2019 – $54 million

.TB12 also asked what a Bennett extension would like.

Background information: Martellus Bennett is 29 years old and he will turn 30 on March 10, a day after NFL free agency begins in 2017. He is in the last year of a 4-year $20.4 million contract. He has a total of 9 games since the start of his NFL career. He missed two games in 2009 and in 2011 while missing 5 games in 2015 after fracturing his ribs. He has played in all 16 games 5 times (2008, 2010,2012,2013, and 2014). The Patriots are mindful of the salary cap hierarchy so if extended by the Patriots Bennett should not expect to exceed Rob Gronkowski’s APY of 9 million.  When he was extended in 2012 Aaron Hernandez was scheduled to have cap numbers of 7 million in both 2017 and 2018.

Bennett is playing on a 5.1M APY deal
5M APY deal ties for 17th highest.
6M – 16th
7M – 14th
8M – 7th
9M – tied for 5th
10M – tied for 1st

While looking for comparables for Martellus Bennett I found two players that were close to Bennett in both age and talent level – Delanie Walker and Greg Olsen

Delanie Walker who is 32 years old was extended by the Titans in May. His extension added two years to his deal so that it covered the 2016/2017/2018 seasons. Walker received a $2.5M signing bonus. He also got a 2016 $1.5m roster bonus that was guaranteed. His 2.7 million 2016 salary is fully guaranteed. $1.5M of his 2017 salary becomes fully guaranteed the 5th day of the 2017 league year. He also has a $50,000 workout bonus each year of the deal and can earn up to $250,000 ($15,625 per game) in 46-man active roster bonus each year. Walker has a $500,000 roster bonus that is due early in 2018 so as to presumably force the Titans to make decision early on him.

Delanie Walker Deal

Greg Olsen was extended by the Carolina Panthers in March of 2015, a week before he turned 30. His extension added three years to his deal so that it covered the 2015/2016/2017/2018 seasons. Olsen received a $12 million signing bonus. He has a workout bonus each year of the deal ($100,000 in 2015; $250,000 the last 3 years of the deal).

Greg Olsen Deal

It seems reasonable to venture that a Bennett extension in the $7 to $8 million per year average range would be fair for both sides and would recognize that Bennett, while not the top dog on the Patriots, is one of the league’s best tight ends. A possible deal would have the following parameters:

* $6 million signing bonus which would be prorated over 3 years (2016/2017/2018)
* Fully guaranteed  2017 salary.
* $100,000 offseason workout bonus
* $400,000 46-man active roster bonus

Martellus Bennett Deal

This deal averages 8 million per year in new money over the two extended years. That 8M APY would give Bennett the 7th highest APY for a tight end.  Bennett’s 2017 and 2018 cap numbers are the same as Aaron Hernandez’s would have been.

Salary Cap Glossary

A credited season determines the minimum salary of a player with X numbers of credited seasons.
An accrued season determines when a player reaches free agency. If a player at the end of his contract has 2 or fewer accrued seasons, he will become a ERFA (Exclusive Rights Free Agent). If a player at the end of his contract has 3 accrued seasons, he will become a RFA (Restricted Free Agent). If he has 4 or more accrued seasons to his credit, he will become an UFA (Unrestricted Free Agent). A player need 6 games to get credit for an accrued season; 3 games on the 53-man roster to get credit for a credited season. Games on IR or on PUP count in the accrued season calculation but do NOT count in the credited season calculation.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Explaining the salary cap impact of the Patriots waiving Jonathan Cooper

Written by: Miguel Benzan
Posted October 10, 2016 at 5:41 pm

On Saturday October 8th the New England Patriots waived Jonathan Cooper. The deadline for a team to claim Cooper was 4PM October 10th. The Cleveland Browns have according to various reports. I believe that Ian Rapoport may have been the first. This blog will attempt to explain the salary cap impact of the New England Patriots waiving Cooper while also answering questions about the impact.

When the Patriots acquired Jonathan Cooper as part of the Chandler Jones trade, they assumed responsibility for his 2016 roster bonus and his 2016 salary. Both of his roster bonus and his salary were fully guaranteed. The Patriot paid Cooper his $1,713,954 roster bonus in the early part of training camp. Cooper was on the Patriots roster for 5 weeks so they are responsible for 5/17ths (17 weeks and not 16 games since players are paid for the bye week) of his $675,000 salary. $675,000 divided by 17 weeks times 5 weeks equals $198,529. The Browns now become responsible for 12/17ths of his salary or $476,471. Cooper will now count as dead money on the 2016 Patriots salary cap. His total dead money is $1,713,954 plus $198,529 or $1,918,723. There is no 2017 dead money with Cooper nor will the Pats receive a credit on their 2017 cap for Cooper.

Q: Eric Peterson @ericpaulpete was one of several Twitter followers who basically asked: How did the Browns claiming Cooper help the Pats?
A: The Browns took on the responsibility of the remainder of Cooper’s guaranteed salary freeing up $476,471 in cap space for the Patriots. If Cooper had gone unclaimed, his entire $675,000 salary would have remained on the Patriots salary cap since it was fully guaranteed.

Added on October 11th: Q: When a player like Cooper is waived on Saturday, when is the deadline for him to be claimed?
A: 4PM Monday. Sundays during the season do not count as a business day for the NFL in terms of transactions.

Added on October 11th: Q: Did the Pats waive Cooper with the hopes of lowering his salary?
A: Very unlikely. Cooper’s salary was $675,000. The minimum salary for a player with two credited seasons like Cooper is $600,000. $75,000/17 *12 = $52,941. Why risk losing a player for $52,941 when you already have more than enough cap space for the rest of the year.

Q: Will the Patriots get a compensatory pick for Cooper?
A: No. If Cooper leaves the Browns next offseason as a free agent he will count as a lost free agent for the Browns in the 2018 comp pick calculations. By waiving Cooper the Pats opted not to have Cooper possibly count as a lost free agent. Their decision has a great deal of logic behind it. Pats are likely to lose more free agents this offseason than they will sign. The maximum number of compensatory picks a team can receive is 4. If Cooper had remained on the roster he may not have played a snap for them as the Pats have committed to playing their offensive line starters play 100% of the snaps.

Q: How much cap space do the Patriots now have?
A: I have the Patriots cap space as $9,883,838. Before the Browns claimed Cooper I had the Patriots cap space number as $9,407,367.

Q: Is ten million in cap space enough for the rest of the season?
A: It is more than enough to cover the rest of the season expenses.
1.) replacing injured players
2.) 53-man roster turnover
3.) practice-squad turnover
4.) paying reached NTLBE 46-man active roster bonuses. 12 Patriots can earn up a total of $1,301,562 if they are active for the remaining twelve games in the Patriots season.
5.) extensions with players with low salaries (example, Butler, Develin, Fleming)

Q: Why spend all that money and never learn if he can play at all? I know he was hurt but that happens.
A: What the Patriots did learn about Jonathan Cooper was not enough to choose an alternative option to free up a roster spot. Plus, the Patriots currently have good depth at the interior offensive line positions and also have Chris Barker on their practice squad.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Cap-Sized thoughts before the Bills game

Written by: Miguel Benzan
Posted October 1, 2016 at 9:42 pm

Had some various thoughts that were not long enough to justify blogging on them so I decide to create this mish-mash on this first day of October

1.) Glad to see Oliver Thomas back on the Patriots coverage.

2.) Have to thank Doug Kyed and Danny Goldberg for helping me resolve my Twitter password problem.

3.) There was a report this week that the Patriots had the lowest payroll in the NFL with spending $108 million in cash. That report is incorrect. That report was based on looking at http://www.spotrac.com/nfl/cash/ which was not including the cash due to Tom Brady and Rob Ninkovich because they were suspended at the time of the report. On the Spotrac main cash page for the Patriots http://www.spotrac.com/nfl/new-england-patriots/cash/ they have the Patriots cash spending at over $140 million. 140 million is a lot closer to my cash total of $138 million for the Patriots than is $108 million.

4.) Professional Patriots troll Bart Hubbuch displayed his ignorance of the salary cap with this tweet – “Many people around the NFL have speculated this very thing. Brady is his agent’s only client and keeps taking way below value. Very curious.” I know of at least two other Patriots who are clients of Don Yee – Julian Edelman and Jimmy Garoppolo. Brady’s 2010 deal made him the highest paid player in the NFL. When a player is extended with two years left on his deal as it often happened with Brady and Patriots the player is expected to give a discount since the team is taking on his injury risk for two years. Compare J.J. Watt’s deal with Suh’s deal with the Dolphins as an example.

5.) As of 9:30 PM October 1st the Patriots have 15 players who are scheduled to hit unrestricted free agency after this year. I expect a couple of them to be extended during the season. The most likely candidates are James Develin, Chris Long, and LeGarrette Blount.

6.) Blount’s great start (298 rushing yards in 3 games) has put him in great position to earn all of his rushing yards incentives (750,000 total if he rushes for 1,100 yards).

7.) Aaron Hernandez’s 2017/2018 cap hits were scheduled to be 7 million each so the Pats were planning to have their #2 TE with a high cap hit. Do not rule an extension with Bennett.

8.) Patriots will receive a $600,000 credit on their 2017 cap if Dominique Easley remains on the Los Angeles Rams roster for the entire 2016 season.

9.) On October 3rd Tom Brady and Rob Ninkovich can return to the Patriots 53-man roster. As of 9:40 PM my guess is that D.J. Foster and A.J. Derby will be waived to make room for them.  Any serious injury during the Bills game to a Patriots player will of course have an impact on what actually happens/

10.) 7 original members of the Patriots 10-man practice squad remain on the Patriots practice squad. Expect a couple of them to have their weekly salaries of $6,900 increased.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

The New England Patriots gained $2,805,000 in cap space by restructuring Devin McCourty’s deal

Written by: Miguel Benzan
Posted September 11, 2016 at 10:54 am

On September 11th noticed that the Patriots gained $2,300,235 in cap space according to the NFLPA Public Salary Cap Report since the 10th of September. So I tweeted out 2 possible reasons

a.) NFLPA finally decreased Tom Brady’s and Rob Ninkovich’s salaries after their suspensions. Before his suspension Tom Brady’s salary was $1 million. It is now $764,706, a decrease of $235,294.
b.) Kline waiver

Updated on September 14 – Added two more possible reasons for the large amount of cap space.

Learned from a source that Brady’s salary was indeed lowered but that the NFLPA is still counting Kline’s 2 million cap number on the Patriots salary cap. Learned from a tweet from The Boston Globe’s Ben Volin that “Source: #Patriots restructured Devin McCourty’s deal on Fri. Converted $3.74m of base salary into signing bonus. Created $2.8m of cap space”

Before this restructure McCourty’s 2016 cap number was $7,942,765 which consisted of
* his fully guaranteed salary of $4,500,000
* $3,000,000 proration of his 2015 $15 million signing bonus
* $437,500 (14 games of his 46-man active roster bonus)
* $5,265 offseason workout bonus

Devin McCourty’s current 2016 cap number is $5,137,765

* his guaranteed salary of $760,000
* $3,000,000 proration of his 2015 signing bonus proration
* $935,000 proration of his 2016 $3,740,000 signing bonus
* $437,500 (14 games of his 46-man active roster bonus)
* $5,265 offseason workout bonus

Devin McCourty’s future cap numbers were:
2017 – $10M
2018 – $11M
2019 – $12.5M

His future cap numbers are now:
2017 – $10,935,000
2018 – $11,935,000
2019 – $13,435,000

Summary – the Patriots gained $2,805,000 in 2016 cap space in exchange for increasing each of McCourty’s future cap numbers by $935,000.

Tom Forde on Twitter asked “did McCourty ask for this to happen or was it the pats request do you think ?”. I think the latter. I know that most players’ contracts contain a clause that allows the team to convert salary into signing bonus at any time. So the Patriots could have done this restructure without even asking Devin. No player is going to going to turn down receiving more money upfront while also receiving more protection from being released in the future.

It has been so long that the Patriots converted salary into signing bonus that I did not even consider it as an option for the increased cap space.

Why would the Patriots convert salary into signing bonus when they already had so much space?

In no particular order.

1.) They expect players with NLTBE (Not Likely to Be Earned) Incentives to reach them and they want to have cushion for them. Examples, Edelman has $500,000 in receptions incentives. Marcus Cannon has $300,000 in playing-time incentives.
2.) They hope to reach extensions with players that will end up increasing their 2016 cap numbers. We learned today that Rob Ninkovich was extended for the 2017 season. Other players whose extensions that would increase their 2016 cap numbers are Jamie Collins, Malcolm Butler, Duron Harmon, James Develin, Logan Ryan, Cameron Fleming, Jonathan Cooper, and Barkevious Mingo.
3.) They wish to roll over a great number of cap space into 2017 to make it easier to place the franchise tag on a player (most likely Dont’a Hightower or Jamie Collins)
4.) May want to trade for a relatively expensive player. – Added at 3:25 PM September 11
5.) They wish to roll over a great number of cap space into 2017 to make it easier to pay back cap space borrowed in 2011 and 2012. When the new CBA was agreed upon in 2011, the Salary Cap saw a reduction and, for the first few years, stagnation. Foreseeing this, the terms of the CBA allowed for teams to borrow ($3M in 2011; $1.5M in 2012) against future Caps, but forced teams to repay that amount during the 2014 through 2017 league years. The CBA left it up to the team to decide when to repay those amounts. I have been unable to determine if the Patriots borrow any cap space in 2011 or in 2012. But if they did, they will have to pay it back by the 2017 season. – Added at 5:55 PM September 14
6.) Plan to release a player or two during the season that will qualify for termination pay. – – Added at 5:55 PM September 14
7.) They expect players with NLBTE 46-man active roster bonuses to earn them. 46-man active roster bonuses are the only NLTBE incentives that when reached hits that year’s cap. If 14 Patriots play every remaining game, the Patriots will lose about $1.4M in salary cap space this year.

343,750 Solder, Nate
328,125 Edelman, Julian
187,500 Sheard, Jabaal
125,000 Long, Chris
100,000 McClellin, Shea
62,500 Waddle, LaAdrian
62,500 Cannon, Marcus
62,500 McCourty, Devin
46,875 Freeny, Jonathan
12,500 Chung, Patrick
12,500 Bolden, Brandon
12,500 Harbor, Clay
7,812 Ebner, Nate
25,000 Blount, LaGarrette
====================================
$1,376,562

As of 6:00 PM Thursday September 14 I have the Patriots salary cap space number as $9,583,260. That number will increase once I learn the details of the Tyler Gaffney injury settlement.

My twitter handle is @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

The Patriots lost 1 million in cap space on September 10th due to Scott Chandler

Written by: Miguel Benzan
Posted September 10, 2016 at 1:58 pm

On September 10th noticed that the Patriots lost $912,530 in cap space on the NFLPA Public Salary Cap Report since the 9th of yesterday. So I tweeted out 3 possible reasons
a.) The injury settlements with Kevin Snyder and/or Tyler Gaffney hit the Patriots salary cap.
b.) An extension with a Patriot was reached increasing that player’s 2016 cap number.
c.) Scott Chandler injury protection

The Boston Globe’s Ben Volin replied to my tweet with “The answer is C. Scott Chandler is receiving $1m in injury protection for career-ending knee injury suffered last yr”

Here’s some background on injury protection

Quoting the CBA – “Beginning in the 2016 League Year, any type of In-jury Protection liability shall be included in Team Salary for the League Year for which such Injury Protection applies, or the League Year in which such Injury Protection is paid, agreed to be paid by settlement, or awarded, whichever is later.” Injury Protection was a benefit for the 2011/2012/2013/2014 and 2015 seasons. Scott Chandler qualified for Injury Protection since he underwent surgery in the off-season following the season of injury and was released with failed physical designation. Since Scott Chandler was approved to get the Injury Protection benefit he will receive an amount equal to 50% of his Paragraph 5 Salary for the 2016 season ($2 million) or $1 million. To learn more about Injury Protection review the CBA’s Article 45.

Please note that I am trying to reconcile the $87,470 difference between Scott Chandler’s 1 million injury protection benefit and the $912,530 decrease in cap space.

As of 2 PM Saturday September 10 I have the Patriots salary cap space number as $8,384,790. That number will increase once I learn the details of the Kevin Snyder and Tyler Gaffney injury settlements.

* If you know someone who works for Twitter, I could use your help. Had to replace my smartphone which has stored my Twitter password. Even though I have done everything mentioned on Twitter’s support page I have been unable to change my password since July 9th. My twitter handle is @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Breaking down Jonathan Freeny’s extension with the New England Patriots

Written by: Miguel Benzan
Posted September 3, 2016 at 7:53 am

On September 2, 2016 ESPN.Com’s Mike Reiss tweeted some details on Jonathan Freeny’s extension – “Contract note: LB Jonathan Freeny’s 2-year extension has $1.3 million signing bonus. Cap hits of $1.7m in ’16; $1.8m in ’17, $2.0m in ’18.”

Let’s take a look at the salary cap consequences of these details along with those I have learned from a source.

The $3.9 million in new money consists of:
$1,300,000 signing bonus
$1,000,000 salary in 2017
$200,000 in 46-man active roster bonuses for the 2017 season
$240,000 roster bonus due the 5th day of the 2017 League Year
$1,400,000 salary in 2018
$200,000 in 46-man active roster bonuses for the 2017 season
minus the elimination of his 2016 $200,000 LTBE (Likely To Be Earned) Incentives and the reduction of his 2016 salary from $1 million to $760,000

* This Freeny extension created $6,667 in 2016 cap space for the Patriots. The $433,333 increase in his signing bonus proration was offset by the elimination of his 2016 $200,000 LTBE (Likely To Be Earned) Incentives and the reduction of his 2016 salary from $1 million to $760,000. $200,000 + $240,000 = $440,000. $440,000 – $433,333 = $6,667.

* Jonathan Freeny’s 2017 salary is guaranteed for injury only.

* Freeny’s 2017 $240,000 roster bonus is fully guaranteed. This roster bonus is due the third day of the 2017 League Year.

* Jonathan Freeney’s $12,500 46-man active roster bonus will be considered likely to be earned (LTBE) in 2016 for the 13 games he was on the 46-man active roster in 2015. $12,500 times 13 games = $162,500. In 2017 his 46-man active roster bonus will be reevaluated based on how many games he is active for 2016. In 2018 his 46-man active roster bonus will be reevaluated based on how many games he is active for 2017.

* The amount of his 2017 playing-time incentive that will be part of his 2017 cap number is determined by how much Freeny plays in 2016. I have learned that the maximum value of his incentives are $900,000. I am still trying to learn the tiers in Freeny’s playing-time incentives that are based on how many snaps he plays in 2016. Since Freeny played in 35.6% of the defensive snaps in 2015 his tier probably starts off at 40%. Am trying to confirm this.

* The amount of his 2018 playing-time incentive that will be part of his 2018 cap number is determined by how much Freeny plays in 2017. I am still trying to learn the tiers in Freeny’s playing-time incentives that are based on how many snaps he plays in 2016. I have learned that the maximum value of his 2018 incentives are $900,000.

* Freeny can increase his 2017/2018 salaries by earning playing-time escalators.

* A player’s salary cap number is the total of
his salary
signing bonus proration, if any
any LTBE incentives

* A signing bonus is prorated equally over the life of the contract, up to five years. That is, if Freeny’s extension was through the 2021 season covering six seasons any signing bonus would be prorated through the 2020 season (five seasons)

Here is a screenshot of Jonathan Freeny’s deal

Jonathan Freeny's Deal

If released before June 1, 2017 Freeny’s dead money will be $1,106,667 ($866,667 – remaining signing bonus proration and his $240,000 roster bonus).
If released in 2017 and after June 1, 2017 Freeny’s dead money will be $633,333 ($433,333 – 2017 signing bonus proration and his $240,000 roster bonus).
If released anytime in 2018 Freeny’s dead money will be $433,334 – the remaining proration of his signing bonus.

Jonathan Freeny is now one of 45 Patriots signed for the 2017 season and one of 32 Patriots signed for the 2018 season.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Patscap’s Mid Training-Camp Thoughts

Written by: Miguel Benzan
Posted August 21, 2016 at 8:16 pm

Had some various thoughts that were not long enough to justify blogging on them so I decide to create this mish-mash.

* Eight Patriots (Nate Solder, Devin McCourty, Dont’a Hightower, Chris Hogan, Stephen Gostkowski, Danny Amendola, Jonathan Cooper, Malcom Brown, and Ryan Allen) have their 2016 salaries fully guaranteed.

* Six Patriots (Ryan Allen, Sebastian Vollmer, Nate Solder, Nate Ebner, Matthew Slater, and Shea McClellin) have Pro Bowl bonuses.

* The oddest salary cap tidbit I ever learned about a Patriots contract is that Kyle Arrington once had a Pro Bowl bonus in his last Patriots contract.

* If the Saints have never touched Keenan Lewis’ deal his dead money would have been $1.2 million in 2016 and $1.2 million in 2017. Because of his 2014 and 2015 restructures his dead money is now $6.35 million in 2016 and $3.6 million in 2017. Please keep this in mind when you hear that the cap is crap and that there are ways to get around the cap.

* My dead money number for Alan Branch differs from others because I am including his March 2016 $400,000 roster bonus in it. I am also including his $400,000 weight bonus in it since I am presuming but not assuming:) that he made his weight all four times. I will change my dead money if and when I hear definitive information about his weigh-ins.

* My dead money number for Terrance Knighton differs from others because I am including his $100,000 offseason workout bonus in it. I am also including his $300,000 weight bonus in it since I am presuming but not assuming:) that he made his weight all four times. I will change my dead money if and when I hear definitive information about his weigh-ins and his participation in the offseason workout program.

* Joe Cardona, barring injury, is a sure bet to earn his $37,500 roster bonus by being on the Patriots 2016 53-man roster anytime under current contract.

* On September 11th Chris Long is likely to earn his $250,000 roster bonus by making the 53-man roster anytime under his current contract with the Patriots.

* As of 8/21/2016 7:30 PM I have the Patriots with $9,112,507 in cap space.

* Reminder that if a player takes part in a practice anytime during the preseason he is ineligible to be placed on Reserve PUP during roster cutdowns.

* The Patriots will receive a $235,294 credit on their cap once Tom Brady’s 4-game suspension begins on September 3rd. That savings is somewhat offset by paying another player (mostly at the rookie salary of $450,000) for four weeks ($105,882). Therefore, the net savings from the Brady’s suspension is $129,412.

* Michael Williams’ $348,000 salary will start to count against the cap on 12:00 a.m., New York time, September 8th.

* Have to admit that I am very surprised that not one of the Big Four (Malcolm Butler, Jamie Collins, Dont’a Hightower, and Jabaal Sheard) has not been extended. The deadline to extend them and to have its related signing bonus proration count against the 2016 cap is 4PM December 31st.

* Once again I would Like to thank Hayden Bird for his very complimentary profile of me on Boston.Com

* The deadline to cut down to 75 active players is Tuesday, 4PM August 30th.

* The deadline to cut down to 53 active players is Saturday, 4PM September 3rd. Saturday, 4PM September 3rd is also the deadline to have a player on Active PUP (Dion Lewis, Sebastian Vollmer, Tre Jackson, and Danny Amemdola). By then the Patriots will have to do one of the following with the four players
1.) Move them to Reserve PUP
2.) Place them on the 53-man active roster
3.) Place them on IR
4.) Waive/release them
5.) Trade them
6.) Placed them on the Reserve -Non-Football Injury list

* “At any time after six regular season weeks have elapsed since a player was placed on Reserve/Injured or Reserve/Non-Football Injury/Illness, each club is permitted to designate one player for return from either list to the club’s 53-player Active/Inactive List. The player who is “Designated For Return” must have suffered a major football-related or non-football-related injury after reporting to training camp and must have been placed on the applicable Reserve List after 400 p.m., New York time, on the day after the final roster reduction (September 4th). A player whom the club wishes to designate for return is permitted to return to practice for a period not to exceed 21 days. The club is required to notify the League office that the player has been “Designated For Return” on the first day the player begins to practice. The player cannot be returned to the Active/Inactive List until eight regular season weeks have elapsed since the date he was placed on Reserve.”

* “Beginning on the sixth calendar day prior to a club’s seventh regular season game (including any bye week) and continuing through the day after the conclusion of the 11th regular season weekend, clubs are permitted to begin practicing players on Reserve/Physically Unable to Perform and Reserve/Non-Football Injury or Illness for a period not to exceed 21 days. Players may be activated during the 21-day practice period, or prior to 400 p.m., New York time, on the day after the conclusion of the 21-day period, provided that no player may be activated to participate in a Week 6 game.”

* The above two quotes come from https://nflcommunications.com/pages/all-events.aspx#k=#s=11

* If you wish to know what Patriots players are eligible to be placed on the practice squad, I highly recommend bookmarking this blog piece of mine.

* If you know someone who works for Twitter, I could use your help. Had to replace my smartphone which has stored my Twitter password. Even though I have done everything mentioned on Twitter’s support page I have been unable to change my password since July 9th. My twitter handle is @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Patriots gained $374,999 in cap space as Nate Ebner chases his Olympics dream

Written by: Miguel Benzan
Posted August 4, 2016 at 11:11 pm

Today I noticed that the Patriots cap space number increased by $299,999 on the NFLPA site.

With the assistance of a source I was able to figure out why.

It has to do with the recent changes in the Nate Ebner’s 2016 salary cap number.

NFLPA is now counting Ebner’s 46-man active roster bonus as $117,188 and not $117,187. Ebner’s 46-man roster bonus is $125,000 for the year. $125,000 divided by 16 games = $7,812.50. Since Ebner played in 15 games in 2015, his 46-man active roster bonus is considered LTBE (Likely to be Earned) for 15 games. 15 * $7,812.50 = $117,187.50. Ever since Ebner signed his deal his roster bonus was counting $117,187 against the cap. Today the NFLPA rounded up $117,187.50 to $117,188.

At the beginning of the 2016 Patriots training camp the Patriots placed Nate Ebner on the Reserve – Did not Report list so that he was no longer taking up a spot on the 90-man active roster. Because of that the NFLPA is no longer including his $825,000 salary in his cap number. His 2016 salary cap number is now $367,188. It used to be $1,192,187. Before this change Ebner had the 32nd highest cap number on the Patriots. He now has the 52nd highest. Please remember that we are in the period where the salaries of the players not with the 51 highest cap numbers do not count against the cap. Joe Thuney who has a $450,000 salary replaced Ebner in the Top 51 list. $825,000 – $450,000 – $1 = $374,999 in gained cap space. Why do I say that the Patriots gained $374,999 in cap space when the change on the NFLPA site was only $299,999? Because I am pretty sure that the NFLPA is including the salaries of two players with a $525,000 salary (one most likely Shaq Mason) in their Top 51 when they should be including the salaries of two players with a $450,000 salary (Cyrus Jones and Joe Thuney).

I have tried to anticipate some questions that this blog may generate.

Q: How much cap space do the Patriots currently have?
A: By my calculations – $9,909,097

Q: If Nate Ebner is released during roster cutdowns how much dead money will the Patriots have?
A: $250,000 in both 2016 and 2017

Q: If Nate Ebner joins the team before roster cutdowns how will his return affect the Patriots cap space?
A: The Patriots will lose $375,000 in both 2016 and 2017

Q: What will happen to the Patriots cap space if Nate Ebner is active for all 16 games in 2016?
A: The Patriots will lose $7,812 in cap space in 2016 wild-card weekend.

Q: What will happen to the Patriots cap space if Nate Ebner makes the 53-man roster Week 1 but is not active for 15 games in 2016?
A: In 2017 the Patriots will receive a credit of $7,812.50 for each game missed up to a maximum of 15 games. Plus, his 2017 46-man roster bonus amount will be lowered to $7,812.50 times the number of games active in 2016. Example, if Ebner is active for 10 games in 2016 Pats will receive a $39,062.50 credit on their 2017 cap and Ebner’s 2017 46-man roster bonus will be $78,125 instead of $117,188.

Q: How much cap space have the Patriots had at the start of training camps in recent years?
A: In 2013 Pats entered training camp with around $10 million in cap space. 2014 – around 6 million. 2015 – around 8.9 million.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of July 24th have raised $541. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox.net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Some thoughts on extending Rob Gronkowski

Written by: Miguel Benzan
Posted July 31, 2016 at 9:22 pm

Earlier this summer I started this blog piece. Never had the time to finish this. The news that the Patriots and Gronkowski are talking about a restructure spurred me to finally finish even though my main original point that Gronkowski is not underpaid will be proven wrong if indeed a new deal is consummated. The original working title for this blog piece was a great suggestion by a Twitter follower – “Rob”bed Gronkowsksi. Not so fast.

After the New England Patriots paid him his $6 million option bonus All-Pro tight end Rob Gronkowski tweeted on March 7th – “If ya think about it that Option pick up basically equals pay cut the next 4 seasons…I don’t work hard for those reasons. Haha”.

Rob Gronkowski's Tweet

Ever since then there has been some speculation that the tweet indicated Gronk’s displeasure with his contract. One such example is this discussion on CSNNE speculating that the Marcellus Bennett’s acquisition was insurance against a Rob Gronkowski holdout.

The purpose of this blog piece is to examine whether or not Rob Gronkowski is truly underpaid.

Background – Rob Gronkowski was drafted in 2010 and signed a four-year rookie deal with the Patriots. In August of 2012 with two years left on his rookie deal Rob Gronkowski signed a 6-year extension with the Patriots if they picked up the option ($10 million) for the last four years of the deal by the beginning of the 2016 League Year (March 9). In 2012 Rob Gronkowski received a $10 million signing bonus. In August, 2015 the Patriots paid Gronkowski $4 million of his $10 million option. The Patriots paid Gronkowski the remaining $6 million in March, 2016.

His 2016 cap number is $6,618,750 which consists of his
$2.25 million salary
$250,000 workout bonus
$468,750 in 46-man active roster bonus (Gronk was active for 15 games in 2016).
$50,000 in signing bonus proration of his 2014 offseason workout bonus that was fully guaranteed in 2012
$1,600,000 in proration of his 2012 8 million signing bonus
$800,000 in proration of his 2015 $4 million option bonus
$1,200,000 in proration of his 2015 $4 million option bonus

His 2017 cap number is $7,000,000 which consists of his
$4.25 million salary
$250,000 workout bonus
$500,000 in 46-man active roster bonus
$800,000 in proration of his 2015 $4 million option bonus
$1,200,000 in proration of his 2015 $4 million option bonus

His 2018 cap number is $11,000,000 which consists of his
$8 million salary
$250,000 workout bonus
$750,000 in 46-man active roster bonus
$800,000 in proration of his 2015 $4 million option bonus
$1,200,000 in proration of his 2015 $4 million option bonus

His 2019 cap number is $11,000,000 which consists of his
$9 million salary
$250,000 workout bonus
$750,000 in 46-man active roster bonus
$800,000 in proration of his 2015 $4 million option bonus
$1,200,000 in proration of his 2015 $4 million option bonus

The below table shows the increase in the League Salary Cap since 2012.

NFL Salary Cap since 2012

A NFL League Year goes from March to the following March.
Calendar Year starts on January 1 and ends on December 31.

Hopefully, I have provided enough background information.

Using the League Year barometer Rob Gronkowski is scheduled to receive the below amounts in cash
$15 million in 2015
$3 million in 2016
$5 million in 2017
$9 million in 2018
$10 million in 2019

Using the Calendar Year barometer Rob Gronkowski is scheduled to receive the below amounts in cash
$9 million in 2015
$9 million in 2016
$5 million in 2017
$9 million in 2018
$10 million in 2019

For Gronkowski’s tweet to be accurate – “If ya think about it that Option pick up basically equals pay cut the next 4 seasons”… he had to be referring to using the NFL League Year calendar because that its $15 million is a larger amount than he will receive in any of the remaining four years – hence the reference to a pay cut. This payout structure is typical when the player receives a large signing bonus upfront. The first year of the deal that contains a large signing bonus is the year in which the player receives the most cash during the deal. Recent examples – Josh Norman, Tom Brady’s extension, Jimmy Graham, Coby Fleener, Julius Thomas and Travis Kelce. I could list several hundreds of NFL deals with this type of payout structure. Rob Gronkowski cleverly pointed out this cash flow pattern in his tweet. His suggestion to “think about it” was unfortunately ignored and his tweet was perceived as expressing displeasure with his contract.

What I have done is compile the cash intake of all the top tight ends in the NFL using the calendar year system.

For the 2016 through the 2019 seasons
Rob Gronkowski –  $33,000,000
Jordan Reed  – $30,921,000
Julius Thomas – $30,900,000
Travis Kelce –  $30,146,000
Dwayne Allen – $29,400,000
Zach Ertz –  $28,818,527
Coby Fleener – $28,500,000
Charles Clay  -$25,000,000
Kyle Rudolph – $24,750,000
Ladarius Green- $20,000,000

That’s right. Rob Gronkowski is scheduled to receive the most cash out of any NFL tight end the next four seasons.

Agents like to use 3 years as a deal’s measuring tool.

Rob Gronkowski – $23,000,000
Jordan Reed  – $23,000,000
Travis Kelce – $22,146,000
Dwayne Allen – $22,000,000
Julius Thomas- $21,800,000
Zach Ertz – $21,318,527
Coby Fleener – $21,100,000
Charles Clay – $20,500,000
Jimmy Graham – $19,000,000
Kyle Rudolph – $17,500,000

Rob Gronkowski is tied with Jordan Reed for the most scheduled cash for the next three seasons.

If you do not want to suffer from reading any more of my salary cap geekness, I would stop right here and remember this – Rob Gronkowski is scheduled to receive the most cash out of any tight end the next four years and is tied for first when the time frame is shortened to three years.

When Rob Gronkowski signed his extension in 2012 with two years left on his rookie deal he immediately became the highest paid tight end by the new money metric with a 9M APY. Since then he has been surpassed by the following.
* After being hit with the franchise tag Jimmy Graham signed a $10M APY deal in July 2014 with the New Orleans Saints.
* In January 2016 and with one year left on his rookie deal Travis Kelce signed his $9,368,400 APY deal.
* In March 2016 and with one year left on his rookie deal Jordan Reed signed his $9,350,000 APY deal.
* As an unrestricted free agent Julius Thomas signed a $9.2M APY deal with the Jacksonville Jaguars in 2014.

When Gronk signed his deal the 2012 franchise tag for tight ends was $5.4 million. His new money APY was 9 million which was 75% more than the franchise tag. No tight end has come close to signing a deal that was 75% more than the current tag number for the tight end. The tight end franchise tag was $7.035 million in 2014, $8.347 million in 2015, and $9.118 million.

If we were to adjust Gronk’s contract for the increase in the cap that has occurred since 2012, his deal would be worth $11,587,313. That is, while Gronk is now the 5th highest tight end by the new money metric, it is mostly because of the large recent increases in the cap. This piece by Joel Corry shows that if one were to adjust deals for the cap only Jimmy Graham’s deal would be considered larger.

When a player signs an extension with two years left on his deal he is negotiating with only one team and is expected to give a discount to his current team since they are absorbing two years of his injury risk. Let’s not forget that since signing his extension in 2012 Gronkowski has missed a total of 16 regular season games (a season’s worth of games) – 5 in 2012, 9 in 2013, 1 in 2014, and 1 in 2015. In effect Gronk has gotten paid for 4 seasons while actually playing 3.

There are several articles on the Internet that talks about at what age when tight ends hit their prime and start to decline.
* http://bleacherreport.com/articles/1683775-when-does-age-catch-up-to-nfl-players
* http://socalledfantasyexperts.com/aging-curve-nfl-offensive-players-every-single-position
* http://fftoday.com/articles/bales/13_te_age.html

After reading all three and a subscriber-only article on ProFootball Focus it seems safe to state that Rob Gronkowski is playing at his peak and should be expected to decline after hitting the age of 31 which just happens to be when Gronkowski is currently scheduled to become a free agent.

So today when NFL Network’s Mike Garafolo tweeted that “Agents for Rob Gronkowski Drew, Jason Rosenhaus here at Pats today. Source says they’re working with team on new deal. Not imminent.” I have to say that I was surprised. Why surprised?
1.) What is in it for the Patriots? They took on two years of Gronkowski’s injury risk in 2012 to sign him through his prime years. The Patriots will have paid Rob Gronkowkski more cash from 2012 through 2016 than if he had played out his rookie deal, was tagged in 2014, and then signed Jimmy Graham’s deal in 2015.
2.) Consider extensions for Hightower, Collins, Butler, and Sheard higher priorities.
3.) The Patriots never extended Brady with more than two years left on his deal
4.) Very unlikely that a 2016 extension would create significant 2016 cap space for the Patriots
5.) Pats already have plenty of cap space in 2017, 2018 and in 2019.
6.) Any extension increases future dead money if Gronk declines sharply in the future, however unlikely that is.
7.) By showing up to training camp Gronkowski lost leverage in negotiations. If he leaves camp now, the Patriots can then send him a letter warning him that, in five days, the club has the right to place him on the reserve/left squad list. The standard “five-day letter” explains to the player that, if they do place him in that category, he can’t play again this season.
8.) Any 2016 extension is essentially an admission that Gronkowski and his agents made a mistake in agreeing to the 2012 extension. The mistake being not anticipating the increases in the salary cap since 2012.

Q:How much could a 2016 extension lower Gronkowski’s 2016 salary?
A:To $760,000

Q:How much could a 2016 extension lower Gronkowski’s 2017 salary?
A:To $900,000

Q: How does having the current option bonuses in his deal help Gronkowski in any negotiations?
A: If he were to retire, the Patriots can not ask for any remaining portion of his option (currently $8 million) back per the CBA

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of July 24th have raised $541. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox.net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Patscap’s 53-man roster projection for the Patriots

Written by: Miguel Benzan
Posted July 5, 2016 at 1:03 pm

I am going to blog about why the Patriots should/will be in great cap shape for the 2017 season when I realized that the best way to illustrate some of my key points was to use a 2016 53-man roster projection.

Bolded players are my roster locks. Please note that I am very conservative when it comes to categorizing a player as a roster lock.

Quarterbacks (3):

Tom Brady – signed through the 2019 season – $14M.
Jimmy Garoppolo – signed through the 2017 season – $950,154.
Jacoby Brissett – signed through the 2019 season – $620,151

Comment: If Tom Brady is suspended for the first four games of the season, that would free a roster spot and the Patriots will receive a credit for four weeks salary ($235,294) and the Patriots will have to pay a player for four weeks ($105,882)

Total for the quarterbacks – $15,570,305 (9.75% of the Patriots adjusted cap)

Running Backs (4):

Brandon Bolden – signed through the 2016 season – $1,272,500
Dion Lewis – signed through the 2017 season – $ 1,087,500
LeGarrette Blount – signed through the 2016 season – $ 1,025,000
James White – signed through the 2017 season – $ 699,272

Comment: Can see Donald Brown with a great preseason overtaking James White for the fourth spot.

Cuts or Trades-
Donald Brown resulting in a 2016 dead money hit of $330,000.
D.J. Foster resulting in a 2016 dead money hit of $26,666 and a 2017 dead money hit of $3,334.
Tyler Gaffney – no dead money.
Joey Iosefa – no dead money

Total for the running backs on 53-man active roster – $4,084,272 (2.56% of the Patriots adjusted cap)

Tight end (4):

Rob Gronkowski – signed through the 2019 season – $6,618,750
Martellus Bennett – signed through the 2016 season – $5.185M
Clay Harbor – signed through the 2017 season – $1.2875M
James Develin – signed through the 2016 season – $750,000

Comment: Including Develin as a tight end since that is the position group he practices with. Only twice in the past 11 years (2015 and 2012) have Pats not carry 3 tight ends on their Week 1 53-man roster. 2008 was the last year the total of wideouts and tight ends on the Patriots Week 1 roster was not 9.

Cuts or Trades –
A.J. Derby resulting in a 2016 dead money hit of $28,013 and a 2017 dead money hit of $56,026.
Stephen Scheu resulting in a 2016 dead money hit of $15,000 and a 2017 dead money hit of $10,000.
Bryce Williams resulting in a 2016 dead money hit of $833 and a 2017 dead money hit of $1,667.

Total for the tight ends – $ 13,841,250 (8.67% of the Patriots adjusted cap)

Wide receiver (5):

Julian Edelman – signed through the 2017 season
Danny Amendola – signed through the 2017 season
Chris Hogan – signed through the 2018 season
Malcolm Mitchell – signed through the 2019 season
Keshawn Martin – signed through the 2017 season

Comment: KeShawn Martin after receiving a $600,000 signing bonus in January has to be considered the favorite for the 5th wide receiver spot. Can see Aaron Dobson being traded to another team during roster cutdowns. 2008 was the last year the total of wideouts and tight ends on the Patriots Week 1 roster was not 9.

Cuts or Trades –
Aaron Dobson resulting in a 2016 dead money hit of $218,340
Nate Washington resulting in a 2016 dead money hit of $80,000
Devin Lucien resulting in a 2016 dead money hit of $21,353 and a 2017 dead money hit of $64,059
Chris Harper – no dead money
DeAndre Carter – no dead money

Total for the Wide Receivers – $ 15,158,039 (9.49% of the Patriots adjusted cap)

Offensive Lineman (9):

Nate Solder – signed through the 2017 season – $10,322,666
Sebastian Vollmer – signed through the 2016 season – $5,208,334
Jonathan Cooper – signed through the 2016 season – $2,388,954
LaAdrian Waddle – signed through the 2017 season – $1,087,500
Bryan Stork – signed through the 2017 season – $719,250
Tre Jackson – signed through the 2018 season – $655,935
Joe Thuney – signed through the 2019 season – $643,357
Shaq Mason – signed through the 2018 season – $635,881
David Andrews – signed through the 2017 season – $530,000

Comment: Cooper’s salary and roster bonus are fully guaranteed.

Cuts or Trades:
Marcus Cannon – resulting in a 2016 dead money hit of $1,166,668
Jonathan Kline – resulting in a 2016 dead money hit of $250,000 and a 2017 dead money hit of $250,000
Ted Karras – resulting in a 2016 dead money hit of $25,089 and a 2017 dead money hit of $75,267
Chris Barker – no dead money
Cameron Fleming – no dead money
Keavon Milton – no dead money

Total for the Offensive Linemen – $15,158,039 (9.49% of the Patriots adjusted cap)

Defensive Ends (6):

Jabaal Sheard – signed through the 2016 season – $6,812,500
Rob Ninkovich – signed through the 2016 season – $4,750,000
Chris Long – signed through the 2016 season – $2,375,000
Shea McClellin – signed through the 2018 season – $2,233,333
Geneo Grissom – signed through the 2018 season – $680,487
Trey Flowers – signed through the 2018 season – $664,733

Comment: Including McClellin as a defensive end since that is the position group he practiced with during OTAs. Chris Long will earn a $250,000 roster bonus if he is on the 53-man roster once under his current contract.

Total for the Defensive Ends – $17,516,053 (10.97% of the Patriots adjusted cap)

Defensive Tackles (4):

Alan Branch – signed through the 2016 season – $2,750,000
Terrance Knighton – signed through the 2016 season – $2,018,750
Malcom Brown – signed through the 2018 season with an option for the 2019 season – $1,730,280
Vincent Valentine – signed through the 2019 season – $611,355

Comment: If Frank Kearse is released before training camp, his dead money will drop by $30,000 as the Patriots will have avoided paying him his $30,000 reporting bonus.

Cuts or Trades:
Markus Kuhn – resulting in a 2016 dead money hit of $140,000
Frank Kearse – resulting in a 2016 dead money hit of $60,000
Woodrow Hamilton – resulting in a 2016 dead money hit of $5,833 and a 2017 dead money hit of $1,667
Joe Vellano – no dead money
Anthony Johnson – no dead money

Total for the Defensive Tackles – $7,110,385 (4.45% of the Patriots adjusted cap)

LineBackers (3):

Dont’a Hightower – signed through the 2016 season – $7,751,000
Jonathan Freeny – signed through the 2016 season – $1,737,500
Jamie Collins – signed through the 2016 season – $1,196,683

Comment: If Ramon Humber is released before training camp, his dead money will drop by $25,000 as the Patriots will have avoided paying him his $25,000 reporting bonus.

Cuts or Trades:
Ramon Humber – resulting in a 2016 dead money hit of $50,000
Elandon Roberts – resulting in a 2016 dead money hit of $25,089 and a 2017 dead money hit of $75,267
Kamu Grugier-Hill – resulting in a 2016 dead money hit of $25,089 and a 2017 dead money hit of $75,267
C.J. Johnson – resulting in a 2016 dead money hit of $10,000 and a 2017 dead money hit of $10,000
Kevin Snyder – no dead money
Rufus Johnson – no dead money

Total for the Linebackers – $10,685,183 (4.45% of the Patriots adjusted cap)

Cornerbacks (5):

Logan Ryan – signed through the 2016 season – $1,811,813
Cyrus Jones – signed through the 2019 season – $728,491
Jonathan Jones – signed through the 2018 season – $453,333
Malcolm Butler – signed through the 2016 season – $600,000
Justin Coleman – signed through the 2016 season – $525,000

Comment: If E.J. Biggers is released before training camp, his dead money will drop by $25,000 as the Patriots will have avoided paying him his $25,000 reporting bonus.

Cuts or Trades:
E.J. Biggers – resulting in a 2016 dead money hit of $50,000
V’Angelo Bentley – resulting in a 2016 dead money hit of $10,833 and a 2017 dead money of $6,667
Cre’von LeBlanc – resulting in a 2016 dead money hit of $10,833 and a 2017 dead money hit of $6,667
Darryl Roberts – resulting in a 2016 dead money hit of $13,556 and a 2017 dead money of $27,112
Brock Vereen – no dead money

Total for the Cornerbacks – $4,118,637 (2.58% of the Patriots adjusted cap)

Safeties (4):

Devin McCourty – signed through the 2019 season – $7,937,500
Patrick Chung – signed through the 2017 season – $3,187,500
Duron Harmon – signed through the 2016 season – $ 1,804,400
Jordan Richards – signed through the 2018 season – $ 843,534

Comment: Devin’s 2016 salary is fully guaranteed.

Cuts or Trades:
Cedric Thompson – no dead money

Total for the Safeties – $13,772,934 (8.63% of the Patriots adjusted cap)

Special Teams (6):

Stephen Gostkowski – signed through the 2018 season – $4,100,000
Matthew Slater – signed through the 2016 season – $3,187,500
Ryan Allen – signed through the 2018 season – $1,700,000
Nate Ebner – signed through the 2017 season – $1,192,187
Joe Cardona – signed through the 2018 season – $587,500
Brandon King – signed through the 2017 season – $525,000

Comment: Ryan Allen’s 2016 salary is fully guaranteed.

Cuts or Trades:
Christian Yount – no dead money

Summary

Position Total Number of Players Percentage of Adjusted Cap
C $1,249,250 2 0.78%
CB $4,118,637 5 2.58%
DE 17,516,053 6 10.97%
DT 7,110,385 4 4.45%
G 4,324,127 4 2.71%
K 4,100,000 1 2.57%
LB 10,685,183 3 6.69%
LS 587,500 1 0.37%
OT 16,618,500 3 10.41%
P 1,700,000 1 1.06%
QB 15,570,305 3 9.75%
RB 4,084,272 4 2.56%
S 13,772,934 4 8.63%
ST 3,483,855 3 2.18%
TE 13,841,250 4 8.67%
WR 14,708,039 5 9.21%
Grand Total $133,470,290 53 83.61%

Dead Money

Mayo, Jerod 4,400,000
Easley, Dominique 2,899,795
Cannon, Marcus 1,166,668
Chandler, Scott 1,000,000
Lafell, Brandon 1,000,000
Brown, Donald 330,000
Kline, Josh 250,000
Dobson, Aaron 218,340
Fleming, Cameron 150,292
Kuhn, Markus 140,000
Matthew Wells 107,919
Washington, Nate 80,000
Kearse, Frank 60,000
Moore, Zach 51,100
Biggers, E.J. 50,000
Humber, Ramon 50,000
Dickson, Xzavier 39,588
Cadet, Travaris 32,500
Derby, A.J. 28,013
Grugier-Hill, Kamu 25,089
Karras, Ted 25,089
Roberts, Elandon 25,089
Lucien, Devin 21,353
Scheu, Stephen 15,000
Roberts, Darryl 13,556
Bentley, Vangeleo 10,833
LeBlanc, Crevon 10,833
Harper, Chris 10,000
Johnson, CJ 10,000
Gilbert, Garrett 9,000
Hamilton, Woodrow 5,833
Jimmy Jean 3,334
King, Brandon 2,000
Vince Taylor 1,667
Foster, DJ 1,666
Williams, Bryce 833
Mundine, Jimmay (71,082)
=================================
Dead Money Total = 12,174,308

53 man roster total = $133,470,290
Dead Money Total = $12,174,308
Practice Squad = $1,122,000
Michael Williams’s salary while on IR – $348,000
==================================================
$147,114,598

Patriots adjusted cap of $159,642,451
minus $147,114,598
=======================================
$12,527,853 in cap space which should be more than enough to

* Pay the players’ offseason workout bonus money. Attending a offseason workout session is worth $195 per session. There are about 75 players (rookies cannot) who can earn offseason workout session money in 2016. The Patriots usually have around 32 sessions. $195 * 75 * 32 = $468,000.

* Have a cushion for the NLTBE 46-man active roster bonuses that could be earned by Sheard, Bolden, Freeny, Lewis, Blount, Edelman, Vollmer, Solder, Gronkowski, McCourty, Long, McClellin, Martin, Waddle, Knighton, Harbor, Ebner, and Chung. If all seventeen players play in all sixteen games in 2016, the Patriots will then lose $1,720,313
1,924,063 in cap space. Earned NLTBE 46-man active roster bonuses are the only NLTBE incentives that if earned hits that year’s cap. Quoting the CBA – “Any roster bonus which is deemed not “likely to be earned” based upon the player’s performance during the prior year shall immediately be included in Team Salary when earned.”

* Have a cushion for other reachable NLTBE incentives (1.25 million) which consist of Vollmer’s playing-time incentive ($750,000) and Edelman’s receptions incentives ($500,000).

* Have a cushion to replace injured players during preseason and regular season – $4 to $6 million. Under the new CBA the Patriots have placed the following amounts of players on Injured Reserve, PUP (Physically Unable to Perform) or NFI (Non Football Injury)

2011 – 12
2012 – 11
2013 – 13
2014 – 10
2015 – 20

Before the 2015 season started the Patriots placed 8 players on IR and 2 players on PUP. Their cap numbers totaled close to $4.7 million.

* Have a cushion to extend players during regular season – $1 to $4 million.
Example – Malcolm Butler
Malcolm Butler's extension

* Sign Jamie Collins to an extension. A deal that is significantly better than Lavonte David would take up over $5.3 million in cap space
Jamie Collins' extension

* Have a cushion just in case Scott Chandler applies for injury protection. Quoting the CBA – “Beginning in the 2016 League Year, any type of In-jury Protection liability shall be included in Team Salary for the League Year for which such Injury Protection applies, or the League Year in which such Injury Protection is paid, agreed to be paid by settlement, or awarded, whichever is later.” Injury Protection was a benefit for the 2011/2012/2013/2014 and 2015 seasons. Scott Chandler may qualify for Injury Protection since he underwent surgery in the off-season following the season of injury and was released with failed physical designation. If Scott Chandler is approved to get the Injury Protection benefit he will receive an amount equal to 50% of his Paragraph 5 Salary for the 2016 season ($2 million) or $1 million. To learn more about Injury Protection review the CBA’s Article 45.

After these roster cuts the Patriots 2017 roster would look like:

Brady, Tom 14,000,000
Solder, Nate 11,197,668
McCourty, Devin 10,000,000
Amendola, Danny 7,916,668
Gronkowski, Rob 7,000,000
Edelman, Julian 5,250,000
Gostkowski, Stephen 4,500,000
Chung, Patrick 4,500,000
McClellin, Shea 3,333,333
Hogan, Chris 3,000,000
Brown, Malcom 2,076,336
Allen, Ryan 1,900,000
Stork, Bryan 1,874,250
Harbor, Clay 1,700,000
Martin, Keshawn 1,625,000
Lewis, Dion 1,600,000
Waddle, LaAdrian 1,300,000
Ebner, Nate 1,200,000
Garoppolo, Jimmy 1,108,513
Richards, Jordan 1,012,241
Jones, Cyrus 910,614
White, James 789,272
Brissett, Jacoby 775,189
Grissom, Geneo 770,487
Thuney, Joe 768,357
Flowers, Trey 754,733
Jackson, Tre’ 745,935
Mason, Shaq 725,881
Valentine, Vincent 716,355
Mitchell, Malcolm 684,498
Cardona, Joe 685,000
Andrews, David 620,000
Jones, Jonathan 543,333
Foster, DJ 541,666
===================================
34 players = $96,125,329

Dead Money
Player Amount
Kline, Josh 250,000
Grugier-Hill, Kamu 75,267
Karras, Ted 75,267
Roberts, Elandon 75,267
Lucien, Devin 64,059
Derby, A.J. 56,026
Roberts, Darryl 27,112
Johnson, CJ 10,000
Scheu, Stephen 10,000
Bentley, Vangeleo 6,667
LeBlanc, Crevon 6,667
Foster, DJ 3,334
Hamilton, Woodrow 1,667
Williams, Bryce 1,667
======================================
$663,000

2017 total cap commitment of $96,788,329 ($96,125,329 + $663,000).

If the League Cap continues to grow at a 8% percent rate, the 2017 League Cap will be $168,000,000.
A team’s adjusted cap number is the total of
Projected 2017 League Cap = $168,000,000
Projected 2016 Rollover = $6,000,000
Projected Adjustments = $3,700,000
=====================================
Projected Patriots Adjusted Cap = $177,700,000

A team’s cap space is the difference between its cap commitment and its adjusted cap number.
Projected Adjusted Cap Number – $177,700,000
Cap Commitment – $96,788,329
==============================================
$80,911,671
which should be more than enough to sign a great number of these prospective free agents

Hightower, Dont’a
Sheard, Jabaal
Vollmer, Sebastian
Bennett, Martellus
Ninkovich, Rob
Branch, Alan
Cooper, Jonathan
Long, Chris
Knighton, Terrance
Ryan, Logan
Harmon, Duron
Slater, Matthew
Freeny, Jonathan
Bolden, Brandon
Collins, Jamie
Blount, LaGarrette
Develin, James
Butler, Malcolm
Coleman, Justin
King, Brandon

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Patscap – 4th of July weekend thoughts

Written by: Miguel Benzan
Posted at 8:58 am

Had some various thoughts that were not long enough to justify blogging on them so I decide to create this mish-mash.

* One small change to the injury settlement rules – A player used to wait 6 weeks to rejoin the team that they had reached the injury settlement with. It is now three weeks.

* The number of Patriots who ended season on IR
2015 – 18
2014 – 10
2013 – 11
2012 – 11
2011 – 13
2010 – 14
2009 – 6
2008 – 14
2007 – 7
2006 – 13
2005 – 11
2004 – 11
Average = 11.583

* Only twice in the past 11 years (2015 and 2012) have Pats not carry 3 tight ends on their Week 1 53-man roster

* 2008 was the last year the total of wideouts and tight ends on the Patriots Week 1 roster was not 9.

* Only once in the past 11 years (2009 with 10) have Pats not carry 8 or 9 offensive linemen on their Week 1 53-man roster

* E.J. Biggers, Ramon Humber + Frank Kearse do not want to hear from the Patriots before training camp. They all get bonuses merely for showing up to training camp. Nate Ebner’s $250,000 reporting bonus is fully guaranteed.

* Chris Long will earn a $250,000 roster bonus if he is on the Patriots 53-man roster anytime under current contract.

* Joe Cardona will earn a $37,500 roster bonus if he is on the Patriots 53-man roster anytime under current contract.

* Andrew Brandt’s tweet on Andrew Luck – “It says a lot about the oversized expectations on the Andrew Luck deal that some are underwhelmed by a deal that sets so many new standards” is an excellent summary.

* Doubt that those who commented that the Colts now can not win a Super Bowl because of Luck’s contract are that familiar with this salary cap history. In 2004 the Colts made Peyton Manning the highest paid quarterback. The Colts won the Super Bowl two seasons later. In 2009 the Giants made Eli Manning the highest paid quarterback. The Giants won the Super Bowl two season later. The Giants defeated the Patriots who made Tom Brady the highest paid quarterback in 2010. Big Ben won the Super Bowl months after being made the 2nd highest quarterback.

* Given that football is a collision sport it is lazy to opine that the NFL salary cap is divided by the 53 players on the active roster. The last two seasons the average NFL team placed between 11 and 12 players on IR.

* As of 7/5/2016 8AM I have the Patriots with $9,539,098 in cap space. In 2013 the Patriots entered training camp with about 10m in cap space; in 2014, around 6 million; and in 2015, around 8.9 million.

* If you wish to know what Patriots players are eligible to be placed on the practice squad, I highly recommend bookmarking this blog piece of mine.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Why the New England Patriots will need to create more cap space and how they can do so

Written by: Miguel Benzan
Posted June 28, 2016 at 4:20 pm

As of June 28, I have the Patriots 2016 total cap commitments as $150,103,353. The $150,103,353 is for the 90 players on the Patriots roster and it includes the $9,636,113 dead money associated to the contracts that were terminated. The 2016 League cap has been announced to be $155,270,000. The Patriots adjusted cap number of $159,642,451 is $4,372,451 higher than the League Cap because the Patriots carried over $1,347,882 in 2015 cap space to 2016 plus had $3,024,569 in adjustments. So, as of June 28th I have the Patriots to be under their adjusted cap number by $9,539,098.

The current 9.5 million in cap space may be not enough to do all of the following items

* Pay the players’ offseason workout bonus money. Attending a offseason workout session is worth $195 per session. There are about 75 players (rookies cannot) who can earn offseason workout session money in 2016. The Patriots usually have around 32 sessions. $195 * 75 * 32 = $468,000.

* Pay for players 52 and 53 – $900,000. Right now all 32 teams are operating under the Top 51 rule where only the salaries of the players with the 51 highest cap numbers count against the cap. That is, the salaries of the players with the 39th lowest cap numbers are not counting against the cap. For example, Malcolm Butler’s $600,000 salary is not currently counting against the 2017 cap. It will once the Top 51 rules expires on September 8.

* Pay for the 10-man practice squad – ($6,600 * 17 weeks * 10 players) = $1,122,000. Will round up to $1,500,000 since Patriots typically pay some practice squad players more than the minimum and the Patriots have cut practice squad players after 4PM Tuesday when the player has earned that week’s salary. To see the complete list of Patriots players who are eligible for the practice squad please review this blog post of mine.

* Have a cushion for the NLTBE 46-man active roster bonuses that could be earned by Kuhn, Sheard, Bolden, Kline, Freeny, Lewis, Blount, Edelman, Vollmer, Solder, Gronkowski, McCourty, Long, McClellin, Martin, Waddle, Cannon, Knighton, Harbor, Ebner, Humber, and Chung. If all twenty-two players play in all sixteen games in 2016, the Patriots will then lose $1,924,063 in cap space. Earned NLTBE 46-man active roster bonuses are the only NLTBE incentives that if earned hits that year’s cap. Quoting the CBA – “Any roster bonus which is deemed not “likely to be earned” based upon the player’s performance during the prior year shall immediately be included in Team Salary when earned.”

* Have a cushion for other reachable NLTBE incentives (1.25 million) which consist of Vollmer’s playing-time incentive ($750,000) and Edelman’s receptions incentives ($500,000).

* Have a cushion to replace injured players during preseason and regular season – $4 to $6 million. Under the new CBA the Patriots have placed the following amounts of players on Injured Reserve, PUP (Physically Unable to Perform) or NFI (Non Football Injury)

2011 – 12
2012 – 11
2013 – 13
2014 – 10
2015 – 20

Before the 2015 season started the Patriots placed 8 players on IR and 2 players on PUP. Their cap numbers totaled close to $4.7 million.

* Have a cushion to extend players during regular season – $1 to $4 million.
Example – Malcolm Butler
Malcolm Butler's extension

* Sign Jamie Collins to an extension. A deal that is significantly better than Lavonte David would take up over $5.3 million in cap space
Jamie Collins' extension

* Have a cushion just in case Scott Chandler applies for injury protection. Quoting the CBA – “Beginning in the 2016 League Year, any type of In-jury Protection liability shall be included in Team Salary for the League Year for which such Injury Protection applies, or the League Year in which such Injury Protection is paid, agreed to be paid by settlement, or awarded, whichever is later.” Injury Protection was a benefit for the 2011/2012/2013/2014 and 2015 seasons. Scott Chandler may qualify for Injury Protection since he underwent surgery in the off-season following the season of injury and was released with failed physical designation. If Scott Chandler is approved to get the Injury Protection benefit he will receive an amount equal to 50% of his Paragraph 5 Salary for the 2016 season ($2 million) or $1 million. To learn more about Injury Protection review the CBA’s Article 45.

When determining the cap savings from releasing players, keep in mind the Rule of 51. When a player from the top 51 is released or traded, the base salary of the player with the 52nd-highest cap number is added to the cap. For example, if Marcus Cannon is released, his cap number would be lowered by $3,687,500 although the actual team savings would be only $3,087,500 because another player’s $600,000 base salary would be added to the team cap.

You can see all of the possible cap savings for all of the 2016 Patriots at patscap.com

Here are some possible ways that the Pats could free up cap space.

Please note that I am NOT advocating nor I am suggesting that the Patriots do all of these salary-cap maneuvers.

Please also note that there are over hundreds of ways for the Pats to create cap space. For the sake of brevity, I am choosing not to list them all since most of them are never going to happen. For example, the Patriots could create $4,212,500 in cap space by cutting Jabaal Sheard.

The bolded maneuvers are my current predictions for that particular player. Am NOT predicting that the Patriots will do all of the bolded moves, just that if they do a move with a player, that it will be the bolded one. There is no need for the Patriots to do all of the bolded moves. The players are listed in descending 2016 cap number. Please note that following some options will result in increasing the player’s cap numbers for future seasons.

This list should cover all of the names mentioned by Twitter followers for cap savings possibilities.

1.)Sign Donta’ Hightower to an extension. A deal that is significantly better than Bobby Wagner’s would create $1.251 million in cap space
Donta' Hightower's extension

2.) Release Sebastian Vollmer for a net cap savings of $2.6 million

3.) Extend Jabaal Sheard through the 2020 season for a net cap savings of 1 million.
Jabaal Sheard' extension

4.) Release Marcus Cannon for a net cap savings of $3,087,500

5.) Release Rob Ninkovich for a net cap savings of $1.475 million.

6.) Release Josh Kline for a net cap savings of $900,000.

7.) Release Jonathan Freeny for a net cap savings of $887,500

8.) Release KeShawn Martin for a net cap savings of $75,000

9.) Release Brandon Bolden for a net cap savings of $522,500

10.) Waive Aaron Dobson for a net cap savings of $347,505

Note that I was asked about the cap ramifications of releasing Nate Solder. Doing so would cause the Patriots to lose cap space since his 2016 salary is fully guaranteed.

Here are the moves that I think that will happen

Extend Hightower
Extend Sheard
Release Cannon

As you can see from above, the Pats could create close over 5 million in cap space if they chose to do all of my bolded predictions. Add the 5 million to the current number of $9.5 million and we get $14.5 million.

The $14.5 million should be more than enough to cover the remaining salary cap expenses as well as extend a couple of several key defenders like Malcolm Butler or a Jamie Collins.

The Patriots may wait to do other cap-savings moves for when they need to create cap space or during roster cutdowns.

Reminder that any unused cap space can be carried over into the 2017 season.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Salary Cap Impact of Jacoby Brissett signing with the New England Patriots

Written by: Miguel Benzan
Posted June 17, 2016 at 1:30 am

On June 16 the New England Patriots announced that their 3rd round pick Jacoby Brissett has signed with them. The Patriots will lose $170,151 (his signing bonus proration) in cap space after this signing. On September 8 his $450,000 salary will start to count against the cap as that is when the Top 51 rule expires. ESPN’s Mike Reiss reported on June 16 that “the total compensation of the pact is $3,410,832, while the total guarantee is $680,604 (which is his signing bonus). He receives workout bonuses of $25,000 in 2017, 2018 and 2019. His base salaries are $450,000 in 2016, $580,038 in 2017, $735,076 in 2018, and $890,114 in 2019.”

As an 3rd round pick Brissett is eligible to earn the Proven Performance Escalator that could raise his 2019 salary to the low RFA tender for that year. An eligible player will qualify for the Proven Performance Escalator if : (1) he participated in a minimum of 35% of his Club’s offensive or defensive plays in any two of his previous three regular seasons; or (2) he participated in a “cumulative average” of at least 35% of his Club’s offensive or defensive plays over his previous three regular seasons. The low RFA tender in 2016 was $1,671,000. It can increase each year by no less than 5% and no more than 10%. Therefore, in 2019 the low RFA tender could be as little as $1,935,000 or as much as $2,224,000.

Every third round pick made during the Bill Belichick era has made that year’s 53-man Week 1 roster if they were not placed on IR (Tyrone McKenzie and Brock Williams) or the Non-Football Injury List (Brandon Tate) making it a virtual certainty that Brissett will be on the Patriots roster when they play against the Arizona Cardinals on September 11th.

June 16th is the latest that a 3rd round pick has been signed by the Patriots since 2012. Part of the delay was that Jacoby was negotiating with an agent.

In a prior blog I had mentioned that under the new CBA there are typically 5 items that can be negotiated over since the deals are slotted.

1.) Salary Guarantee – How much of a player’s salary is fully guaranteed. As predicted Brissett does not have any of his salaries guaranteed. None of the players drafted around Brissett had any of their salaries guaranteed so this was to be expected. The initial report on Cody Kessler’s deal stated that he had received $1.1 million. Two sources have confirmed for me that the only guaranteed amount in Kessler’s deal was his signing bonus of $664,788.

2.) Guarantee Offset – Since Jacoby Brissett does not have any guaranteed salaries in his deal this was a moot point.

3.) Split Salary – As projected Jacoby Brissett does have the split-salary provision so if he is placed on Injured Reserve anytime during the 2016 season, his salary will decrease from $450,000 to $333,000. The Boston Globe’s Ben Volin tweeted that “28 of 29 third rounders, including Jacoby Brissett, have a full split. Only Kyler Fackrell has a preseason split.”

4.) Credited Season – Often lower-round draft picks, undrafted free agents (UDFAs) and players with an injury history often sign deals that will lower their salary if placed on Injury Reserve and that will lower their 2017 season from $540,000 to $465,000 (minimum salary for 2017 rookies). As projected Jacoby Brissett – like Cyrus Jones, Joe Thuney, and Vincent Valentine – does not have this credited season provision in his deal. Please note that Malcolm Mitchell, Kamu Grugier-Hill, Elandon Roberts, Ted Karras, and Devin Lucien all have this provision in their deals.

5.) Other Compensation – Rookies’ cash intake are allowed to increase by 25% of their first-year cap number. Example – Cyrus Jones’ 2016 cap number is $728,492. 25% of $728,492 equals $182,123. His 2017 salary is $450,000 + $182,123 = $632,123. Cyrus Jones’ 2018 salary is $632,123 plus $182,123 equals $814,246. Cyrus Jones’ 2019 salary is $814,246 plus $182,123 equals $996,369. First and second round picks usually have the 25% rule applied to their deals while lower-round picks (4th, 5th, 6th and 7th) for the Patriots do not have the opportunity to earn more cash than the minimum salaries. Joe Thuney has the opportunity to earn $100,000 in extra cash with offseason workout bonuses in 2017 ($35K), 2018 ($35K) and 2019 ($30K). Vincent Valentine has the opportunity to earn $45,000 in extra cash with offseason workout bonuses in 2017, 2018 and 2019 ($15K each year). Brissett’s 2016 cap number will be $620,151. 25% of $620,151 = $155,038. His 2017 cash intake will be $450,000 + $155,038 or $605,038 ($580,038 salary and $25,000 offseason workout bonus). His 2018 cash intake will be $605,038 + $155,038 or $760,076 ($735,076 salary and $25,000 offseason workout bonus). His 2019 cash intake will be $760,076 + $155,038 or $915,114 ($890,114 salary and $25,000 offseason workout bonus). If Brissett had the minimum salaries in 2017/2018/2019 the total value of his deal would have been $3,020,604. The total value of his deal after receiving 100% of the additional compensation ($390,228) is $3,410,832. 8 of 9 quarterbacks drafted in the 3rd round have now received the maximum amount of extra compensation under the new CBA. Because Brissett is scheduled to earn 100% of the additional compensation both Ben Volin and Mike Reiss pointed out that Brissett is now scheduled to earn money than 17 players drafted before him including his team Joe Thuney.

Here’s a graphical look at Brissett’s deal

The top deal is his deal
The bottom deal shows the deal without any additional compensation.

Jacoby Brissett's deal

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages/blogs useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is:
Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website with your donation. Thanks so much!!!

The salary cap impact of Michael Williams’ Injury

Written by: Miguel Benzan
Posted June 13, 2016 at 7:43 pm

On June 10th the New England Patriots announced that they waived/injured Michael Williams. The deadline for a team to claim Williams was 4PM June 13th. No team did, so Michael Williams reverts to being on the Patriots injured reserve list. By being on IR Williams is no longer considered a member of the 90-man active roster. Therefore, the Patriots now have an open spot on their active roster.

Right now, the Patriots have these tight ends (Rob Gronkowski, Martellus Bennett, Clay Harbor, A.J. Derby, Stephen Scheu, and Bryce Williams) on their active 2016 roster. Rob Gronkowski, Clay Harbor, A.J. Derby, Stephen Scheu, and Bryce Williams are all signed for the 2017 season.

By being placed on IR, the split salary provision in Williams’ contract now takes effect lowering his salary from $525,000 to $348,000. The split salary provision lowers a player if he is placed on injured reserve during the year. Since his cap number is not currently among the 51 highest salary cap numbers on the Patriots, his $348,000 salary is not counting against the cap currently. It will start to count on the Patriots salary on 12AM Thursday, September 8th when all contracts start to count against the salary cap.

With 3 (2013/2015/2016) accrued seasons (an accrued season is a season with at least 6 games on the active roster or on IR) Michael Williams is scheduled to become a RFA after this season. The low RFA tender in 2015 was $1,542,000. It can increase each year by no less than 5% and no more than 10%. Therefore, in 2016 the low RFA tender could be as little as $1,619,000 or as much as $1,696,000. Can’t see the Patriots giving Michael Williams the low RFA tender. Can see them offering him an one-year deal at around $600,000 in value.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Patscap end of mini-camp thoughts

Written by: Miguel Benzan
Posted June 9, 2016 at 10:54 pm

Had some various thoughts that were not long enough to justify blogging on them so I decide to create this mish-mash.

* Doubt that the Hurns extension is a good comparable for Butler since it appears that Hurns wanted to become the highest paid #2 receiver by the new money APY metric. Butler is the Patriots #1 cornerback.

* With his torn ACL Michael Williams is likely to be placed on IR. His 2016 salary will be lowered from $525,000 to $348,000. Right now, his salary does not count against the Patriots cap since his cap number is not one of 51 highest cap numbers. Starting on September 7 his $348,000 salary will count against the cap. Williams is scheduled to be a RFA (Restricted Free Agent in 2017).

* Quoting Article 8 Section 1 from the CBA: “A player shall not receive an Accrued Season for any League Year in which the player is under contract to a Club and in which he failed to report to such Club at least thirty days prior to the first regular season game of that season, or in which the player thereafter failed to perform his contract services for the Club for a material period of time unless he demonstrates to the Impartial Arbitrator extreme personal hardship causing such failure to report or perform, such as severe illness or death in the family. The determination of the Impartial Arbitrator shall be made within thirty days of the application by the player, and shall be based upon all information relating to such hardship submitted by such date. The determination of the Impartial Arbitrator shall be final and binding upon all parties.”. This explains why Malcolm Butler will not hold out in 2016. He needs 2016 to be an accrued season in order to become a RFA in 2017. If he holds out, he will be an ERFA in 2017 and has to accept the Patriots tender for the minimum salary in order to play in 2017. A 1st round RFA tender in 2017 should be just shy of $4 million. An ERFA tender will be either $615,000 or $690,000.

* With Cody Kessler signed I now expect Jacoby Brissett to sign his rookie deal within a couple of days. He should receive a 4 year deal with a $680,604 signing bonus. His 2016 salary will be $450,000. His 2017 cash intake should be $605,038 (expect some to be an offseason workout bonus). His 2018 cash intake should be $760,076. His 2019 cash intake should be $915,114. I am presuming that Brissett will be getting 100% additional compensation like Kessler.

* As of 6/9/2016 10PM I have the Patriots with $9,709,249 in cap space. In 2013 the Patriots entered training camp with about 10m in cap space; in 2014, around 6 million; and in 2015, around 8.9 million.

* If you wish to know what Patriots players are eligible to be placed on the practice squad, I highly recommend bookmarking this blog piece of mine.

* Since Aaron Hernandez is back in the news, like to remind that I have blogged about his salary cap implications. Expect that one day that the Patriots will receive a $3.25 million credit on their cap because of Hernandez.

* I went back and look at the Week 1 rosters and discovered that since 2008 the Patriots had a player on Week 1 who was
1.) claimed on waivers
2.) traded for
3.) signed in free agency

so it is very likely that a current player on another team’s roster will be on the Patriots Week 1 roster.

* I still continue to believe that the Patriots will extend all of the Big Four (Hightower, Collins, Butler, Sheard) sometime between now and the end of the 2017 season. Do not expect all four to happen in 2016. Below are what I consider fair deals between the Patriots and the quartet. These deals are for before Week 1. Numbers would change if extension is made during 2016 and most likely increase if reached in 2017.

Hightower's Deal

Collins' Deal

Butler's Deal

Sheard's Deal

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Patscap thoughts – Memorial Day 2016

Written by: Miguel Benzan
Posted May 30, 2016 at 10:41 am

First off, I like to honor those who gave their lives in service to this great country. Thanks so much.

Had some various thoughts that were not long enough to justify blogging on them so I decide to create this mish-mash.

* Julian Edelman has four different ways to earn a $500,000 NLTBE incentive.
1.) He catches 80 passes AND the New England Patriots win 13 games
2.) He catches 80 passes AND the Patriots get to the Super Bowl
3.) He has 1,057 receiving yards
4.) He has 70 receptions plus seven TDs

Really like his chances to earn this incentive. For the record, if he does all four, he will still earn $500,000, not $2 million.

* I have been covering the cap since 2001. Have never seen an correlation between cash spending and winning games.

* I have been covering the cap since 2001. Have never seen an correlation between cap space and winning games.

* It is shameful how “the Patriots are cheap” crowd ignore how many Patriots became the highest player at their position during the Kraft era (Law, Milloy, Mankins, Mayo, Brady, Gronkowski, Vollmer, Paxton, Gostkowski, Vinatieri).

* A NFL team’s cash spending is cyclical. It goes up one or two years and then goes down for one or two years. “The Patriots are cheap” crowd chirp a lot when it is reported that the Patriots have not spent a great deal of cash in one year. See early 2015 when it was reported that the Patriots were under the 89% cash spending requirement. Same crowd is silent the years the Patriots do spend a great deal of cash. See early 2016 when it was reported that the Patriots were over the 89% cash spending requirement.

* I still continue to believe that the Patriots will extend all of the Big Three.

* Very doubtful that the Patriots will receive a 3rd round compensatory pick in 2017. The Patriots have signed 5 qualifying free agents (Washington, Kuhn, Harbor, McClellin, and Knighton) while losing two free agents (Hicks and Wilson)

* As of 5/30/2016 11AM I have the Patriots with $9,709,249 in cap space. In 2013 the Patriots entered training camp with about 10m in cap space; in 2014, around 6 million; and in 2015, around 8.9 million.

* If you wish to know what Patriots players are eligible to be placed on the practice squad, I highly recommend bookmarking this blog piece of mine.

* For any Patriot removed from the club’s roster or whose contract is assigned via waivers or trade on or after June 1, any unamortized signing bonus amounts for future years will be included fully in team salary at the start of the 2017 League Year. These Patriots are currently signed past the 2016 season and have future signing bonus prorations so they would be affected by the June 1 amortization rule (Tom Brady, Cyrus Jones, Rob Gronkowski, Ryan Allen, Stephen Gostkowski, Danny Amendola, Devin McCourty, Julian Edelman, Malcom Brown, Jordan Richards, Patrick Chung, Shea McClellin, Clay Harbor, KeShawn Martin, Nate Ebner, LaAdrian Waddle, Joe Cardona, David Andrews, Jimmy Garoppolo, Nate Solder, Duron Harmon, Bryan Stork, James White, Cameron Fleming, Dion Lewis, Josh Kline, Jordan Richards, Geneo Grissom, Trey Flowers, Tre’ Jackson, James White, Jacoby Brissett (when signed), Vincent Valentine, Malcolm Mitchell, Kamu Grugier-Hill, Elandon Roberts, Ted Karras, Devin Lucien, A.J. Derby, Darryl Roberts, CJ Johnson, Stephen Scheu, V’Angeleo Bentley, Jonathan Jones, Crevon LeBlanc, DJ Foster, Woodrow Hamilton, Bryce Williams, and Shaq Mason). Basically, if the listed players are cut/waived by the Patriots after 4PM June 1 there will be 2017 dead money for the Patriots.

* The Patriots have had an undrafted free agent (UDFA) make the Week 1 roster for 12 straight years. Will CJ Johnson, Stephen Scheu, V’Angeleo Bentley, Jonathan Jones, Crevon LeBlanc, DJ Foster, Woodrow Hamilton, or Bryce Williams keep the streak going?

* A player can be placed on Reserve-PUP during roster cutdowns ONLY IF he was on Active PUP the entire preseason. That is, taking part in one training camp practice makes the player ineligible for Reserve-PUP.

* I blogged about the salary cap ramifications of the Los Angeles Rams signing Dominique Easley.

* Proven Performance Escalator (PPE) – As part of the new CBA there is a proven performance escalator for draft picks chosen in Round 3 through 7. An eligible player will qualify for the Proven Performance Escalator in his fourth League Year if: (1) he participated in a minimum of 35% of his Club’s offensive or defensive plays in any two of his previous three regular seasons; or (2) he participated in a “cumulative average” of at least 35% of his Club’s offensive or defensive plays over his previous three regular seasons. Out of Jacoby Brissett, Vincent Valentine, Malcolm Mitchell, Kamu Grugier-Hill, Elandon Roberts, Ted Karras, and Devin Lucien I consider Valentine to have the best chance to earn the PPE which would increase his 2019 salary by over a million dollars.

* 4PM December 31 is a deadline for these two things
1.) Clubs must provide the Management Council with written notice, signed by the individual club’s owner, indicating the amount, if any, of the club’s 2016 league year salary cap room to be credited to the club’s 2017 team salary.
2.) Redo a player’s deal and have any signing bonus proration count against the 2016 salary cap

* CSNNE.com put up a video on May 28th talking about who is the priority to extend on the Patriots defense.
CSNNE video screenshot lists Butler as an UFA. He is going to be a RFA after the 2016 season. He will have 3 accrued seasons (2014/2015/2016). NFL players need 4 accrued seasons to become an UFA.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Patscap breaks down the salary cap implications of the Rams signing of Dominique Easley

Written by: Miguel Benzan
Posted May 17, 2016 at 11:44 pm

On May 17, 2016 the Los Angeles Rams signed former New England Patriot Dominique Easley to a contract. Dominique Easley was waived by the Patriots on April 13th. His 2016 salary of $1,083,959 was fully guaranteed. Ever since the report of Easley’s signing I have thought of the answers to the following questions.

Q: How does this signing affect the 2016 Patriots salary cap?
A: It does not affect it all since any credit for any cash received by Easley from the Rams will come in 2017. From the CBA – “In the event that a Club receives a refund from the player of any previously-paid Salary, or the Club fails to pay any previously allocated portion of a signing bonus (including any amount treated as signing bonus), such amount as has previously been included in Team Salary shall be credited to the Club’s Team Salary for the next League Year.” In Easley’s case the next League Year will be the 2017 League Year which will begin sometime in March, 2017.

Q: How much credit can the Patriots receive in 2017?
A: A maximum of $1,083,959.

Q: Will the Patriots receive a 2017 compensatory pick as a result of this signing?
A: No. Dominique Easley does not qualify to be included in the compensatory pick formula as he does not have four accrued seasons and more importantly he was waived. Cut players are not eligible to be included in the compensatory pick calculations.

Q: What is Easley’s minimum salary for 2016?
A: $600,000.

Q: Does Easley have to make the 53-man roster for the Patriots to get a credit?
A: No. He could receive a signing bonus on May 17, be waived by the Rams in September, and not picked up by another team and the Patriots will still get a credit in 2017 for the 2016 Rams signing bonus.

Q: If the Rams sign Easley to a long-term deal in 2017 will the Patriots get a credit in 2018?
A: No. The credit only applies to his 2016 Patriots salary.

Q: What if the Rams waive Easley and another team claims him and Easley is on their roster for the 2016 season earning a $600,000 salary?
A: Patriots will get a credit for $600,000. It does not matter how many other teams Easley is on 2016. It matters how much he gets paid by other teams in 2016.

Q: If the Rams make it to the playoffs, will the Patriots get a credit for his postseason pay?
A: No, since postseason pay is considered a benefit and is not considered salary.

Q: How long is Easley’s deal with the Los Angeles Rams?
A: Reported to be a one-year deal.

Q: Is Dominique Easley to be placed on the Rams practice squad?
A: Yes. Under the new practice squad rules a player with two accrued seasons like Easley can be signed to a practice squad.

Added on May 19

Q: If Easley is on the Rams roster Week 1 is his 2016 Rams salary then guaranteed?
A: No, because he does not have four accrued seasons.

Q: If Easley’s 2016 Rams salary is $600,000 how much will he get paid for each week?
A: $600,000 divided by 17 weeks equals $35,294. Players are paid for the bye week.

Q: If Easley is placed on the Rams practice squad, will the Patriots still receive a 2017 credit? Tip of the hat to @camburkeburke for this question.
A: Yes.

Q: What is the salary for a practice squad player?
A: The minimum salary is $6,900 a week or $110,400 for the season.

Added on May 20

Q: Is it (2017 credit) all or nothing? Or is there prorated 2017 credit for how many games on roster? Tip of the hat to @peterdawe for this question.
A: 2017 credit is dependent on how many weeks Easley is paid for by the Rams. If on the roster for 4 weeks, Pats will receive a credit in 2017 for four weeks pay.

Q: If Dominique Easley gets paid by the Rams for attending their offseason workout sessions, will the Patriots receive a credit in 2017?
A: Yes, $195 for each workout session attended. Maximum number of session is 36.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

What now gets negotiated in rookie deals?

Written by: Miguel Benzan
Posted at 9:11 pm

The purpose of this blog is to not to scare Patriots fans that Jacoby Brissett will miss any training camp practice time because he has not signed his rookie deal but rather to explain what is now negotiated in rookie deals. With the new CBA draft picks are now slotted so there is very little wiggle room about the signing bonus and total size of the rookie deal. For example, since we know the amount of the Patriots rookie pool – $5,094,472 and know how much has been already been allocated – $4,474,321 we know that Brissett’s 2016 cap number will very likely be $620,151.

Background: A credited season determines the minimum salary of a player with X numbers of credited seasons. A player needs 3 games to get credit for a credited season. Games on IR do NOT count in the credited season calculation.

Updated on May 22 with a note from Mike Reiss – On May 22 ESPN’s Mike Reiss shared this rookie pool tidbit – “Why so many third-rounders who have yet to sign? One NFL salary cap man relayed that third-round negotiations have proven to be more challenging than other rounds in recent years. The reason is that first- and second-round picks can receive a maximum of 25 percent allocation of a team’s rookie salary cap, but because the third round doesn’t max out at 25 percent, there is often debate over what the correct percentage should be”

The following items are now what are typically negotiated.

1.) Salary Guarantee – How much of a player’s salary is fully guaranteed. It ranges from 100% for all 4 years for the top picks in the draft to 0% for players drafted in the 3rd round or lower. Very doubtful that this will become a negotiating item as Joe Thuney was drafted 13 slots higher did not have any of his salaries guaranteed. Sean Mannion, a quarterback who was drafted 89th in the 2015 draft did not have any of his salaries guaranteed. For players drafted late in the 2nd round their first year salary is usually fully guaranteed and some part of their second year’s salary is fully guaranteed.

2.) Guarantee Offset – With offset language, a team that cuts a player with remaining guaranteed salary will receives a dollar for dollar credit on their following year’s adjusted cap if/when he lands with a new team. With no offset language, the player gets to double dip, keeping the money he gets under his rookie contract from the team that drafted while pocketing whatever he makes from his new team. Very doubtful that this will become a negotiating item as it is not likely that Jacoby Brissett will get any guaranteed salaries in his deal.

3.) Split Salary – Often lower-round draft picks, undrafted free agents (UDFAs) and players with an injury history often sign deals that will lower their salary if placed on Injury Reserve. The minimum salary for 2016 rookies is $450,000. The split salary amount for 2016 rookies is $333,000.  The minimum salary for a player with one credited season in 2017 will be $540,000. The split salary amount in 2017 for a player with one credited season is $363,000. As you can see, a 2016 draft who has the split salary provision in their contract will receive $112,000 (more than a third) less if placed on IR before Week 1. Teams and draft picks also negotiate over when the split-season salary provision becomes effective. Some deals have the split-salary provision kick in only if the players is placed on IR during the preseason and does not apply if the player goes on IR during the regular season.  The range for the split salary provisions goes from typically none for the players drafted in the first two rounds to typically having one for the first two years of the rookie deal for the players drafted in the 6th and the 7th rounds. For 3rd round picks the split-salary provision is for the entire first year of the rookie deal. Joe Thuney and Vincent Valentine have the split-salary provision for the 2016 season.  Doubtful that this will become a negotiating item as the Patriots will insist on Jacoby Brissett having the split-salary provision.

4.) Credited Season – Often lower-round draft picks, undrafted free agents (UDFAs) and players with an injury history often sign deals that will lower their salary if placed on Injury Reserve and that will lower their 2017 season from $540,000 to $465,000 (minimum salary for 2017 rookies). While Joe Thuney and Vincent Valentine have the split-salary provision for the 2016 season their 2017 salaries will not be affected if they are placed on Injured Reserve during the 2016 season.  Very doubtful that this will become a negotiating item as this credited season issue since Cyrus Jones, Thuney and Valentine do not have this credited season provision in their deals. Please note that Malcolm Mitchell, Kamu Grugier-Hill, Elandon Roberts, Ted Karras, and Devin Lucien all have this provision in their deals.

5.) Other Compensation – Rookies’ cash intake are allowed to increase by 25% of their first-year cap number. Example – Cyrus Jones’ 2016 cap number is $728,492. 25% of $728,492 equals $182,123. His 2017 salary is $450,000 + $182,123 = $632,123. Cyrus Jones’ 2018 salary is $632,123 plus $182,123 equals $814,246. Cyrus Jones’ 2019 salary is $814,246 plus $182,123 equals $996,369. First and second round picks usually have the 25% rule applied to their deals while lower-round picks (4th, 5th, 6th and 7th) for the Patriots do not have the opportunity to earn more cash than the minimum salaries. Joe Thuney has the opportunity to earn $100,000 in extra cash with offseason workout bonuses in 2017 ($35K), 2018 ($35K) and 2019 ($30K). Vincent Valentine has the opportunity to earn $45,000 in extra cash with offseason workout bonuses in 2017, 2018 and 2019 ($15K each year). It is very likely that this is what is holding up Jacoby Brissett’s negotiations. Added on May 22nd Let’s safely presume that Brissett’s 2016 cap number will be $620,151. 25% of $620,151 = $155,038. His 2017 cash intake can be as much as $450,000 + $155,038 or $605,038. His minimum 2017 cash intake is $540,000. His 2018 cash intake can be as much as $605,038 + $155,038 or $760,076. His minimum 2018 cash intake is $630,000. His 2019 cash intake can be as much as $760,076 + $155,038 or $915,114. His minimum 2019 cash intake is $720,000. With Jimmy Garoppolo the Patriots set a precedent of having their rookie quarterbacks earn offseason workout bonuses. Jimmy Garoppolo can earn $50,000 in 2016 and $65,000. So I expect that the Patriots will want Jacoby Brissett to earn some extra cash by participating in offseason workout bonuses. The negotiation is probably over the amount. Six of 7 quarterbacks drafted in the 3rd round received the maximum amount of extra compensation. I currently project the amount to be between $60,000 total ($20,000 each year for the 2017/2018/2019 seasons) Updated on May 27th  – and $390,228 total ($65,038 in 2017, $130,076 in 2018, and $195,114 in 2019). The former amount keeps Brissett’s cash intake above Valentine while the latter gives Brissett 100% of extra compensation.I fully expect this deal to be consummated before the start of the training camp.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Patscap breaks down Danny Amendola’s 2016 paycut

Written by: Miguel Benzan
Posted May 10, 2016 at 9:57 pm

On May 10, 2016 the Boston Globe’ Ben Volin tweeted that the “Danny Amendola was supposed to have a $5m salary and $6.8m cap hit. New deal has $1.25m salary, $100k signing bonus and $250k per-game bonus”; “Amendola’s new deal guarantees him $1.35m, all this year. His 2017 wasn’t touched — $6m salary, $500k in per-game, $500k incentives, $0 gtd”; “His new cap number this year is $2,916,666. So #Patriots save $3.4m in cash and $3.9m in salary cap on Amendola” and “Amendola gets $25,000 per game active, but only up to 10 games”.

Before this paycut Danny Amendola’s 2016 cap number was $6,804,166 which consisted of a
* $5 million salary
* $1,366,666 in signing bonus proration
* $437,500 ($31,250 per 46-man active roster appearance) roster bonus.

Danny Amendola was active for 14 games in 2015. Also before this paycut Danny Amendola’s 2017 cap number was $7,866,668 which consisted of a
* 6 million salary
* $1,366,668 in signing bonus proration
* $500,000 ($31,250 per 46-man active roster appearance) roster bonus.

Danny Amendola was due $12 million in cash from the Patriots for the next two seasons. Danny Amendola also had $500,000 in NTLBE incentives tied to receptions for 2016 and 2017 – the lowest trigger level is 90 receptions. In March of 2015 Danny Amendola and the Patriots restructured his deal. His 2015 salary was lowered from $4 million to $1.25 million while Amendola was given a $500,000 signing bonus which was prorated over the 2015/2016/2017 seasons. Danny Amendola’s $500,000 receptions incentive was increased to $750,000. His incentives were changed from 90 receptions to the following tiered structure.

* 40 catches for $150,000 – Earned
* 50 catches for another $150,000 ($300,000 total) – Earned
* 60 catches for another $225,000 ($525,000 total) – Earned
* 70 catches for another $225,000 ($750,000 total) – Unearned

Danny Amendola had 63 receptions in 2015 and was active for 15 games. His 2015 cash intake totaled $2,712,500
* $1.25 million salary
* $500,000 signing bonus
* $525,000 in earned incentives
* $437,500 for being active for 14 games ($31,250 per game)
==========
$2,712,500

After this paycut Danny Amendola’s 2016 cap number is now $2,916,666 which consisted of a
* $1.25 million salary
* $1,416,666 in signing bonus proration
* $250,000 ($25,000 per 46-man active roster appearance – maximum of 10 games) roster bonus.

After this paycut Danny Amendola’s 2017 cap number is now $7,866,668 which consisted of a
* $6 million salary
* $1,416,668 in signing bonus proration
* $500,000 ($31,250 per 46-man active roster appearance) roster bonus.

Danny Amendola is now due $8.1 million (down from $12 million) in cash from the Patriots for the next two seasons. Danny Amendola no longer has $500,000 in NTLBE incentives tied to receptions for the 2016 season but those incentives whose lowest trigger level is 90 receptions remains for the 2017 season.

Danny Amendola's PayCut Detailed

Danny Amendola’s $6.8 million cap hit was the 5th highest on the 2016 Patriots and was the highest of Brady’s offensive weapons.

Amendola, Danny $6,804,166
Gronkowski, Rob $6,618,750
Hogan, Chris $5,500,000
Bennett, Martellus $5,185,000
Edelman, Julian $4,421,875
Harbor, Clay $1,287,500
Martin, Keshawn $1,275,000
Bolden, Brandon $1,272,500
Dobson, Aaron $1,090,845
Lewis, Dion $1,087,500
Blount, LaGarrette $1,025,000
Develin, James $750,000
White, James $699,272
Brown, Donald $680,000 (Brown’s deal qualifies for the Minimum Salary Benefit treatment which lowers the cap hit of his salary to $600,000)
Washington, Nate $680,000 (Nate Washington’s deal qualifies for the Minimum Salary Benefit treatment which lowers the cap hit of his salary to $600,000)

The salaries of the below players are not counting against the Patriots salary cap because of the Top 51 rule
Mitchell, Malcolm $ 144,498
Derby, A.J. $28,013
Lucien, Devin 21,353
Gaffney, Tyler $0
Harper, Chris $0
Williams, Michael $0
Carter, DeAndre $0

After the paycut Danny Amendola’s $2.9 million cap hit is now the 15th highest on the 2016 Patriots and is now the 6th highest of Brady’s offensive weapons.

Some frequently asked questions about the salary cap implications of Danny Amendola’s paycut

Added at 11:05 PM May 10, 2016
Q: Was asked by @InBostonSports on Twitter – What does $4M do for the team at this point in offseason? Resign the big D guys but what if they don’t. Why do this?
A: The 9 million in cap space may just be enough to

* Sign Jamie Collins to an extension. A deal that is slightly better than Lavonte David would take up over $5 million in cap space
Jamie Collins' extension

* Pay for players 52 and 53 – $900,000

* Pay for the 10-man practice squad – ($6,600 * 17 weeks * 10 players) = $1,122,000. Will round up to $1,500,000 since Patriots typically pay some practice squad players more than the minimum and the Patriots have cut practice squad players after 4PM Tuesday when the player has earned that week’s salary.

* Have a cushion for the NLTBE 46-man active roster bonuses that could be earned by Kuhn, Sheard, Bolden, Kline, Freeny, Lewis, Edelman, Vollmer, Solder, Gronkowski, McCourty, Long, McClellin, Martin, Waddle, Cannon, Knighton, Harbor, Ebner, Humber, and Chung. If all twenty-two players play in all sixteen games in 2016, the Patriots will then lose close to $1.9 million in cap space. Earned NLTBE 46-man active roster bonuses are the only NLTBE incentives that if earned hits that year’s cap. Quoting the CBA – “Any roster bonus which is deemed not “likely to be earned” based upon the player’s performance during the prior year shall immediately be included in Team Salary when earned.”

* Have a cushion for other reachable NLTBE incentives (1.5 million) which consist of Vollmer’s playing-time incentive ($1 million) and Edelman’s receptions incentives ($500,000).

* Have a cushion to replace injured players during preseason and regular season – $4 to $6 million.

* Have a cushion to extend players during regular season – $1 to $4 million.
Example – Malcolm Butler
Malcolm Butler's extension

* Have a cushion just in case Scott Chandler applies for injury protection. Quoting the CBA – “Beginning in the 2016 League Year, any type of In-jury Protection liability shall be included in Team Salary for the League Year for which such Injury Protection applies, or the League Year in which such Injury Protection is paid, agreed to be paid by settlement, or awarded, whichever is later.” Injury Protection was a benefit for the 2011/2012/2013/2014 and 2015 seasons. Scott Chandler may qualify for Injury Protection since he underwent surgery in the off-season following the season of injury and was released with failed physical designation. If Scott Chandler is approved to get the Injury Protection benefit he will receive an amount equal to 50% of his Paragraph 5 Salary for the 2016 season ($2 million) or $1 million. To learn more about Injury Protection review the CBA’s Article 45.

Q: Did you expect this paycut?
A: Yes.

Q: What surprised you about the paycut?
A: The large amount. Had projected cap savings of between 2 and 3 million. Ended up being $3,887,500.

Q: Did anything else surprised you about the paycut?
A: Surprised that Amendola was not given a chance to earn back some of the money by reaching NTLBE (Not Likely to be Earned Incentives).

Q: How much was the paycut in 2015?
A: It ended up being $1,787,500 after factoring in the 2015 incentives he earned.

Q: How much is the paycut in 2016?
A: $3,887,500

Q: How much of Amendola’s deal is guaranteed?
A: $1.35 million which consists of his 2016 salary of $1.25 million and his $100,000 signing bonus

Q: Does this pay-cut guarantee a spot on the 53-man roster for Danny Amendola?
A: I think so. Now consider him a roster lock along with Julian Edelman, Chris Hogan, and Malcolm Mitchell.

Q: What was the maximum pay-cut that Amendola could have received?
A: Lowering Danny Amendola’s salary from $5 million to $885,000, the lowest minimum salary for a player with Danny Amendola’s experience along with eliminating his 46-man active roster bonus would have resulted in a 2016 cash intake of just $885,000. for a cap savings of $4,115,000. I just doubt that Amendola would agree to such a paycut

Q: Exactly how much cap space did this pay-cut create in 2016?
A: $3,887,500

Q: How did this pay-cut change Danny Amendola’s 2017 cap number?
A: It increased it by $50,000 – the 2017 proration of his 2016 $100,000 signing bonus

Q: What would be the dead money hit if Amendola is cut or traded in 2017?
A: $1,416,668

Q: How much cap space would be created if Danny Amendola is cut or traded in 2017?
A: $6,500,000

Q: Do you expect Danny Amendola to be playing for the Patriots at his current cap number of $7,916,668
A: No. Expect that he will agree to a third paycut or be released/traded.

Q: Was this extension done to help extend Dont’a Hightower?
A: Doubtful since any 2016 extension will lower Hightower’s 2016 cap number of $7.751 million.

Q: Was this extension done to help extend Jamaal Sheard?
A: Doubtful since any 2016 extension will lower Jamaal Sheard’s 2016 cap number of $6.8125 million.

Q: Was this extension done to help extend Jamie Collins?
A: Possible since any 2016 extension will increase Jamie Collins’ 2016 cap number of $1,196,683.

Q: Was this extension done to help extend Malcolm Butler?
A: Very possible since any 2016 extension will increase Butler’ 2016 cap number of $600,000.

Q: What teammates of Amendola benefit from his pay-cut?
A: The increased cap space makes it easier for the Patriots to not release a Marcus Cannon.

Q: How much cap space do the Patriots now have?
A: As of 9:40PM May 10th $9,093,232

Q: Do the Patriots now have enough cap space for the rest of the year?
A: They may have. It depends on how many extensions of lower-salaried players (Collins, Ryan, Harmon, Butler, Kuhn, Bolden, Harbor, Freeny, Develin) the Patriots plan to before the end of the 2016 regular season.

Q: How much was Danny Amendola scheduled to earn from 2013 through 2016 under original deal?
A: $22 million.

Q: How much is Danny Amendola now scheduled to earn from 2013 through 2016 after his two paycuts?
A: $16,187,500, almost $6 million dollars less.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

2016 New England Patriots eligible for the practice squad

Written by: Miguel Benzan
Posted May 6, 2016 at 7:05 pm

Starting at 1PM September 4 the New England Patriots can build its practice squad, which can consist of up to ten players. Not every player is eligible to be on the practice squad.

Below are the criteria for six of the ten players:

  1. A player who has not accrued a season of NFL experience is eligible for the practice squad. (e.g. a rookie).
  2. A free agent who was active (46-man game-day roster) for fewer than nine games during their accrued season(s) is eligible for the practice squad (e.g. Tyler Gaffney).
  3. A player cannot be on a practice squad for a third season unless his team has a full 53-man roster.

Note that a player must have a minimum of six games – up from the current three games – on a Practice Squad in order for that season to count as one of the player’s three permissible seasons of Practice Squad service.

Four of the ten players can have up to two accrued seasons of free agency credit. Absent this exception, a player who has earned one or more accrued seasons would not be eligible for a Practice Squad unless the player spent fewer than nine games on a club’s 46-player active list in each of his accrued seasons. Source: http://nflcommunications.com/2014/08/19/nfl-practice-squads-expand-to-10-players/

Note: A credited season determines the minimum salary of a player with X numbers of credited seasons. An accrued season determines when a player reaches free agency. If a player at the end of his contract has 3 accrued seasons, he will become a RFA. If he has 4 or more accrued seasons to his credit, he will become an UFA. A player need 6 games to get credit for an accrued season; 3 games to get credit for a credited season. Games on IR count in the accrued season calculation but do NOT count in the credited season calculation.

Reminder – In order to be placed onto the Patriots practice squad, the player must first clear waivers.

This year practice squad players will be paid a minimum of $6,900 a week, an increase from $6,600 last year. $6,900 * 10 players * 17 weeks= $1,173,000. On August 7, 2015 ESPN’s Dianna Marie Russini tweeted that “clubs can give signing bonus, salary guarantees, and roster bonuses to players on Practice Squad.” I did not hear of that actually happening in 2015.

Here is the list of all practice squad eligible Patriots on the team’s current roster and the reason why they are eligible.

* Malcolm Butler (Two accrued seasons)
* James Develin (Two accrued seasons with at least 9 games on 46-man roster)
* Cameron Fleming (Two accrued seasons)
* Jimmy Garoppolo (Two accrued seasons)
* James White (Two accrued seasons)
* Malcom Brown (One accrued season)
* Jordan Richards (One accrued season)
* Trey Flowers (One accrued season)
* Shaq Mason (One accrued season)
* Joe Cardona (One accrued season)
* David Andrews (One accrued season)
* A.J. Derby (No accrued seasons with at least 9 games on 46-man roster)
* Brandon King (One accrued season)
* Dion Lewis (two accrued seasons)
* Cyrus Jones (rookie)
* Joe Thuney (rookie)
* Vincent Valentine (rookie)
* Malcolm Mitchell (rookie)
* Ted Karras (rookie)
* Elandon Roberts (rookie)
* DJ Foster (rookie)
* Jonathan Jones (rookie)
* Geneo Grissom (One accrued season)
* Anthony Johnson (one accrued season)

Current Patriot practice squad members
1.) RB Tyler Gaffney (No accrued seasons with at least 9 games on 46-man roster)
2.) G Chris Barker (No accrued seasons with at least 9 games on 46-man roster)
3.) G Ian Silberman (one accrued season)
4.) WR Devin Lucien (rookie)
5.) RB Bishop Sankey (two accrued seasons)
6.) S Vinnie Sunseri (no accrued seasons with at least 9 games on 46-man roster)
7.) G Chase Harris (rookie)
8.) FB Glenn Gronkowski (rookie)
9.) WR DeAndrew White (one accrued season)
10.) WR Shaq Evans (one accrued season)
Players who were once on the Patriots roster sometime in 2016 who are eligible to be placed on the practice squad

* James Vaughters (no accrued seasons)
* Joey Iosefa (no accrued seasons)
* V’Angelo Bentley (rookie)
* Rufus Johnson (One practice squad season)
* Jon Halapio (no accrued seasons)
* Darius Fleming (one accrued season)
* DeAndre Carter (No accrued seasons with at least 9 games on 46-man roster)
* Montee Ball (two accrued seasons)
* J.J. Worton (no accrued seasons)
* Quentin Gause (rookie)
* Tony Steward (One accrued season)
* CJ Johnson (rookie)
* Eric Martin (two accrued seasons)
* Stephen Scheu (rookie)
* Kyler Kerbyson (rookie)
* Brock Vereen (Waived)
* Byron Stork (One accrued season)
* Cedric Thompson (No accrued seasons with at least 9 games on 46-man roster)

Players who were once on the Patriots roster sometime in 2016 who are eligible to be placed on a practice squad but now on another team’s roster. Note that teams can not sign a player from another’s practice squad to place him on theirs. They can sign player to their 53-man roster
* Darryl Roberts (No accrued seasons with at least 9 games on 46-man roster – now on the Jets 53-man roster
* Devin Street (rookie) – now on the Colts 53-man roster.
* Kamu Grugier-Hill (rookie) – now on the Eagles 53-man roster
* Creven LeBlanc (rookie) – now on the Bears 53-man roster
* Dominique Easley (two accrued seasons) – now on the Rams 53-man roster
* Chris Jones (two accrued seasons) – now on the Dolphins 53-man roster
* Rashaan Melvin (no accrued seasons) – now on the Colts 53-man roster
* Chris Harper (No accrued seasons with at least 9 games on 46-man roster) – now on the 49ers practice squad
* Bryce Williams (rookie) – now on the Rams practice squad
* Joe Vellano (one accrued season. One Practice squad season) – now on the Falcons practice squad
* Keavon Milton (One accrued season) – now on the Cowboys practice squad

Current inactive Patriots ineligible to be placed on the practice squad
* Michael Williams (Injured Reserve)
* Tre Jackson (Reserve PUP)
* Kevin Snyder (Injury Settlement)
* Jacoby Brissett (Injured Reserve)
* Greg Scruggs (Injured Reserve)

Please follow me on Twitter: @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button.




I am hoping to raise five thousand dollars by the time the Patriots win their 5th Super Bowl. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.

You can learn how to do so by watching a YouTube video at

https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox.net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

Patscap breaks down the Chandler Jones trade – Updated after the 2016 draft

Written by: Miguel Benzan
Posted May 1, 2016 at 1:28 pm

On March 15 2016 the New England Patriots traded Chandler Jones, a 2012 first round pick, to the Arizona Cardinals, for Jonathan Cooper, a 2013 first round pick and the Cardinals’ 2016 2nd round pick, the 61st pick overall. During the 2016 draft the Patriots traded the 61st pick to the New Orleans Saints for the 78th overall pick which was used to select offensive lineman Joe Thuney and the 112nd overall pick which was used to select wide receiver Malcolm Mitcell.

What does this trade mean for the Patriots?

It clears $4,172,091 in 2016 cap space as Jones’ $7.779 million salary will be replaced by
* Jonathan Cooper’s 2016 cap number of $2,388,954
* Joe Thuney’s projected 2016 cap number of $643,457
* Malcolm Mitchell’s projected 2016 cap number of $594,498
for a total of $3,626,909

I would summarize the trade as Chandler Jones for Jonathan Cooper, Joe Thuney, Malcolm Mitchell and $3.6 million in 2016 cap space.

Please note that Jonathan Cooper’s 2016 salary is $675,000. Cooper has a $1,713,954 roster bonus that is payable the 5th day of training camp.

Since Jones’ 2016 cap hit was entirely composed of his salary, there is no dead money cost with this trade for the Patriots. The Cardinals, on the other hand, have $2,240,273 in dead money by trading Cooper.

Starting in 2011 teams have the option to pick up a fifth year on their first round draft picks. Quoting CBA – Exercise Period. A Club has the unilateral right to extend from four years to five years the term of any Rookie Contract of a player selected in the first round of the Draft (the “Fifth-Year Option”). To do so, the Club must give written notice to the player after the final regular season game of the player’s third season but prior to May 3 of the following League Year (i.e., year four of the contract).

Jonathan Cooper was drafted 7th overall by the Cardinals in the 2013 draft. Per the CBA his option shall equal be the 2016 Transition Tender for players at the same position that he played the most snaps in 2015. In Cooper’s case that would be the offensive linemen – $11.902M. If the Patriots do pick up the option, Cooper’s 2017 salary would be guaranteed for injury only. It would be become fully guaranteed when the 2017 League Year begins sometime in March of 2017.

Some frequently asked questions about the Chandler Jones trade

Q: Do the Patriots have any dead money associated with this trade?
A: None

Q: How much cap space did the trade create on March 15?
A: $5,410,046 – the difference between Chandler Jones’ 2016 cap number and Jonathan Cooper’s 2016 cap number.

Q: How much cap space do the Patriots now have as of May 1?
A: $5,437,672 which does NOT include the impact of signing of the 2016 draft class.

Q: What is Jonathan Cooper’s Patriots salary cap number?
A: $2,388,954

Q: Were you surprised by this trade?
A: No. Predicted that Jones would be traded. Thought the trade would happen closer to the draft.

Q: What are the compensatory pick implications from this trade?
A: If he signs elsewhere after the 2016 season Chandler Jones would count as a free agent loss for the Cardinals and not the Patriots. If the Patriots do not pick up Cooper’s option he will then become an UFA after the 2016 season and if he signs elsewhere he then becomes eligible for the 2018 compensatory pick calculations

Q: How does this trade affect the 2017 cap space?
A: It will definitely decrease it. As of May 1, 2016 it will decrease it by $1,417,955 – the total of Joe Thuney and Malcolm Mitchell’s 2017 cap numbers. Add $11,902,000 (Cooper’s 2017 salary) if the Patriots pick up Cooper’s option. I project Joe Thuney’s 2017 cap number to be $733,457 while also projecting Malcolm Mitchell’s 2017 cap number to be $684,498

Q: Was this trade done to help extend Dont’a Hightower?
A: Doubtful since any 2016 extension would have lowered Hightower’s 2016 cap number of $7.751 million.

Q: Was this trade done to help extend Jamie Collins?
A: Very possible since any 2016 extension would have increased Jamie Collins’ 2016 cap number of $1,196,683.

Q: Was this trade done to help extend Malcolm Butler?
A: Very possible since any 2016 extension would have increased Butler’ 2016 cap number of $600,000.

Q: Was this trade done to help extend Logan Ryan?
A: Very possible since any 2016 extension would have increased Logan Ryan’s 2016 cap number of $1,811,813.

Q: What other teammates of Chandler Jones could possibly benefit from his trade?
A: The increased cap space makes it easier for the Patriots to not release a Marcus Cannon/ or ask Danny Amendola to redo his deal or offset increasing Edelman’s 2016 cap number.

Q: What do you now expect the Patriots do with this cap space?
A: Expect them to extend Hightower and Collins this year.

Q: Can the Patriots now extend Cooper?
A: Yes

Q: If the Patriots cut Jonathan Cooper before his roster bonus is due what would be the dead money?
A: $2,388,954 if not claimed on waivers. $0 if claimed.

Q: If the Patriots cut Jonathan Cooper in September as part of the roster cutdowns what would be the dead money?
A: $2,388,954 if not claimed on waivers. $1,713,954 if claimed.

Q: If the Patriots do not pick up Jonathan Cooper’s option can they place the franchise tag on him in 2017?
A: Yes

Q: Can the patriots pick up Jonathan Cooper’s option and then cut him before 2017 league year for zero dead money?
A: If he is not injured at the end of the 2016 season, yes. If injured, Pats would be on the hook for his 11.902 million salary.

Q: Why does this trade make sense for the Patriots?
A: Because of the position he plays – pass-rushing defensive end Chandler Jones is going to be paid the most out of all the defenders on the Patriots even though he is not the Patriots best defensive player. Trade allows Patriots to build around Hightower, Collins, Butler and Jabaal Sheard. If the Patriots were to tag Chandler Jones in 2017 it would have cost between 15 and 16 million. Picking up Jonathan Cooper’s option is 3 to 4 million dollars cheaper.

Q: What is the deadline to extend Hightower, Collins, and Butler in 2016?
A: To take advantage of prorating any signing bonuses the deadline is the day before the end of the regular season.

Q: How much cap space is now needed to sign the 9 draft picks?
A: Somewhere between $825,000 and $1,075,000 depending on who is the Top 51 list when they are signed.

Q: What Patriot may now be the most nervous about their roster spot?
A: Josh Kline. He has a 2 million cap number with a $500,000 in dead money if cut before 6/2. $250,000 in both 2016 and in 2017 if cut during roster cutdowns.

Q: How does this trade help the Patriots with using the franchise tag in 2017
A: It frees up the tag to be used if needed on Donta’s Hightower or Jamie Collins. The 2016 franchise tag on defensive ends was $15.701 million. The tag on linebackers was $14.129 million. That is a difference of over $1.5 million.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Why the New England Patriots will need to create more cap space and how they can do so

Written by: Miguel Benzan
Posted April 9, 2016 at 8:43 am

As of April 9, I have the Patriots 2016 total cap commitments as $153,616,195. The $153,616,195 is for the 77 players on the Patriots roster and it includes the $6,798,400 dead money associated to the contracts that were terminated. The 2016 League cap has been announced to be $155,270,000. The Patriots adjusted cap number of $159,642,451 is $4,372,451 higher than the League Cap because the Patriots carried over $1,347,882 in 2015 cap space to 2016 plus had $3,024,569 in adjustments. So, as of April 9th I have the Patriots to be under their adjusted cap number by about $6 million. So it appears that the Patriots will need to create cap space by releasing veterans or renegotiating existing contracts in order to stay under the cap during the 2016 season. There are plenty of opportunities to do both, thereby opening up millions of dollars under the cap.

The current 6 million in cap space is not enough to do all of the following items

* Sign Jamie Collins to an extension. A deal that is slightly better than Lavonte David would take up over $5 million in cap space
Jamie Collins' extension

* the 2016 draft class and 2016 UDFAs (Undrafted Free Agents) – between $500,000 and $1.5 million in cap space depending on how many draft picks the Patriots end up and where they are in the draft. In the unlikely circumstance that Patriots do not trade any of their 11 draft picks they will lose about $800K in cap space by signing them + UDFAs

* Pay for players 52 and 53 – $900,000

* Pay for the 10-man practice squad – ($6,600 * 17 weeks * 10 players) = $1,122,000. Will round up to $1,500,000 since Patriots typically pay some practice squad players more than the minimum and the Patriots have cut practice squad players after 4PM Tuesday when the player has earned that week’s salary.

* Have a cushion for the NLTBE 46-man active roster bonuses that could be earned by Kuhn, Sheard, Bolden, Kline, Freeny, Amendola, Lewis, Edelman, Vollmer, Solder, Gronkowski, McCourty, Long, McClellin, Martin, Waddle, Cannon, Knighton, Harbor, Ebner, Humber, and Chung. If all twenty-two players play in all sixteen games in 2016, the Patriots will then lose $1,974,063 in cap space. Earned NLTBE 46-man active roster bonuses are the only NLTBE incentives that if earned hits that year’s cap. Quoting the CBA – “Any roster bonus which is deemed not “likely to be earned” based upon the player’s performance during the prior year shall immediately be included in Team Salary when earned.”

* Have a cushion for other reachable NLTBE incentives (1.5 million) which consist of Vollmer’s playing-time incentive ($1 million) and Edelman’s receptions incentives ($500,000).

* Have a cushion to replace injured players during preseason and regular season – $4 to $6 million.

* Have a cushion to extend players during regular season – $1 to $4 million.
Example – Malcolm Butler
Malcolm Butler's extension

* Have a cushion just in case Scott Chandler applies for injury protection. Quoting the CBA – “Beginning in the 2016 League Year, any type of In-jury Protection liability shall be included in Team Salary for the League Year for which such Injury Protection applies, or the League Year in which such Injury Protection is paid, agreed to be paid by settlement, or awarded, whichever is later.” Injury Protection was a benefit for the 2011/2012/2013/2014 and 2015 seasons. Scott Chandler may qualify for Injury Protection since he underwent surgery in the off-season following the season of injury and was released with failed physical designation. If Scott Chandler is approved to get the Injury Protection benefit he will receive an amount equal to 50% of his Paragraph 5 Salary for the 2016 season ($2 million) or $1 million. To learn more about Injury Protection review the CBA’s Article 45.

When determining the cap savings from releasing players, keep in mind the Rule of 51. When a player from the top 51 is released or traded, the base salary of the player with the 52nd-highest cap number is added to the cap. For example, if Marcus Cannon is released, his cap number would be lowered by $3,687,500 although the actual team savings would be only $3,087,500 because another player’s $600,000 base salary would be added to the team cap.

You can see all of the possible cap savings for all of the 2016 Patriots at patscap.com

Here are some possible ways that the Pats could free up cap space.

Please note that I am NOT advocating nor I am suggesting that the Patriots do all of these salary-cap maneuvers.

Please also note that there are over hundreds of ways for the Pats to create cap space. For the sake of brevity, I am choosing not to list them all since most of them are never going to happen. For example, the Patriots could create $4,212,500 in cap space by cutting Jabaal Sheard.

The bolded maneuvers are my current predictions for that particular player. Am NOT predicting that the Patriots will do all of the bolded moves, just that if they do a move with a player, that it will be the bolded one. There is no need for the Patriots to do all of the bolded moves. The players are listed in descending 2016 cap number. Please note that following some option will result in increasing the player’s cap numbers for future seasons.

This list should cover all of the names mentioned by Twitter followers for cap savings possibilities.

1.)Sign Donta’ Hightower to an extension. A deal that is slightly better than Luke Kuechly’s would create $1.251 million in cap space
Donta' Hightower's extension

2.) Restructure Danny Amendola’s deal giving him a signing bonus in return for a lower salary in 2016 with a chance to make up some of the lost money in with incentives – net cap savings of between $2 million and $3 million

3.) Cut Danny Amendola for a net cap savings of $4,070,832

4.) Extend Danny Amendola through the 2018 season so instead of paying him $12 million in cash for two years pay him $12 million for three years.

5.) Give Danny Amendola a paycut of at least $2 million.

6.) Release Sebastian Vollmer for a net cap savings of $2.6 million

7.) Extend Jabaal Sheard through the 2020 season for a net cap savings of 1 million.
Jabaal Sheard' extension

8.) Release Marcus Cannon for a net cap savings of $3,087,500

9.) Release Rob Ninkovich for a net cap savings of $1.475 million.

10.) Release Josh Kline for a net cap savings of $900,000.

11.) Have Chris Jones take a paycut from $1.671 million with a chance to earn some money by reaching incentives – net cap savings ranging from 600K to 800K.

12.) Release Jonathan Freeny for a net cap savings of $887,500

13.) Waive Chris Jones for a net cap savings of $1.071 million

14.) Release KeShawn Martin for a net cap savings of $75,000

15.) Release Brandon Bolden for a net cap savings of $522,500

16.) Waive Aaron Dobson for a net cap savings of $347,505

17.) Waive Jon Bostic for a net cap savings of $417,381

18.) Waive Ishmaa’ily Kitchen for a net cap savings of $160,000

Note that I was asked about the cap ramifications of releasing Nate Solder. Doing so would cause the Patriots to lose cap space since his 2016 cap number would increase from $10,322,666 to $14,333,334 as his 2017 signing bonus proration would accelerate into 2016 and his 2016 salary is fully guaranteed.

Here are the moves that I think that will happen

Extend Hightower
Extend Sheard
Restructure Danny Amendola

As you can see from above, the Pats could create close over 9 million in cap space if they chose to do all of my bolded predictions. Add the 9 million to the current number of $6 million and we get $15 million.

The $15 million should be more than enough to cover the remaining salary cap expenses as well as extend a couple of several key defenders.

The Patriots may wait to do other cap-savings moves for when they need to create cap space or during roster cutdowns.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Breaking down Tom Brady’s 2 year $41 million extension with the New England Patriots

Written by: Miguel Benzan
Posted March 10, 2016 at 9:07 am

On March 10, 2016 ESPN’s Field Yates tweeted that the “Tom Brady’s 2-year extension with the Patriots has officially been signed. It includes a $28M signing bonus and $41M in new money” and that Tom Brady’s new cap hits by season:
2016: $14M
2017: $14M
2018: $22M
2019: $22M

Background information

Tom Brady’s 2016 cap number of $15,000,000 consisted of

* $9 million salary
* $6 million proration of his 2013 signing bonus

His 2017 cap number of $16,000,000 consisted of

* $10 million salary
* $6 million proration of his 2013 signing bonus

Tom Brady's deal before extension

Tom Brady's extension with a $28m signing bonus

Some frequently asked questions about the salary cap implications of Brady’s extension

Added at 9:30 AM March 10, 2016
Q: Why is it that the cap hits add up to 72 million when Brady is only scheduled to receive 60 million in cash?
A: There are $6 million signing bonus prorations in 2016 and in 2017 from his 2013 signing bonus.

Added at 9:50 AM March 10, 2016
Q: How much of Brady’s deal is guaranteed.
A: 28 million – His signing bonus. His 2016 and 2017 salaries are guaranteed for injury only. His 2017 salary becomes fully guaranteed the 3rd day of the 2017 League Year.

Q: What does the $41 million in new money mean?
A: Brady was due to receive $19 million in cash over two years. He will now receive $60 million.

Q: Exactly how much cap space did the extension create?
A: 1 million in 2016 and 2 million in 2017. 3 million total.

Q: What would be the dead money hits if Brady was cut or traded in 2017?
A: Before June 1 – $27M – a 13M increase from his cap hit of $14M.
A: After June 1 – $13M in 2017 and $14M in 2017 leading to a 1M savings in 2017 and 8M savings in 2018.

Q: What would be the dead money hits if Brady was cut or traded in 2018?
A: Before June 1 – $14M – a 8M savings from his cap hit of $22M.
A: After June 1 – $7M in 2018 and $7M in 2019 leading to a 15M savings in both 2018 and in 2019

Q: What would be the dead money hits if Brady was cut or traded in 2019?
A: 7M leading to a 15M savings in both 2018 and in 2019

Q: Was this extension done to help extend Dont’a Hightower?
A: Doubtful since any 2016 extension would have lowered Hightower’s 2016 cap number of $7.751 million.

Q: Was this extension done to help extend Chandler Jones?
A: Doubtful since any 2016 extension would have lowered Chandler Jones’ 2016 cap number of $7.799 million.

Q: Was this extension done to help extend Jamie Collins?
A: Possible since any 2016 extension would have increased Jamie Collins’ 2016 cap number of $1,196,683.

Q: Was this extension done to help extend Malcolm Butler?
A: Very possible since any 2016 extension would have increased Butler’ 2016 cap number of $600,000.

Q: What is Jimmy Garoppolo’s salary cap status?
A: He is signed through the 2017 season.
His 2016 cap number is $950,154.
He is due $736,718 in cash from the Patriots this season.
His 2017 cap number is $1,108,513.
He is due $820,077 in cash from the Patriots in 2017.

Q: What would be the salary cap consequences of a Garoppolo trade?
A: If he is traded before June 2, his 2016 dead money would be $426,872 and there would be no dead money in 2017. If Jimmy Garoppolo was traded before June 2, Pats will lose $1,718 in cap space as a player with a $525,000 salary would take his place in the Top 51 list. If he is traded after June 1, his 2016 dead money and his 2017 dead money would both be $213,436. If Jimmy Garoppolo was traded after June 1, Pats will create $86,718 in cap space in 2016 as a player with a $600,000 salary would take his place in the Top 51 list. If Jimmy Garoppolo was traded after June 1, Pats will create $820,077 in cap space in 2017.

Q: Could the Patriots ask a team to draft a player in the first round and then trade drafted player to the Patriots for Jimmy Garoppolo? No. Quoting the CBA” A Club may not assign the exclusive negotiating rights to a Drafted Rookie to another Club if such new Club does not have Room under its Year-One Rookie Allocation equal to at least the original Year-One Minimum Allotment for the player multiplied by the Total Rookie Compensation Pool. The New Club will not receive any additional Room in its Year-One Rookie Allocation or Total Rookie Allocation”. The Pats would not have room in its Rookie Pool for such a player and there is no way to create room.

Q: How does the Brady extension impact Malcolm Butler?
A: The Patriots are now able to use the franchise tag on Malcolm Butler in 2018. If Brady, Garoppolo and Butler were all UFAs in 2018, it would be very likely that the Patriots would use the franchise tag on one of the two quarterbacks.

Q: What teammates of Brady benefit from his extension?
A: The increased cap space makes it easier for the Patriots to not release a Marcus Cannon/ or ask Danny Amendola to redo his deal or offset increasing Edelman’s 2016 cap number.

Q: Where does Tom Brady’s current cap number of $14 million rank among quarterbacks?
A: 18th. He may stay at 19 as RGIII is released and Peyton Manning retires.

Q: Where does Tom Brady’s cash intake of $29 million rank among quarterbacks for 2016?
A: 2nd.

Q: Where does Tom Brady’s average cap hit of 20.5M rank?
A: Ninth

Q: Were you surprised by this extension?
A: Yes, thought that it was going to happen last year when Brady’s salary was $8 million.

Q: How does this extension help Brady if he is suspended?
A: It lowers his possible exposure. Players are paid weekly. If suspended for 4 games at a 9 million salary Brady would have lost $2,117,647 in salary. If suspended for 4 games at a 1 million salary, Brady would lose $235,924. The Patriots will get credit on their cap Week 1.

Added at 7:55 PM February 29, 2016
Q: What is your predictions for the deal parameters?
A: Signing Bonus between 20 and 30 million. 2016 and 2017 salaries fully guaranteed. Cap savings between 500,000 and $3 million. If I had to predict one number, it would be $3 million.

Added at 6:30 AM March 1, 2016
Q: The last time Brady extended his contract the Patriots created $15 million in cap space over two years. Was it possible this time?
A: No. Last time Brady was due $30 million in cash over the two-year period. This time $19m. In order to create the $15 million in cap space savings this time Brady would have to agree to lower his total cash intake for 2016 and 2017 to $4 million.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Breaking down LaAdrian Waddle’s extension with the New England Patriots

Written by: Miguel Benzan
Posted March 9, 2016 at 2:59 pm

On March 9, 2016 ESPN.Com’s Mike Reiss provided some details on LaAdrian Waddle’s extension. His deal includes a $250,000 signing bonus. His base salary will be $700,000 in 2016 and $800,000 in 2017. Mike Reiss also reported that Waddle can earn in 2016 and in 2017 up to $200,000 ($12,500 per game) in 46-man active roster bonuses. Reiss also reported that Waddle can earn up to $900,000 in 2016 and in 2017 in playing-time incentives. I also like to thank Dave Birkett for his tweets about the Waddle’s deal.

Let’s take a look at the salary cap consequences of these details

The $2.35 million in new money consists of:
$250,000 signing bonus
$700,000 salary in 2016
$200,000 in 46-man active roster bonuses for the 2016 season
$700,000 in playing-time incentive for the 2016 season
$800,000 salary in 2017
$200,000 in 46-man active roster bonuses for the 2017 season
$150,000 roster bonus due the 5th day of the 2017 League Year
$700,000 in playing-time incentive for the 2017 season

* A signing bonus is prorated equally over the life of the contract, up to five years. That is, if Waddle’s extension was through the 2021 season covering six seasons any signing bonus would be prorated through the 2020 season (five seasons)

* LaAdrian Waddle’s $12,500 46-man active roster bonus will be considered likely to be earned (LTBE) in 2016 for the 11 games he was on the 46-man active roster in 2015. According to the gamebooks Waddle was active for 9 games while with the Lions. He was active for 2 games for the Patriots. $12,500 times 11 = $137,500. In 2017 his 46-man active roster bonus will be reevaluated based on how many games he plays in 2016.

* The amount of his 2017 playing-time incentive that will be part of his 2017 cap number is determined by how much Waddle played in 2016. I am still trying to learn the tiers in Waddle’s playing-time incentiveed based on how many snaps he plays in 2016.

* A player’s salary cap number is the total of
his salary
signing bonus proration, if any
any LTBE incentives

LaAdrian Waddle’s deal

LaAdrian Waddle's Deal

In 2017 the Patriots can release Waddle before his $150,000 roster bonus is due with a very small dead money hit of $125,000. If they do so, they will create $1,175,000 in cap space. As you can see in the above graphic, the maximum cap number Waddle can have in 2017 is two million.

LaAdrian Waddle is one of 64 Patriots signed for the 2016 season and one of 28 Patriots signed for the 2017 season.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages/blogs useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is:
Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue
Rear Malden, MA 02148
Please mention PatsCap.Com with your donation. Thanks so much!!!!

What does Tom Brady’s extension mean salary-cap wise for the Patriots?

Written by: Miguel Benzan
Posted February 29, 2016 at 4:46 pm

On February 29, 2016 ESPN’s Adam Schefter reported that the New England Patriots and Tom Brady extended his contract through the 2019 season. This blog will look at the salary cap ramifications of Brady’s extension. I plan to update this as more details become known.

February 29, 2016 7:55 PM Update – Answered a Twitter question asking my prediction of the deal parameters.
March 1, 2016 6:30 AM Update – Answered the question of whether the Pats could create $15 million in cap space with this extension like they did in 2013. Added a screenshot of a possible option bonus extension.

Background information

Tom Brady’s 2016 cap number of $15,000,000 consisted of

* $9 million salary
* $6 million proration of his 2013 signing bonus

His 2017 cap number of $16,000,000 consisted of

* $10 million salary
* $6 million proration of his 2013 signing bonus
* $500,000 (16 46-man active roster bonuses times $31,250)

Tom Brady's deal before extension

As I write this, the only known details about Brady’s extension is the length.

The below shows possible deals. While Brady’s minimum salary in 2016 is $985,000 and in 2017 is $1,000,000 used $1 million as his salary in 2016 and $2 million in 2017 in order to match the salary structure of his 2013 deal.

The first presumes that Brady received a $20 million signing bonus.
Such a deal would lower both his 2016 and 2017 cap numbers by $3 million.

Tom Brady's extension with a $20m signing bonus

The next deal presumes that Brady received a $25 million signing bonus.
Such a deal would lower both his 2016 and 2017 cap numbers by $1.75 million.

Tom Brady's extension with a $25m signing bonus

The next deal presumes that Brady received a $30 million signing bonus.
Such a deal would lower both his 2016 and 2017 cap numbers by $500,000.

Tom Brady's extension with a $30m signing bonus

The next deal presumes that Brady received a $32 million signing bonus.
Such a deal would leave his 2016 and 2017 cap numbers the same. So we have established that if the one of the goals of the Brady’s extension was to create cap space the largest signing bonus he could have received in 2016 is $32 million

Tom Brady's extension with a $32m signing bonus

Another possible extension structure is a 2016 signing bonus with a 2017 option bonus.

Tom Brady's extension incorporating option bonus

Some frequently asked questions about the salary cap implications of Brady’s extension

Q: Exactly how much cap space did the extension create?
A: Do not know. Can’t answer the question until more details (2016 signing bonus, 2016 salary, 2016 roster bonus, if any) are reported. Sorry.

Q: Was this extension done to help extend Dont’a Hightower?
A: Doubtful since any 2016 extension would have lowered Hightower’s 2016 cap number of $7.751 million.

Q: Was this extension done to help extend Chandler Jones?
A: Doubtful since any 2016 extension would have lowered Chandler Jones’ 2016 cap number of $7.799 million.

Q: Was this extension done to help extend Jamie Collins?
A: Possible since any 2016 extension would have increased Jamie Collins’ 2016 cap number of $1,196,683.

Q: Was this extension done to help extend Malcolm Butler?
A: Very possible since any 2016 extension would have increased Butler’ 2016 cap number of $600,000.

Q: What is Jimmy Garoppolo’s salary cap status?
A: He is signed through the 2017 season.
His 2016 cap number is $950,154.
He is due $736,718 in cash from the Patriots this season.
His 2017 cap number is $1,108,513.
He is due $820,077 in cash from the Patriots in 2017.

Q: What would be the salary cap consequences of a Garoppolo trade?
A: If he is traded before June 2, his 2016 dead money would be $426,872 and there would be no dead money in 2017. If Jimmy Garoppolo was traded before June 2, Pats will lose $1,718 in cap space as a player with a $525,000 salary would take his place in the Top 51 list. If he is traded after June 1, his 2016 dead money and his 2017 dead money would both be $213,436. If Jimmy Garoppolo was traded after June 1, Pats will create $86,718 in cap space in 2016 as a player with a $600,000 salary would take his place in the Top 51 list. If Jimmy Garoppolo was traded after June 1, Pats will create $820,077 in cap space in 2017.

Q: Could the Patriots ask a team to draft a player in the first round and then trade drafted player to the Patriots for Jimmy Garoppolo? No. Quoting the CBA0″ A Club may not assign the exclusive negotiating rights to a Drafted Rookie to another Club if such new Club does not have Room under its Year-One Rookie Allocation equal to at least the original Year-One Minimum Allotment for the player multiplied by the Total Rookie Compensation Pool. The New Club will not receive any additional Room in its Year-One Rookie Allocation or Total Rookie Allocation”. The Pats would not have room in its Rookie Pool for such a player and there is no way to create room.

Q: How does the Brady extension impact Malcolm Butler?
A: The Patriots are now able to use the franchise tag on Malcolm Butler in 2018. If Brady, Garoppolo and Butler were all UFAs in 2018, it would be very likely that the Patriots would use the franchise tag on one of the two quarterbacks.

Q: What teammates of Brady benefit from his extension?
A: The increased cap space makes it easier for the Patriots to not release a Brandon Lafell or a Marcus Cannon/ or ask Danny Amendola to redo his deal.

Q: Where did Tom Brady’s prior cap number of $15 million rank among quarterbacks?
A: 19th. He may stay at 19 as RGIII is released and Peyton Manning retires.

Q: Where did Tom Brady’s prior cash intake of $9 million rank among quarterbacks?
A: 20th. He should move up the list.

Q: Were you surprised by this extension?
A: Thought that it was going to happen last year when Brady’s salary was $8 million.

Q: What are you looking to see in the extension?
A: Curious if Brady will have 46-man active roster bonuses in his contract. Brady, Scott Chandler, and Matt Slater are the only Patriots veterans who do not have 46-man active roster bonuses

Q: How does this extension help Brady if he is suspended?
A: It lowers his possible exposure. Players are paid weekly. If suspended for 4 games at a 9 million salary Brady would have lost $2,117,647 in salary. If suspended for 4 games at a 1 million salary, Brady would lose $235,924.

Q: How much cap space do the Patriots now have?
A: As of 4:30PM February 29 $ 13,638,036. I expect that number to increase as a result of the Brady’s extension. That number does include the cap savings from Mayo’s retirement.

Added at 7:55 PM February 29, 2016
Q: What is your predictions for the deal parameters?
A: Signing Bonus between 20 and 30 million. 2016 and 2017 salaries fully guaranteed. Cap savings between 500,000 and $3 million. If I had to predict one number, it would be $3 million.

Added at 6:30 AM March 1, 2016
Q: The last time Brady extended his contract the Patriots created $15 million in cap space over two years. Is that possible this time?
A: No. Last time Brady was due $30 million in cash over the two-year period. This time $19m. In order to create the $15 million in cap space savings this time Brady would have to agree to lower his total cash intake for 2016 and 2017 to $4 million.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

2016 League Cap has been set at $155.27 million; Patriots have $13.56 million in cap space

Written by: Miguel Benzan
Posted February 26, 2016 at 7:24 pm

On February 26, 2016 it was widely reported that 2016 League Cap will be $155.27 million, an increase of $11,990,000 over the 2015 League Cap of $143,280,000.

2/26/2016 8:30 PM Answered the question about whether or not my $13.56 million cap number accounts for the recent retirement of Jerod Mayo.

This announcement seems like a good time to explain how a team’s adjusted cap number is derived and to answer questions about the carryover amount. A team’s adjusted cap consists of 3 numbers
1.) League Cap Number
2.) Prior Year Carryover
3.) Adjustments primarily the LTBE/NLTBE adjustment but can include salary grievances.

The 2015 League cap was $143,280,000. The Patriots 2015 adjusted cap number was $144,578,084.
$143,280,000 (League Cap)
+ $5,258,054 (2014 Ending Cap Space Carryover)
+ $1,184,000 Aaron Hernandez salary grievance credit.
– $5,143,970 (LTBE/NLTBE adjustment)
= $144,578,084.

The Patriots 2016 adjusted cap number will be a total of the following
1.) the League Cap – $155.27 million
2.) the 2015 Carryover amount of $1,347,882
3.) Adjustments primarily the LTBE/NLTBE adjustment – I currently project the amount to be $3,188,125.

$155,270,000
+ $ 1,347,882
+ $ 3,188,125
===============
$159,860,007

Some frequently asked questions about the 2016 League Cap announcement.

Q: How much cap space do the Patriots have?
A: $13,563,036. $159,860,007 (Patriots adjusted cap number) minus $146,242,971 (Cap Commitments) equals $13,563,036. For more details on the Patriots salary cap please visit my salary cap page.

Q: Does the $13,536,036 include the cap savings from Jerod Mayo’s retirement?
A: Yes, it does.

Q: How much cap space did the Patriots carry over from the 2014 season into the 2015 season?
A: $5,258,054

Q: How much cap space will be taken by the 2016 draft class?
A: Exact amount will not be known until after the draft. If the Patriots do not trade any of their current 10 draft picks, signing them should take between $1.2 and $1.5 million.

Q: What have been the Patriots adjusted cap numbers under the new CBA
A:
2011 $120,000,000
2012 $128,391,862
2013 $129,656,344
2014 $139,109,051
2015 $144,578,084
2016 $159,860,007

Q: Where does the Patriots rank in cap space?
A: Bottom third. Then again, they have very key players hitting free agency on March 9th

Q: Is the $13.5 million in cap space enough for the rest of the 2016 League Year?
A: It is not. The Patriots will need to create cap space. I list several ways on how they can do so in this blog post.

Q: How much did the Patriots adjusted cap increase from 2015 to 2016?
A: $15,281,923

Q: Could the Patriots get a credit for Aaron Hernandez on their 2016 cap?
A: Possible but it is more likely that the credit will be applied to the 2017 cap after his double-murder trial is over.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

NFLPA announced that the Patriots carried over $1,347,882 in cap space

Written by: Miguel Benzan
Posted February 25, 2016 at 9:28 pm

Today (February 25, 2016) the NFLPA announced the carryover amounts for all 32 teams. Under the new Collective Bargaining Agreement, each NFL Club has the option to carry over unused cap space from the prior League Year. The average carryover amount was $6,373,847. The Patriots carried over $1,347,882 in cap space. The $1,347,822 is 100% of their ending 2015 cap space. The Patriots total was the fifth lowest of all 32 teams and the lowest among the 16 AFC teams.

This announcement seems like a good time to explain how a team’s adjusted cap number is derived and to answer questions about the carryover amount. A team’s adjusted cap consists of 3 numbers
1.) League Cap Number
2.) Prior Year Carryover
3.) Adjustments primarily the LTBE/NLTBE adjustment but can include salary grievances.

The 2015 League cap was $143,280,000. The Patriots 2015 adjusted cap number was $144,578,084.
$143,280,000 (League Cap)
+ $5,258,054 (2014 Ending Cap Space Carryover)
+ $1,184,000 Aaron Hernandez salary grievance credit.
– $5,143,970 (LTBE/NLTBE adjustment)
= $144,578,084.

The Patriots 2016 adjusted cap number will be a total of the following
1.) the League Cap – the latest projection for which is $155 million
2.) the 2015 Carryover amount of $1,347,882
3.) Adjustments primarily the LTBE/NLTBE adjustment – I currently project the amount to be $3,188,125.

$155,000,000
+ $ 1,347,882
+ $ 3,188,125
===============
$159,536,007

Some frequently asked questions about the carryover amount

Q: Was I including the $1,347,882 in my $ 13,293,036 cap space number?
A: Yes, I was. Have been doing so since early January.

Q: How much cap space did the Patriots carry over from the 2014 season into the 2015 season?
A: $5,258,054

Q: Why was the Patriots carryover amount so low as compared to the rest of the NFL?
A: The Patriots were continually replacing injured players throughout the season. In the middle of November I projected that the Patriots would end the season with about $2 million in cap space.

Q: Was the low Patriots carryover amount a reflection of their 2015 cash spending?
A: Partly, the Patriots spent over 100% of the 2015 cap primarily on McCourty, Solder, Gostkowski, and replacing injured players

Q: Can teams continue to roll over cap space in perpetuity?
A: Yes, they can. Please note that teams are required to spend in cash 89% of the League for the 2013/2014/2015/2016 League Years

Q: When do I expect the League Cap to be announced?
A: Past history (2015) tells us to expect the announcement on March 2, a week before the 2016 free agency ends.

Q: Why would teams not carryover 100% of their unused cap space?
A: To cover incentives, salary grievances, and to fend off raiding of their practice squad. Postseason pay is considered a benefit with this one exception – if a Practice Squad Player Contract is executed or renegotiated after December 1 for more than the minimum Practice Squad salary all of the salary paid to such a Practice Squad player during the postseason will be counted as Salary and would count against the salary cap.

Q: Can not rolling over 100% of their unused cap space help teams reach the 89% cash spending requirement?
A: No, since the requirement is based on the League Cap and not the team’s adjusted cap number.

Q: Where can I read more about the Aaron Hernandez credit?
A: To read more information on the Hernandez credit please see this blog post of mine

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Examining the Salary Cap Ramifications of Jerod Mayo’s Retirement

Written by: Miguel Benzan
Posted February 16, 2016 at 11:09 pm

On February 16, 2016 Jerod Mayo announced on Instagram that he was retiring from the New England Patriots. This blog will look at the salary cap ramifications of his retirement.

Background information

His 2016 cap number of $11,400,000 consisted of

* $3.25 million salary
* $4 million roster bonus that was due on March 9th if the Patriots picked up their option for the 2016 season
* $2.4 million proration of his 2012 option bonus
* $1 million proration of his 2015 signing bonus
* $250,000 offseason workout bonus
* $500,000 (16 46-man active roster bonuses times $31,250)

Jerod Mayo also has a $300,000 Pro Bowl bonus which is not counting against the cap

His 2017 cap number of $10,500,000 consisted of

* $6.75 million salary
* $2 million roster bonus that was due before the start of the 2017 League Year if the Patriots picked up their option for the 2017 season
* $250,000 offseason workout bonus
* $1 million proration of his 2015 signing bonus
* $500,000 (16 46-man active roster bonuses times $31,250)

Jerod Mayo also has a $300,000 Pro Bowl bonus which is not counting against the cap

With his retirement Mayo’s 2016 cap hit on the Patriots dropped from $11.4 million to $4.4 million.

Jerod Mayo’s new 2016 cap number of $4,400,000 consists of

* $2.4 million proration of his 2012 option bonus
* $2 million proration of his 2015 signing bonus

Since a player with a $525,000 salary will take his place in the Top 51 list, the Patriots gained $6,475,000 in cap space in 2016 ($11.4 million minus $4.4 million minus $525,000). The Patriots gained $10.5 million in cap space for the 2017 season.

Some frequently asked questions about the salary cap implications of Jerod Mayo’s retirement

Q: How much dead money are the Patriots left with?
A: $4.4 million

Q: How much cap space did the retirement create?
A: $6.475 million

Q: Would the above numbers changed if Jerod Mayo had not retired and the Patriots decline his $4 million option on March 9th?
A: No

Q: How much cap space did the retirement create?
A: $6.475 million

Q: What is dead money?
A: The salary cap space taken up by players whose prior contracts were terminated via trade/cut/waiving/retirement and had remaining signing bonus proration or guaranteed salary left on contract.

Q: Why are the Patriots being charged dead money if Jerod Mayo retired?
A: Every dollar paid to a player eventually gets accounted for a team’s cap. Teams have to carry signing bonus prorations for a player after the player’s death, most notably Sean Taylor and Marquise Hill. The $4.4 million is from prior year’s payments.

Q: Can the Patriots ask Jerod Mayo to pay back the $2.4 million from his 2012 option bonus?
A: Per the CBA they can not. Option bonuses are treated differently.

Q: Can the Patriots ask Jerod Mayo to pay back the $2 million from his 2015 signing bonus?
A: Per the CBA they can.

Q: Will the Patriots ask Jerod Mayo to pay back the $2 million from his 2015 signing bonus?
A: You know the answer. It is a two-letter word that starts with the letter n and ends with the letter o.

Q: If the Patriots were to ask for Jerod Mayo for the $2 million back and he were to pay it back, how would that affect the Patriots salary cap?
A: Pats would receive a credit on their 2017 cap.

Q: How much cap space do the Patriots now have?
A: As of 11:45AM February 27 $ 13,638,036

Q: What is the difference between Mayo retiring and the Patriots declining Mayo’s option?
A: Mayo is no longer eligible to be included in the 2017 compensatory pick calculations.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

My offseason plan for the 2016 New England Patriots

Written by: Miguel Benzan
Posted January 29, 2016 at 9:29 pm

As of January 29 I have the Patriots 2016 total cap commitment as $153,419,971. This total is AFTER the Patriots signed all of its practice squad players to 2016 contracts and presumes that the Patriots will tender all 5 ERFAs. There have been several projections for the 2016 League cap. I will use the latest projection of $154 million. I project that that the Patriots adjusted cap number will be about $4.7 million higher than the league cap number ($158,736,007) So, as of January 29 I project the Patriots to be under their 2016 projected cap number by about $5.3 million. So it appears that the Patriots will need to create cap space by releasing veterans or renegotiating existing contracts. There are plenty of opportunities to do both, thereby opening up millions of dollars under the cap.

10:20 PM update – Please note that during the roster cutdowns cap space will be created as lower-salaried players beat out veterans for roster spots. Example, if Kevin Snyder were to beat out Jonathan Freeney for a roster spot that would create close to $800,000 in cap space.

11:30 PM update – Noted that the $12.3 million should be enough to sign Brian Tyms, James Develin, Sealver Siliga, and Nate Ebner to deals for the 2016 season.

January 30, 10:30 AM update – Another reason for the amount of Amendola’s paycut is that I believe Edelman should get more cash than Amendola who is a lesser player. As of late January Edelman is due to receive $3.5 million if he plays all 16 games. Add another $500,000 to his total since if he does play 16 games he will earn his receptions incentive. Amendola is due to receive $5.5 million if he plays all 16 games.

There are two ways to address this imbalance.
1.) Increase Edelman’s cash intake
2.) Decrease Amendola’s cash intake

Option 2 is the more likely scenario this offseason.

January 31 – 9:15 AM Update – Why would the Patriots cut a player when it causes very little cap savings? Protect themselves from the possibility of the player who is probably not in their long-term plans from getting injured in offseason workout sessions, OTAs or training camp? Precedent-

Cameron Gordon LB 2015-05-18 Waived
Devin Gardner QB/WR 2015-05-18 Waived
Chimdi Chekwa CB 2015-05-18 Waived
Kyle Arrington CB 2015-05-11 Waived
Michael Buchanan DE 2015-05-07 Waived
Deontae Skinner LB 2015-05-05 Waived
Tyler Ott LS 2015-05-05 Waived
Alfonzo Dennard CB 2015-05-05 Waived

January 31 – 10PM update – Wanted to make clear that my offseason plan includes tendering the Patriots ERFAs (Cameron Fleming, Josh Boyce, Justin Coleman, Kevin Hughes, Rufus Johnson, and Brandon King)

When determining the cap savings from releasing players, keep in mind the Rule of 51. When a player from the top 51 is released or traded, the base salary of the player with the 52nd-highest cap number is added to the cap. For example, if Lafell was released, his cap number would be lowered by $2,675,000, although the actual team savings would be only $2,15,000 because another player’s $525,000 base salary would be added to the team cap.

Here’s my offseason plan for the 2016 Patriots will free up cap space. Please note that following some of these options will result in increasing the player’s cap numbers for future seasons.

In another blog post I list a good number of alternative ways that the Patriots could create cap space.

1.) Not pick up Jerod Mayo’s option

2.) Release Brandon Lafell

3.) Release Scott Chandler

4.) Release Marcus Cannon

5.) Waive Jon Bostic

6.) Waive Aaron Dobson Why would the Patriots cut a player when it causes very little cap savings? Protect themselves from the possibility of the player who is probably not in their long-term plans from getting injured in offseason workout sessions, OTAs or training camp? 2015 Precedents –

Cameron Gordon LB 2015-05-18 Waived
Devin Gardner QB/WR 2015-05-18 Waived
Chimdi Chekwa CB 2015-05-18 Waived
Kyle Arrington CB 2015-05-11 Waived
Michael Buchanan DE 2015-05-07 Waived
Deontae Skinner LB 2015-05-05 Waived
Tyler Ott LS 2015-05-05 Waived
Alfonzo Dennard CB 2015-05-05 Waived

7.) Redo Danny Amendola’s deal lowering his $5 million salary to $1.5 million while giving him a 1m roster bonus with the chance to earn 1m back with incentives starting at 70 catches so that they would be considered NLTBE. Cap savings of $2.5 million. In 2015 his cash intake went from $4 million to $1.75m with a chance to earn $750K back. Am proposing that cash intake go from $5,437,500 to $2,937,500 with a chance to earn $750K. Pay cut is only $250,000 more than it was in 2015 while increasing cash intake from 2015. Have to credit Joel Corry @corryjoel for deal parameters. Another reason for the amount of Amendola’s paycut is that I believe Edelman should get more cash than Amendola who is a lesser player. As of late January Edelman is due to receive $3.5 million if he plays all 16 games. Add another $500,000 to his total since if he does play 16 games he will earn his receptions incentive. Amendola is due to receive $5.5 million if he plays all 16 games.

8.) Extend Donta’ Hightower through the 2020 season with a deal that would pay over $50 million over 5 years.
16 million signing bonus
Over 23 million guaranteed.
Cap numbers
2016 – 6.45m
2017 – 8.5m
2017 – 10.7m
2018 – 11.7m
2019 – 12.7m

9.) Extend Jamie Collins through the 2020 season with a deal that would pay $47.75 million over 5 years.
15 million signing bonus
22 million guaranteed.
Cap numbers
2016 – 5.5m
2017 – 8.5m
2017 – 10.25m
2018 – 11.5m
2019 – 12m

10.) Sign Tarell Brown to a similar deal as his 2015 deal except with a smaller signing bonus ($150K) and no week 1 $100,000 roster bonus. Deal would have $350,000 in 46-man active roster bonus. Cap number = $1,215,625

11.) Lower Chris Jones’ 2016 cap number to $800,000.

12.) Sign Matt Forte to a 3-year $12 million deal (same totals as an older Frank Gore got from the Colts last year)
Cap numbers in each year will equal $4 million

or go after a young, big wideout like a Marvin Jones, Mohammed Sanu, or a Rishard Matthews

13.) Sign a young tight end like a Dwayne Allen or a Ladarius Green. 2016 Cap number of $2.5 million

14.) Sign a veteran offensive lineman – 2016 cap number of $4 million.

15.) Extend Jabaal Sheard through the 2020 season with a deal that would pay $45 million over 5 years.
10 million signing bonus
16.5 million guaranteed.
Cap numbers
2016 – 5.8125m
2017 – 8.5m
2017 – 9.75m
2018 – 10.75m
2019 – 12m

16.) Tendering the Patriots ERFAs (Cameron Fleming, Josh Boyce, Justin Coleman, Kevin Hughes, Rufus Johnson, and Brandon King). Fleming at 600K. The others at 525K. They must accept offer if they wish to play in the NFL in 2016.

After all of these moves the Patriots would have $12,355,980 in cap space which is more than enough to pay for

* Sign Brian Tyms, James Develin, Sealver Siliga, and Nate Ebner to small deals (less than 1m each) for the 2016 season.

* the 2016 draft class – $1 million in cap space.

* Pay for players 52 and 53 – $900,000

* Pay for the 10-man practice squad – ($6,600 * 17 weeks * 10 players) = $1,122,000. Will round up to $1,500,000 since Patriots typically pay some practice squad players more than the minimum and the Patriots have cut players after 4PM Tuesday when the player has earned that week’s salary.

* Have a cushion for the NLTBE 46-man active roster bonuses that could be earned by Sheard, Bolden, Kline, Freeny, Fletcher, Amendola, Lewis Edelman, Vollmer, Solder, Gronkowski, McCourty, and Chung. If all thirteen players play in all sixteen games in 2016, the Patriots will then lose $1.5 million in cap space.

* Have a cushion for other reachable NLTBE incentives (1.5 million) which consist of Vollmer’s playing-time incentive ($1 million) and Edelman’s receptions incentives ($500,000).

* Have a cushion to replace injured players during preseason and regular season – $2 to $ 4 million.

* Have a cushion to extend players during regular season. $1 to $2 million.

The Pats would certainly have cap space to extend one of their starting cornerbacks (Logan Ryan or Malcolm Butler).

The Patriots would still have the capability of creating even more cap space by extending or trading Chandler Jones.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Previewing the New England Patriots 2016 Salary Cap (Part 2) – Offense and Special Teams

Written by: Miguel Benzan
Posted January 9, 2016 at 6:25 pm

A couple of my Twitter followers asked for a New England Patriots 2016 salary cap preview. Please note that I have used Brian McFarland’s preview of the Ravens 2016 salary cap a template for this blog post.

These numbers were last updated on January 9, 2016.

January 31 update – Noted that KeShawn Martin was extended after this blog was first published on January 9th.

Quick summary – The Patriots are going to have to make several difficult decisions in the next couple of years about which young players to retain. I will presume that the 2016 salary cap will be $154 million. Given that we are about 2 months away from the start of the 2016 League Year (4PM, March 9) this preview may be premature so I plan to update this later this year as we come close to the start of the 2016 League Year.

In order to keep these blog posts relatively short I had to break up this preview into 3 pieces.
The first blog explains my projections for the 2016 Patriots adjusted salary cap number. This post projects what will happen with the Patriots unrestricted free agents, the players on the offensive side of the ball and the special teamers. The third blog will project what will happen with the defensive players.

UNRESTRICTED FREE AGENTS (UFAs)
The following 9 Patriots are Unrestricted Free Agents (UFAs) and will be free to sign with other teams if they haven’t re-signed with the Patriots before Free Agency begins on March 9th at 4:00 p.m.:

LB – Dekoda Watson ($585,000 salary, $34,412 cap)
OL – Ryan Wendell ($2,406,240 cap)
CB – Tarell Brown ($2,000,000 cap)
WR – Brandon Gibson ($671,240 cap)
DT – Akiem Hicks ($1,542,000 salary, $1,259,588 cap)
RB – LeGarette Blount ($962,122 cap)
RB – Stephen Jackson ($970,000 salary, $114,117 cap)
S – Nate Ebner ($690,390 cap)
S – Tavon Wilson ($1,348,297 cap)

The Patriots do not have any UFAs that must be re-signed. 4 UFAs (Wendell, Brown, Gibson, Blount) are currently on IR. There is no chance that any of the nine UFAs will be given the franchise tag.

1/9 projections on what will happen with the 10 UFAs
LB – Dekoda Watson – signed to a Minimum Salary Benefit deal
OL – Ryan Wendell – either signs with another team or retires
CB – Tarell Brown – signed to a similar deal in 2016 but since incentives are now NLTBE a smaller cap hit
WR – Brandon Gibson – Signed to a Minimum Salary Benefit deal
WR – KeShawn Martin – Signed to a small two-year incentive-laden deal – Done
DT – Akiem Hicks – signs with another team in the hopes of more playing time
RB – LeGarette Blount – signs with the Patriots to another $1 million deal.
RB – Stephen Jackson – Retires
S – Nate Ebner – Signs a Minimum Salary Benefit deal and competes for a roster spot during training camp
S – Tavon Wilson – Signs with another team

I am now going to examine by position the most likely 2016 salary cap consequences for the player.

Background information – The CBA says that “a Rookie Contract for a Drafted Rookie may not be renegotiated, amended or altered in any way until after the final regular season game of the player’s third contract year” which means that the contracts of the Patriots drafted in 2014 or 2015 can not be redone at all during the 2016 season. This affects Dominique Easley, Jimmy Garoppolo, Bryan Stork, James White, Tyler Gaffney, Malcom Brown, Jordan Richards, Geneo Grissom, Trey Flowers, Tre’ Jackson, Shaq Mason, Joe Cardona, A.J. Derby and Darryl Roberts. The CBA also says that a “Rookie Contract for an Undrafted Rookie may not be renegotiated, amended or altered in any way until after the final regular season game of the player’s second contract year” which means that David Andrews’ contract can not be redone during the 2016 season.

More background information – The 2016 League Year starts at 4PM, March 9th. By the time the 2016 League Year the player with the 51st highest cap number will have a salary of $600,000. Am presuming that the Patriots will tender all of the ERFAs (Exclusive Rights Free Agents).

The first number after the player is their 2016 salary cap number. The second number is the year that the player is signed through.

QBs (2): Tom Brady ($15M, 2017 ); Jimmy Garoppolo ($950,154, 2017)

Per the CBA Jimmy Garoppolo’s contract can not be touched until after the 2016 season so his 2016 salary cap number will remain at $950,154 – a bargain price for a backup quarterback. Like Jimmy Garoppolo Tom Brady is signed through the 2017 season.

In the past the Patriots and Tom Brady have reached extensions when he has two years left on his deal. Given how Tom Brady’s willingness to play at a discount price for such an elite quarterback the most likely scenario is that Brady plays out the 2016 season at his $15 million cap number, which is currently the 19th highest cap number for a quarterback in 2016. Brady will move up the ranking to 16th after Peyton Manning, Robert Griffin III and Colin Kaepernick are released by their current teams. There is a small possibility that the Patriots reach an 3-year extension with Brady keeping him with the team through the 2020 season. Such a deal could lower Brady’s salary to $1 million while giving him a signing bonus. Any extension with Brady would likely lower his 2016 cap number by a couple of million dollars

RBs (4): Brandon Bolden ($1,263,125, 2016); Dion Lewis ($1.0875M, 2017 ); James White ($699,272, 2017 ); Tyler Gaffney ($600K, 2017);

Per the CBA the contracts of James White and Tyler Gaffney can not be touched until after the 2016 season so their 2016 salary cap number will remain the same.

Since Dion Lewis just signed an extension and is coming off a season-ending injury, can’t imagine that his deal will be touched this year so he will remain a bargain. Please note that as Dion Lewis is active for more games than he was in 2015 (7) his salary cap number will go up by $12,500 as he earns a NLTBE (Not Likely to Be Earned) 46-man active roster bonus.

I fully expect Brandon Bolden to play the 2016 season on his current deal and to reach a deal with the Patriots soon after the 2016 season. If Brandon Bolden is active for all 16 games during the 2016 season his salary cap number will go up by $21,875 as he earns a NLTBE (Not Likely to Be Earned) 46-man active roster bonus.

The Patriots will need to reserve a total of $134,375 just in case both Lewis and Bolden are active for 16 games.

WRs (6): Danny Amendola ($7,329,166,2017); Julian Edelman ($4,421,875,2017); Brandon Lafell ($3.675M, 2016); Aaron Dobson ($1,090,845, 2016); Chris Harper ($525K, 2016); Boyce ($525K)

Expect that Chris Harper will be competing for a roster spot during training camp. But if cut before then Harper would leave no dead money on the cap while not creating any cap space since it is very likely that Harper will not have the 51 highest salary cap numbers therefore his $525K salary would not count against the cap. While waiving Dodson creates little cap space ($272,505 total) I expect him to be waived before the start of training camp, probably in March so as to avoid the possibility of him getting injured.

Expect that Josh Boyce will be tendered as an ERFA and that he will compete for a roster spot during training camp. If cut Boyce would leave no dead money on the cap while not creating any cap space since it is very likely that Boyces will not have the 51 highest salary cap numbers therefore his $525K salary would not count against the cap.

After missing 7 games during the 2015 season I expect Julian Edelman to play the 2016 season without a change to his contract. Please note that as Edelman is active for more games than he was in 2015 (9) his salary cap number will go up by $46,875 as he earns a NLTBE (Not Likely to Be Earned) 46-man active roster bonus. The Patriots will need to reserve a total of $328,125 just in case Edelman is active for all 16 games during the 2016 season. Edelman has a $500,000 NLTBE incentive if one of the following four things happens in 2016:

  1. 1,057 receiving yards
  2. 70 receptions plus seven TDs
  3. 80 receptions plus 13 wins
  4. 80 receptions plus Super Bowl appearance

Given his 2015 poor season and the Patriots’ need to create cap space for the 2016 season I project Lafell to be cut before the start of the 2016 League Year. Cutting Lafell will create $2,075,000 in cap space while creating 1 million in dead money.

I project that Danny Amendola will reach another restructure with the Patriots that lowers his 2016 cap number. His 2016 cap number is currently the 24th highest among all wideouts and is close to 3 million more than Edelman’s. Since Edelman is a superior player expect Pats to attempt to lower the 3 million difference. Most likely scenario is an deal that lowers Amendola’s salary to maybe a million while giving a small signing bonus (2 to 3 million) in return. Such a deal would lower his 2016 cap number by $3 million while increasing his 2017 cap number by 1 million to $9,391,668. Another scenario would be a straight paycut. Another scenario, however unlikely, is that the Patriots completely redo Amendola’s deal by extending him while paying him a medium signing bonus ($5 to 8 million). Such an extension would lower both his 2016 and 2017 cap numbers.

TE (4): Rob Gronkowski ($6,618,750, 2019); Scott Chandler ($3.050M, 2016 ); Michael Williams ($525K, 2016); A.J. Derby ($478,013, 2018)

Per the CBA A.J. Derby’s contract can not be touched until after the 2016 season so his 2016 salary cap number will remain the same.

Expect that Michael Williams will be competing for a roster spot during training camp. But if cut before then Williams would leave no dead money on the cap while not creating any cap space since it is very likely that Williams will not have the 51 highest salary cap numbers therefore his $525K salary would not count against the cap.

Given his 2015 poor season and the Patriots’ need to create cap space for the 2016 season I project Scott Chandler to be cut before the start of the 2016 League Year. Cutting Scott Chandler will create $1,450,000 in cap space while creating 1 million in dead money.

The Patriots have until 4PM March 9th to pick up Gronkowski’s option. Fully expect them to do so. Do not expect any changes to his 2016 cap number since it is such a bargain price for one of the game’s best players.

OL (10): Nate Solder ($10,322,666, 2017); Sebastian Vollmer ($5,208,334, 2016 ); Marcus Cannon ($4,754,168, 2016); Josh Kline ($2.175M, 2017); Bryan Stork ($719,250, 2017); Tre’ Jackson ($655,935,2018); Shaq Mason ($635,881, 2018), David Andrews ($530K, 2017), Cameron Fleming ($600K, 2016), Kevin Hughes ($525K, 2016)

Per the CBA the contracts of Bryan Stork and David Andrews can not be touched until after the 2016 season so their 2016 salary cap number will remain the same. Per the CBA the contracts of Tre’ Jackson and Shaq Mason can not be touched until after the 2017 season so their 2016 salary cap number will remain the sameGiven the Patriots need to develop backup offensive tackles expect Kevin Hughes who spent the entire season on IR to be tendered as an ERFA. Also expect that Kevin Hughes will be competing for a roster spot during training camp. If cut Hughes would leave no dead money on the cap while not creating any cap space since it is very likely that Hughes will not have the 51 highest salary cap numbers therefore his $525K salary would not count against the cap.

Expect Cameron Fleming who started 5 games at right tackle and one at left tackle to be tendered as an ERFA. Also expect that Kevin Hughes will be competing for a roster spot during training camp. If cut Cameron Fleming would leave no dead money on the cap while not creating any cap space since it is very likely that he will be tied for the 51 highest salary cap number therefore his $600K salary would not count against the cap.

Since Solder’s 2016 6 million salary is fully guaranteed, there is no chance that the Patriots will release him during the 2016 season as there would be very little cap savings in doing so. Please note that as Solder is active for more games than he was in 2015 (4) his salary cap number will go up by $31,250 as he earns a NLTBE (Not Likely to Be Earned) 46-man active roster bonus. The Patriots will need to reserve a total of $375,000 just in case Edelman is active for all 16 games during the 2016 season.

Since Josh Kline signed an extension in 2015, can’t imagine that his deal will be touched this year so he will remain a bargain for an interior linemen. Please note that as Kline is active for more games than he was in 2015 (14) his salary cap number will go up by $12,500 as he earns a NLTBE (Not Likely to Be Earned) 46-man active roster bonus. The Patriots will need to reserve a total of $25,000 just in case Kline is active for all 16 games during the 2016 season.

Because he did not earn his 75% playing-time incentive Vollmer’s 2016 salary cap number of just over $5.2 million is a bargain for a starting right tackle in the league.

Project Marcus Cannon to be cut sometime during the 2016 season. The Patriots may cut him early during the 2016 League Year if they feel the need to create cap space in order to sign/extend other players. They may wait until the roster cutdowns to cut Cannon just in case they have not found a capable replacement for him. Cutting Cannon would create $3,087,500 in cap space.

ST (4): Stephen Gostkowski ($4.1M) Matthew Slater ($1,766,668); Ryan Allen ($1.7M); Joe Cardona ($587.5K)

Do not expect any changes to any of the four contracts in 2016.

My next blog will cover the defensive side of the ball.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Previewing the New England Patriots 2016 Salary Cap (Part 1)

Written by: Miguel Benzan
Posted January 6, 2016 at 7:34 pm

A couple of my Twitter followers asked for a New England Patiots 2016 salary cap preview. Please note that I have used Brian McFarland’s preview of the Ravens 2016 salary cap a template for this blog post.

These numbers were last updated on January 6, 2016.

Quick summary – The Patriots are going to have to make several difficult decisions in the next couple of years about which young players to retain. I will presume that the 2016 salary cap will be $154 million. Given that we are about 2 months away from the start of the 2016 League Year (4PM, March 9) this preview is a bit premature so I plan to update this in February after the Super Bowl.

PLAYERS UNDER CONTRACT
The Patriots presently have the following 53 players under contract for 2016 (with Cap Numbers indicated):

QBs (2): Tom Brady ($15M); Jimmy Garoppolo ($950,154)

RBs (4): Brandon Bolden ($1,263,125); Dion Lewis ($1.0875M); James White ($699,272); Tyler Gaffney ($600K);

WRs (5): Danny Amendola ($7,329,166); Julian Edelman ($4,421,875); Brandon Lafell ($3.675M); Aaron Dobson ($1,090,845); Chris Harper ($525K)

TE (4): Rob Gronkowski ($6,618,750); Scott Chandler ($3.050M); Michael Williams ($525K); A.J. Derby ($478,013)

OL (8): Nate Solder ($10,322,666); Sebastian Vollmer ($5,208,334); Marcus Cannon ($4,754,168); Josh Kline ($2.175M); Bryan Stork ($719,250); Tre’ Jackson ($655,935); Shaq Mason ($635,881), David Andrews ($530K)

DL (10): Chandler Jones ($7.799M); Jabaal Sheard ($6.8125M); Rob Ninkovich ($4.75M); Alan Branch ($2.8M); Dominique Easley ($1,991,877); Malcom Brown ($1,730,280); Chris Jones ($1.668M); Ishmaa’ily Kitchen, Geneo Grissom ($680,487); Trey Flowers ($664,733)

LBs (8): Jerod Mayo ($11.4M); Dont’a Hightower ($7.751M); Jonathan Freeney ($1,453,125); Jamie Collins($1,196,683); Jonathan Bostic($942,381); Darius Fleming ($675K); Eric Martin ($675K); Dane Fletcher ($600K)

CBs (3): Logan Ryan ($1,828,813); Leonard Johnson ($760K); Malcolm Butler ($600K); Darryl Roberts ($463,556);

S (4): Devin McCourty ($7,937,500); Patrick Chung ($3,287,500); Jordan Richards($843,534); Duron Harmon ($814.4K);

ST (4): Stephen Gostkowski ($4.1M) Matthew Slater ($1,766,668); Ryan Allen ($1.7M); Joe Cardona ($587.5K)

The above 53 players are under contract for a total Salary Cap commitment (which includes dead money from players no longer on the team) of $151,202,871.

Initial projections have estimated that the 2016 Salary Cap would see an increase of $11M, moving the Cap up to around $154M.

So, using the figure of $154M for the estimated Cap, the Patriots will initially have around $2,797,129 in Cap space.

This will be the basis for early reports on the status of the Patriots’ Salary Cap, but it’s important to keep in mind that this number is based only on the 53 players that are presently under contract and nowhere near representative of the team’s Cap with a full roster.

So, between now and March 9th at 4:00 p.m., when the new league year begins and free agency begins, the Patriots will have a lot of work to do.

PRACTICE SQUAD FREE AGENTS (FAs)
In past years, the Patriots have usually re-signed all of their Practice Squad players to contracts for the coming year. The announcement of those signed should come right after the Super Bowl.

The 9 players currently on the Practice Squad are:

RB – Montee Ball
LB – Kevin Snyder
FB – Joey Iosefa
S – Brock Vereen
G – Chris Barker
CB – Rashaan Melvin
OL – Keavon Milton
OL – Torrian Wilson
WR – DeAndre Carter

Kevin Snyder, DeAndre Carter, Joey Iosefa and Torrian Wilson will be signed to contracts with 2016 salaries equaling $450K. Based on already having a credited season in the NFL, Chris Barker and Keavon Milton would receive contracts with 2016 salaries equaling $525K. With two credited seasons Montee Ball and Brock Vereen would receive contracts with 2016 salaries equaling $600K. With three credited seasons Rashaan Melvin would receive a contract whose 2016 salary is $675K. Melvin will displace a player with a $525K salary while Ball and Vereen will displace two players with a $525K salary from the Top 51 list increasing the total cap commitment by $300K. Patriots total cap commitment after signing their nine practice squad members is $151,502,871.

2015 SALARY CAP CARRYOVER
Under the terms of the CBA, teams are now allowed to carry over excess Salary Cap space from one year to the next. As of 1/6/2016 I am projecting that the Patriots will end the 2015 season with $1.3 million in cap space. Add $1.3m to our League Cap Projection of $154m and we now have the Patriots adjusted cap as $155.3 million. Subtract Pats commitment of $151,502,871 from $155.7 million and we get about $3.8 million in cap space with 62 players on the Patriots 2016 roster.

OTHER SALARY CAP ADJUSTMENTS
WORKOUT BONUS ADJUSTMENT: All teams will have an adjustment of $561,600 (80 players times 36 workouts times $195 per workout) added to their Cap for team workout bonuses. This number is essentially the total amount of CBA mandated workout bonuses that could be earned by the players in the offseason. This amount is a debit from the Cap. Once training camp begins, this debit will be removed and the actual amount of workout bonuses earned by the players will be added onto the Cap. Add $561,600 to the Total Cap Commitment number and we get $152,064,471. Subtract $152,064,471 from $155.7 million and we get around 3.2 million in cap space.

INCENTIVE ADJUSTMENTS:The Patriots’ 2016 Cap will also see adjustments for incentives earned that didn’t count against the 2015 Cap (“Not Likely To Be Earned” incentives) that were actually earned and incentives that did count against the 2015 Cap (“Likely To Be Earned” incentives) but weren’t earned. The total of these incentive adjustments are usually not disclosed until the beginning of the 2016 league year in March. I currently project that the Patriots will get a credit of $3,388,125. my blog post that tracks the Patriots incentives to see the underlying details behind this projection. Add $3,388,125 to the prior Patriots adjusted cap number of $155.7 million and we now have our final projection of the Patriots 2016 adjusted cap number as $158,688,125. Subtract $152,064,471 from $158.7 million and we get about $6.6 million in cap space.

2011/2012 CAP ADJUSTMENT REPAYMENT: When the new CBA was agreed upon in 2011, the Salary Cap saw a reduction and, for the first few years, stagnation. Foreseeing this, the terms of the CBA allowed for teams to borrow ($3M in 2011; $1.5M in 2012) against future Caps, but forced teams to repay that amount during the 2014 through 2017 league years. The CBA left it up to the team to decide when to repay those amounts. I have been unable to determine if the Patriots borrow any cap space in 2011 or in 2012. But if they did, they will have to pay it back by the 2017 season.

AARON HERNANDEZ: While I expect the Patriots to receive a $3.25M credit for Aaron Hernandez, I expect the credit to come in the 2017 season. detailed why in this linked blog post

PROVEN PERFORMANCE ESCALATOR: The Patriots have 3 players who were drafted in the 3rd through 7th rounds of the 2013 draft who are likely to achieve the Proven Performance Escalator, thereby seeing their base salaries rise from the scheduled amount of $675K up to the (estimated) low RFA tender amount of $1.668M. Since the 2011 CBA mandated 4-year contracts for all draft picks, thus removing the player’s chance to receive the higher paying RFA tender in their 4th year, the Proven Performance Escalator was put in place to allow lower draft picks to make the equivalent of the low RFA tender if they performed well. The player’s “performance” is measured by playing time, so the escalator is earned if the player either (1) plays in 35% of offensive or defensive snaps in 2 of the player’s first 3 seasons or (2) plays in 35% of the cumulative snaps over his first 3 seasons.

The 3 Patriots who have already earned the escalator are DT Chris Jones, S Duron Harmon and CB Logan Ryan. My projected salaries of $1.668M for them are already included in the total cap commitment number of $152,357,471.

EXCLUSIVE RIGHTS FREE AGENTS (ERFAs)
These players must be tendered contracts of the league minimum, based on the player’s length of service in the league ($600K, $525K or $450K). Once tendered, these players are fully under the team’s control and are not free to negotiate with other teams.

The Patriots have 6 players who will become Exclusive Rights Free Agents (ERFAs) after this season

OT – Cameron Fleming ($600K)
WR – Josh Boyce ($525K)
OT – Kevin Hughes ($525K)
CB – Justin Coleman ($525K)
S – Brandon King ($525K)
LB – Rufus Johnson ($525K)

In the past, the Patriots have usually tendered all of their ERFAs who played some during the regular season. The Patriots have sometimes not tendered a player who spent the entire prior season on IR (Greg Orton – 2014 season). Tendering their 6 ERFAs will increase the Patriots total commitment by $75,000 as Cameron Fleming will displace a player with a $525K salary from the Top 51 list. Our new total cap commitment number is $152,139,471. Subtract that from our $158.7m projection for the 2016 Patriots adjusted cap number and we get about $6.5 million in cap space.

RESTRICTED FREE AGENTS (RFAs)
These are players whose contracts have expired and who have 3 years of accrued service time. The team must tender the player with an RFA offer. Once tendered, another team can sign the player to a RFA offer sheet, but the Patriots then have 7 days to match that offer sheet and retain the player under the terms of that offer sheet. If the Patriots were to choose not to match the offer sheet, they would then receive compensation based on the level of RFA tender made to the player.

There are 3 RFA Tenders

* 1st Round Tender: allows the team to receive compensation of a 1st round – $3.586M (est)
* 2nd Round Tender: allows the team to receive compensation of 2nd round pick – $2.52M (est)
* Low Tender: allows the team to receive compensation of a draft pick equal to the round in which the player was originally drafted or the Right of First Refusal (ROFR) for an undrafted player – $1.668M (est)

Note: The 2011 CBA eliminated the “high” tender of 1st and 3rd round draft picks as compensation

The above Tender amounts are just estimates at this point. Under the terms of the CBA, the RFA Tender amounts increase at the same rate as the overall Salary Cap, with the minimum increase being 5%. An increase in the Salary Cap from $143.28M to $154M would represent a 8% increase in the Cap, so the above estimates for the RFA tenders are based on a 8% increase over the 2015 RFA tenders.

The Patriots have 4 players who are scheduled to be Restricted Free Agents (RFAs) after the 2015 season.

DT – Sealver Siliga (undrafted)
FB – James Develin (undrafted)
CB – Rashaan Melvin (undrafted)
WR – Brian Tyms (undrafted)
OT – LaAdrian Waddle (undrafted)
Over the years, the Patriots have tendered some of their RFAs and non-tendered others with the hopes of re-signing them to cheaper 1- or 2-year deals with a small signing bonus and veteran minimum salaries. The veteran minimum salary for Waddle, Develin and Siliga for 2016 is $760K. The minimum salary for Melvin and Tyms is $675K.

It is possible that the Patriots will not tender all 5 of the above RFAs. If the Patriots do tender a RFA, I expect it to be Waddle at the lowest level which should be around $1.668 million.

Keeping in mind, though, that RFA/ERFA tenders are not guaranteed, so just because a player is tendered (as either as a RFA or ERFA) that is no guarantee that the player will ultimately make the final 53-man roster.

PROJECTED ADJUSTED TEAM CAP AND RULE OF 51 SALARY CAP COMMITMENT

Based on all of the above, I am projecting that the Patriots will have an adjusted Team Salary Cap of $158.7M. The team’s adjusted Cap consists of the projected league-wide Salary Cap of $154M, plus the carryover of the 2015 excess Cap space of $1.3M (estimated), and incentive/Cap repayment adjustments (estimated $3.4M).

So, for the purposes of this projection – and presenting the worst place scenario as the starting point – if the team signs and tenders all of their practice squad players and ERFAs and prior to the team making any other roster moves (releases or retirements) or the restructure of any contracts, the team will have 68 players under contract.

During the offseason, though, when rosters can balloon to up to 90 players, only the highest 51 Salary Cap numbers (and all 2016 signing bonus prorations and all dead money from released players) are counted for Salary Cap purposes.

As such, the Patriots’ estimated Rule of 51 number – again, if they sign all 10 practice squad players and tender all 6 ERFAs would be a Cap commitment of just over $152.1M

Estimates
2016 Cap-154m
2015 Carryover-1.3m
2016 Adjustments-3.4m
2016 Pats adjusted cap- 158.7m
Cap Commitment (68 players)-152.1m
Space=6.6m

That would leave the Patriots projected 2016 cap number at $6.6M under their projected adjusted cap number. They will likely release some players and restructure some contracts in order to create more cap space. I will talk about those moves along with discussing the players who will become free agents in 2016/2017 in Part 2.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Customizing the 2016 NFL calendar for the New England Patriots.

Written by: Miguel Benzan
Posted January 4, 2016 at 6:49 pm

Customizing the 2016 NFL calendar for the best team of the NFL salary cap era – the New England Patriots.

January 4 – Clubs could start signing free agent players for the 2016 season. In 2015 Patriots signed Rufus Johnson, Dion Lewis, and Antonio Johnson to 2015 contracts

January 4 – Patriots may renegotiate or extend the rookie contract of a drafted rookie who was selected in the 2013 NFL Draft (Jamie Collins, Aaron Dobson, Logan Ryan, Duron Harmon and Chris Jones). Any permissible renegotiated or extended player contract will not be considered a rookie contract, and will not be subject to the rules that limit rookie contracts.

January 4 – Patriots may renegotiate or extend the rookie contract of a undrafted rookie who was not selected in the 2014 NFL Draft (Malcolm Butler). Any permissible renegotiated or extended player contract will not be considered a rookie contract, and will not be subject to the rules that limit rookie contracts

January 10-11 – Patriots Assistant coaches like Josh McDaniels and Matt Patricia may be interviewed for head coaching positions through the conclusion of the Wild Card games.

January 16 – The Patriots hosted the Kansas City Chiefs at 4:35 PM

January 18 – Deadline for college players that are underclassmen to apply for special eligibility. A list of players who are accepted into the NFL Draft will be sent to clubs on January 22.

January 24 – AFC and NFC Championship Games

January 31 – Deadline for NFL clubs to try out and negotiate with CFL players whose 2015 contracts are due to expire at 12 noon, New York time, on February 9

February 7 – Super Bowl 50

February 8 – Waiver system begins for 2015

February 9 – Beginning at 12 noon, New York time, NFL clubs could sign players whose 2015 CFL contracts have expired. Players under contract to a CFL club for the 2016 season or who have an option for the 2016 season are not eligible to be signed.

February 16 – First day that the Patriots could designate a Franchise or Transition Player.

March 1 – Prior to 4:00 p.m., New York time, deadline for Patriots to designate a Franchise or Transition Player. Can’t imagine that the Patriots will tag any of the following
Watson, Dekoda
Brown, Tarell
Wendell, Ryan
Gibson, Brandon
Hicks, Akiem
Blount, LeGarette
Jackson, Stephen
Ebner, Nate
Wilson, Tavon

March 7-9 – Patriots were permitted to contact, and enter into contract negotiations with the certified agents of players who would become Unrestricted Free Agents upon the expiration of their 2015 contracts at 4:00 p.m., New York time, on March 9. However, a contract cannot be executed with a new club until 4:00 p.m., New York time, on March 9

4PM March 9 (End of 2015 League Year) – Deadline for the New England Patriots to exercise options for Rob Gronkowski, Jerod Mayo and Alan Branch. Gronkowski’s $6 million option is for the 2016/2017/2018/2019 years. If Gronk’s option is not picked up, he can not get the franchise tag. Mayo’s option is for 2016 including a $4 million first day of the 2016 league year roster bonus. Branch’s option is for the 2016 season. Branch was due a $400,000 roster bonus.

March 9 – Prior to 4:00 p.m., New York time, the Patriots must submit a Minimum Salary Tender to retain exclusive negotiating rights to their players with expiring 2015 contracts and who have fewer than three accrued seasons of free agency credit (Cameron Fleming – $600,000; Josh Boyce – $525,000; Justin Coleman – $525,000; Kevin Hughes – $525,000; Rufus Johnson – $525,000; Brandon King – $525,000).

March 9 – Prior to 4:00 p.m., New York time, clubs must submit qualifying offers to their Restricted Free Agents with expiring contracts and to whom they desire to retain a Right of First Refusal/Compensation. James Develin, Brian Tyms, Sealver Siliga, and LaAdrian Waddle are scheduled to become RFAs.

March 9The use of the Top 51 rule Begins. All clubs had to have been their 2015 adjusted cap number prior to 4:00 p.m., New York time. The 2015 League cap is projected to be $154,000,000. In my .tracking incentives blog I explain why I think that the 2016 Patriots adjusted cap will be about $4 million more than the League Cap.

March 9 – All 2015 player contracts expired at 4:00 p.m., New York time

March 9 – Clubs will receive a personnel notice that will include all transactions submitted to the league office during the period between 4:00 p.m., New York time, and 11:59:59 p.m., New York time, on March 9

March 9 – Trading period for 2016 begins at 4:00 p.m., New York time, after expiration of all 2015 contracts

March 9, 4PM – After 4PM March 9 Patriots can apply the June 1 release designation to no more than two players. The player’s cap hit will remain the same until June 2nd when his 2016 salary and any unearned LTBE incentives would come off the books

March 13, 4PM – $500,000 of Jabaal Sheard’s $4 million salary becomes fully guaranteed.

March 20 through March 23 – NFL Annual Meeting. It will be during this meeting that the compensatory picks will be announced. The compensatory pick guru @nickkorte projects that the Patriots will receive a 3rd round pick (Darrelle Revis), 5th round pick (Vince Wilfork), 6th round pick (Shane Vereen) and 7th round pick (Akeem Ayers). Teams are limited to receiving four compensatory picks.

April 15 – Marcus Cannon had to weigh no more than 350 pounds on April 15 in order to earn a $30,000 weight clause.April 20All 32 NFL teams will be charged $561,600 on their caps to cover offseason workout bonus. $195 per workout times 80 players times 36 workouts equals $561,600. The Patriots offseason workout program begins.

April 22 – Deadline for Patriots to sign Restricted Free Agents to offer sheets

April 28 – April 30 – 2015 NFL Draft, Chicago, Illinois
OvertheCap.Com’s Nick Korte projects that the Patriots will receive a 3rd round pick (Darrelle Revis), 5th round pick (Vince Wilfork), 6th round pick (Shane Vereen) and 7th round pick (Akeem Ayers). Teams are limited to receiving four compensatory picks. The Patriots received the Houston Texans’ 2016 7th round pick as part of the Ryan Mallett trade. The Patriots lost their 2016 first round pick as part of their punishment for violations of the NFL Policy on Integrity of the Game and Enforcement of Competitive Rules relating to the use of under-inflated footballs in the 2014 AFC Championship Game and their failure to cooperate in the subsequent investigation. As of January 31 2016 the Patriots will enter the 2016 draft with 11 draft picks
First round: Taken away by the NFL
1. Second round: Own pick
2. Third round: Own pick
3. Third round: Compensatory pick for loss of Darrelle Revis. 97th overall
4. Fourth round: Own pick
5. Fifth round: Traded to the Texans as part of the KeShawn Martin trade
6. Fifth round: Compensatory pick for loss of Vince Wilfork.
7. Fifth round: Acquired from the Texans as part of the KeShawn Martin trade
8. Sixth round: Traded to the Bears for Jon Bostic
9. Sixth round: Compensatory pick for loss of Shane Vereen.
10. Seventh round: Texans – acquired as part of the Ryan Mallett trade
11.Seventh round: Own pick
11.Seventh round: Compensatory pick for loss of Akeem Ayers.

April 30 – Patriots can start signing undrafted players.

April 30 – Patriots can start signing their drafted players. Because of the Top 51 rule signing the 2015 Patriots draft class took up $1,549,325 in cap space. Therefore, it seems safe to project that the Patriots will need between $800,000 and $1 million in cap space to sign its 2016 draft picks. I attempt to explain the rookie pool and its impact on the Patriots 2015 salary cap in this blog post. Please refer to it if you have any questions.

June 1 – For any Patriot removed from the club’s roster or whose contract is assigned via waivers or trade on or after June 1, any unamortized signing bonus amounts for future years will be included fully in team salary at the start of the 2017 League Year. These Patriots are currently signed past the 2016 season so they would be affected by the June 1 amortization rule (Tom Brady, Jerod Mayo, Rob Gronkowski, Ryan Allen, Stephen Gostkowski, Danny Amendola, Devin McCourty, Julian Edelman, Malcom Brown, Jordan Richards, Patrick Chung, Dominique Easley, Joe Cardona, David Andrews, Jimmy Garoppolo, Nate Solder, Duron Harmon, Bryan Stork, James White, Cameron Fleming, Dion Lewis, Josh Kline, Jordan Richards, Geneo Grissom, Trey Flowers, Tre’ Jackson, James White Wells, A.J. Derby, Darryl Roberts and Shaq Mason)

June 1 – Deadline for prior club to send “June 1 Tender” to its unsigned Unrestricted Free Agents. If the player has not signed a contract with a club by July 22 or the first scheduled day of the first NFL training camp, whichever is later, he may negotiate or sign a contract from that date until the Tuesday following the 10th weekend of the regular season, at 4:00 p.m., New York time, only with his prior club.

June 1 – Marcus Cannon has to weigh no more than 345 pounds on June 1 in order to earn a $35,000 weight clause.

July 15 – Marcus Cannon has to weigh no more than 340 pounds on July 15 in order to earn a $35,000 weight clause.

July 22 – Signing Period ends for unrestricted Free Agents to whom a “June 1 Tender” was made by prior club. After this date and until 4:00 p.m., New York time, on the Tuesday following the 10th weekend of the regular season, prior club has exclusive negotiating rights.

July 22 – Signing period ends for Transition Players with outstanding tenders. After this date and until 4:00 p.m., New York time, on the Tuesday following the 10th weekend of the regular season, prior club has exclusive negotiating rights.

September 8At 12:00 a.m., New York time, the Top 51 Rule expires for all NFL Clubs

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

Breaking down Josh Kline’s extension with the defending Super Bowl Champs New England Patriots

Written by: Miguel Benzan
Posted November 10, 2015 at 4:22 pm

On November 10, 2015 ESPN.Com’s Field Yates reported that “The New England Patriots have signed starting guard Josh Kline to a two-year contract extension through 2017 worth up to $4.9 million with $750,000 guaranteed, according to a league source.
The 6-foot-3, 300-pound Kline, who entered the league as an undrafted free agent out of Kent State in 2013, has started every game for the team this season, the final year of his contract. He would have been a restricted free agent after this season.

Full details:
Signing bonus: $750,000
2016 base salary: $950,000
2016 incentives: $400,000 for 55 percent of snaps or $800,000 for 75 percent
2017 base salary: $1.4 million
2017 roster bonus: $200,000 (46-man per game)
2017 incentives: $400,000 for 55 percent of snaps or $800,000 for 75 percent”

Let’s take a look at the salary cap consequences of these details

The $4.9 million in new money consists of:
$750,000 signing bonus
$950,000 salary in 2016
$800,000 in playing-time incentive for the 2016 season
$1,400,000 salary in 2017
$200,000 in 46-man active roster bonuses for the 2017 season
$800,000 in playing-time incentive for the 2017 season

* The only change to Josh Kline’s 2015 cap number comes from the $250,000 proration of his $750,000 signing bonus. A signing bonus is prorated equally over the life of the contract, up to five years. That is, if Kline’s extension was through the 2020 season covering six seasons any signing bonus would be prorated through the 2019 season (five seasons)

* Josh Kline’s $12,500 46-man active roster bonus will be considered likely to be earned (LTBE) in 2017 for as many games he is on the 46-man active roster in 2016. $12,500 times 16 = $200,000.

* The amount of his 2016 playing-time incentive that will be part of his 2016 cap number is determined by how much Kline played in 2015. Josh Kline played in 77% of the offensive snaps in 2015 making it his 75% playing-time incentive to be considered LTBE in 2016. In 2017 Josh Kline’s playing-time incentive will be reevaluated based on how many snaps he plays in 2016.

* A player’s salary cap number is the total of
his salary
signing bonus proration, if any
any LTBE incentives

Josh Kline’s deal
Year Salary Prorated Signing Bonus 46-man Roster Incentive Cap No Dead Money Cap Savings Cash Total Cash
2015 585,000 250,000 835K 250K 1.335m 1.335m
2016 950,000 250,000  800,000 2M 500K 1.5m 1.75m 3.085m
2017 1.4m 250,000 200,000  800,000 2.65M 250K 2.4m 2.4m 5.485m

The 2016 cap savings presumes a release before June 1st.

Josh Kline becomes the 48th Patriot signed for the 2016 season and the 27th Patriot signed for the 2017 season.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148

Please mention this website Patscap.Com with your donation.
You can have a portion of your Amazon.Com purchases donated to the Bread of Life.

You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the Patriots or the NFL.

Breaking down Dion Lewis’ extension with the defending Super Bowl Champs New England Patriots – Updated on 11/9

Written by: Miguel Benzan
Posted November 9, 2015 at 5:44 pm

On October 8, 2015 ESPN.Com’s Mike Reiss and Field Yates reported that as part of his extension that “Lewis, 25, can make up to $4.8 million in new money over the two new years, a league source told ESPN’s Field Yates, and the deal also includes a $600,000 signing bonus. His base salary will be $800,000 in 2016 and $1.2 million the following year, the source said.” Field Yates also reports that Dion can earn in 2016 and in 2017 up to $200,000 ($12,500 per game) in 46-man active roster bonuses. Field also reported that Dion Lewis can earn up to $900,000 in 2016 and in 2017 in playing-time incentives.

On November 9th the Patriots placed Dion Lewis on Injured-Reserve.

Let’s take a look at the salary cap consequences of these details

The $4.8 million in new money consists of:
$600,000 signing bonus
$800,000 salary in 2016
$200,000 in 46-man active roster bonuses for the 2016 season
$900,000 in playing-time incentive for the 2016 season
$1,200,000 salary in 2017
$200,000 in 46-man active roster bonuses for the 2017 season
$900,000 in playing-time incentive for the 2017 season

* The only change to Dion Lewis’s 2015 cap number comes from the $200,000 proration of his $600,000 signing bonus. A signing bonus is prorated equally over the life of the contract, up to five years. That is, if Lewis’ extension was through the 2020 season covering six seasons any signing bonus would be prorated through the 2019 season (five seasons)

* Dion Lewis’ $12,500 46-man active roster bonus will be considered likely to be earned (LTBE) in 2016 for the seven games he was on the 46-man active roster in 2015. $12,500 times 7 = $87,500. In 2017 his 46-man active roster bonus will be reevaluated based on how many games he plays in 2016.

* The amount of his 2016 playing-time incentive that will be part of his 2016 cap number is determined by how much Lewis played in 2015. If Lewis had played in at least 40% of the offensive snaps the incentive would have been worth $200,000. Playing in at least 50% of the offensive snaps would have increased the value of the playing-time incentive to $500,000. Playing in at least 60% of the offensive snaps would have increased the value of the playing-time incentive to $900,000. Being placed on IR with 8 games left in the season makes it impossible that Dion Lewis will play in at least 40% of the offensive snaps in 2015 making all of his playing-time incentives not-likely to be earned (NTLBE) for 2016. In 2017 his playing-time incentive will be reevaluated based on how many snaps he plays in 2016.

* A player’s salary cap number is the total of
his salary
signing bonus proration, if any
any LTBE incentives

Dion Lewis’s deal
Year Salary Prorated Signing Bonus 46-man Roster Incentive Cap No Dead Money Cap Savings Cash Total Cash
2015 585,000 200,000 785K 200K 1.185m 1.185m
2016 800,000 200,000 87,500 1,087,500 400K 687,500 1,087,500 2,272,500
2017 1.2m 200,000 87,500 1,487,500 200K 1,287,500 1,287,500 3.56m

If Dion Lewis had played in 60% of the snaps in 2015 and was active for all 16 games, his 2016 cap number would have been $2.1 million. It is now $1,087,500.

The 2016 cap savings presumes a release before June 1st.

Dion Lewis is one of 47 Patriots signed for the 2016 season and one of 26 Patriots signed for the 2017 season.

After Lewis’ extension the Patriots will have these players (Ryan Wendell, LeGarrette Blount, Brandon Gibson, Nate Ebner, Tarell Brown, Tavon Wilson, Akiem Hicks, Dane Fletcher, and Keshawn Martin) scheduled to become unrestricted free agents after the 2015 season.

To illustrate the tremendous value of this deal I will share this nugget. In 2017 Dion Lewis will have the second lowest cap number out of any running back who is NOT playing under his rookie deal.

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages/blogs useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is:
Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue
Rear Malden, MA 02148
Please mention PatsCap.Com with your donation. Thanks so much!!!

Clearing up a misconception about Malcolm Butler’s contract

Written by: Miguel Benzan
Posted June 7, 2015 at 4:29 pm

Since Malcolm Butler, the hero of Super Bowl XLIX, has not yet participated in the OTAs sessions that the media can attend there has been some speculation about his absence. The point of this video is to explain why Butler’s absence has nothing do with his contract.

Malcolm Butler was an undrafted free agent who signed his contract on May 19, 2014. Malcom did not receive a signing bonus as part of his 3-year contract. His salaries are $420,000 in 2014, $510,000 in 2015, and $600,000 in 2016. Per the CBA (Article 7, Section 3, Subsection K – A Rookie Contract for an Undrafted Rookie may not be renegotiated, amended or altered in any way until after the final regular season game of the player’s second contract year”. In Malcolm Butler’s case this means that his deal can not be redone after Week 17 of the 2015 regular season even if he and the Patriots wanted to redo his deal. Given this restructure prohibition why would Butler miss OTAs to signify displeasure with his contract? As for ending his current deal and signing Butler to another deal that would be subject to the two-year rule Butler would first have to clear waivers. It is highly doubtful that all 31 other teams would pass on a chance to have Butler on their roster for the next two years at his minimum salaries. Per another section of the CBA – “No Team and player may agree to renegotiate any term of a previously signed Player Contract for a prior League Year. No contract renegotiations may be done for a current season after the last regular season game of that season”. Taking these sections together into consideration means that if the Patriots and Butler do redo his deal after Week 17 of the 2015 regular season the restructure will only affect his 2016 cap number and not both his 2015 and 2016 cap numbers.

Hopefully, this blog has cleared up the misconception that Malcolm Butler’s absence has anything to do with redoing his 2014 contract.

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages/blogs useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is:
Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website with your donation. Thanks so much!!!

Overview of Aaron Hernandez’s salary cap implications – updated on April 15th, 2015

Written by: Miguel Benzan
Posted April 15, 2015 at 2:15 pm

This is my attempt to explain what has happened and could happen with Aaron Hernandez’s salary cap numbers. I used reports from Ian Rapoport, Field Yates, and Joel Corry as well as my own research for my source material. Any errors in this blog are solely mine.

Quick summary – Patriots received a $1,184,000 credit on their 2015 salary cap for grievances over guaranteed salary and offseason workout bonus money. Patriots should eventually receive a $3.25 million credit from Aaron Hernandez’s signing bonus. The credit should not come from the Odin Lloyd conviction but from the expected double murder convictions (Danny Abreu and Safiro Furtado).

In late August of 2012 Aaron Hernandez signed an extension with the Patriots. His signing bonus was $12.5 million. It was scheduled to be paid out over three installments. Hernandez received $6 million in August of 2012 and $3.25 million in March of 2013. Aaron is scheduled to receive the third and final payment- $3.25 million on March 31, 2014. Hernandez’s workout bonus clauses required successful completion of at least 90% of the workouts in New England’s voluntary offseason workout program. His 2013 salary – $1.323 million – was originally guaranteed for injury only and became fully guaranteed in March of 2013 since Aaron Hernandez was on the Patriots at that time. $1.137 million of his 2014 salary which was originally guaranteed for injury only also became fully guaranteed in March of 2013. Aaron’s 2014 $500,000 offseason workout bonus also became fully guaranteed in March of 2013 since he was on the Patriots roster at that time. Most NFL contracts include a “failure to perform” or “failure to practice” clause that will make any guarantees such as a signing bonus or guaranteed salaries within the contract null and void. On June 24th Ian Rapoport reported that according to Paragraph 32(d) of Hernandez’ extension, the 2014 workout bonus became “null and void” if the player fails to report and that the sections of the contract dealing with the guaranteeing of the 2013 and 2014 salaries did not not contain a “failure to perform” or “failure to report” clauses. According to Joel Corry, a former sports agent Paragraph 35 of Hernandez’s contract contains a clause where he represents and warrants that there weren’t any existing circumstances when he signed his deal that would prevent his continuing availability throughout the contract. Joel reported on CBSSportsline.Com that “There’s another clause explicitly stating that the Patriots wouldn’t have entered into the contract except for Hernandez’s representations.

aaronhis a screenshot of Aaron Hernandez’s deal with the Patriots. You will have to double-click it to see it completely

When Aaron Hernandez was waived by the Patriots on June 26, the other hand, his 2013 cap hit went from $4,073,000 to $2,550,000 (the 2013 proration of his 2010 and 2012 signing bonuses). His 2014 cap hit increased from $4,200,000 to $7,500,000 (the unamortized portion of his 2012 $12.5 million signing bonus). There were questions over whether or not the guaranteed salaries would hit the Patriots salary cap in 2013. It turns out that they did not.

Sometime after his release Aaron Hernandez filed grievances for his 2013 and 2014 offseason workout bonuses and salaries which is why the Patriots lost over $1.1 million in cap space in late October of 2013. Per the CBA 40% of any grievance amount goes against the team’s cap until the grievance is settled or until the end of the League Year, in this case, 2013. The grievance amounts in question were the 2013 offseason workout bonus money of $82,000, 2013 salary of $1,323,000, 2014 offseason workout bonus money of $500,000, and 2013 salary of $1,137,000. Those four amounts totaled $3,042,000. 40% of $3,042,000 is $1,216,800. Jonathan Kraft is quoted as saying “You have to hit 90 percent in our contract, and Aaron didn’t hit 90 percent, in our view,”. Jonathan Kraft contended that Aaron attended 25 of 33 workouts. As Joel Corry opined – “Hernandez was recovering from shoulder surgery during the offseason which limited his participation in organized team activities and mini-camp. It may have also limited him during the workout program. Since Hernandez’s workout clause doesn’t account for supervised rehabilitation, the Patriots may contend that he didn’t fulfill his workout obligations because his shoulder surgery prevented him from successfully completing workouts. It remains to be seen whether the arbitrator would find this type of argument persuasive.”

For most of December 2013 and January 2014 the NFLPA site http://www.nflplayers.com/cap showed the Patriots were under their 2013 adjusted cap number by $4,024,801. Because of that I had expected that to be the amount that the Patriots would be rolling over into 2014. So when the Boston Globe’s Ben Volin tweeted that the Patriots are rolling over exactly $4,106,801 in cap space for 2014, I tried to figure out why would that number changed. The first thing I noticed is the difference between the two numbers is exactly Aaron Hernandez’ 2013 offseason bonus money – $82,000. I thought then that the Patriots had won the grievance over the 2013 offseason workout bonus money of $82,000. It turned out that conclusion was premature. The Boston Globe’s Ben Volin tweeted that $32,800 was counting against the Patriots 2014 cap because of an Aaron Hernandez’ grievance. 40% of $82,000 is $32,800. So it appeared that the Patriots and Hernandez were still arguing over Hernandez’s 2013 offseason workout bonus money in 2014.

While conducting research for this blog post, I looked at a couple of cases to see how long it took a team to get a cap credit for recouped money. The Patriots released Jonathan Fanene on August 21, 2012 with a “failure to disclose physical condition” designation. The Patriots filed a grievance seeking some, if not all, of the $3.85 million signing bonus Fanene received when he signed with the team March 20. The grievance hearing was held in July of 2013. On September 21, 2013 ESPNBoston.Com’s Mike Reiss reported that “The Patriots and defensive lineman Jonathan Fanene (represented by the NFL Players Association) settled their grievance within the past week, according to sources, and part of the settlement is that the Patriots won’t have to pay Fanene the final $1.35 million of his $3.85 million signing bonus… We can now officially close the book on the Patriots’ failed Fanene signing, with Fanene able to keep $2.5 million of the original signing bonus and the Patriots receiving a credit on their 2013 salary cap.” On March 13, 2014 update OvertheCap’s owner, Jason Fitzgerald, tweeted referring to the Patriots 2014 adjusted cap number that “the official number (also includes the 504k adjust and 360k of fanene is a direct credit and not in adjustment”. To sum up it took the Patriots two years to get a credit for a grievance filed in 2012. It took the Falcons five years to get a $3 million credit for Michael Vick. In August 2007 they won a grievance against Vick for around $20 million.

Let’s now take a look at four amounts involved.

The 2013 offseason workout bonus money of $82,000. I think that the Patriots won this grievance. The case for the Patriots (their contract has a strict threshold and Aaron did not meet it) is stronger than Aaron Hernandez’s (he did not meet the threshold because he was recovering from a football injury). Think that the Patriots received an unreported credit of $32,800 sometime during the 2013 season.

The 2014 offseason workout bonus money of $500,000. This was a slam dunk victory for the Patriots as there was no way Aaron could have attended the 2014 workouts. Patriots won this grievance and they received a $200,000 credit on their 2015 salary cap as part of the 2014 year-end adjustment. For more information on the credit please see this blog post from January.

The 2013 and 2014 guaranteed salaries – Even though Hernandez’s contract was missing “failure to perform” or “failure to report” clauses when it came to these salaries, Patriots won the grievance over these guaranteed salaries. The $984,000 that was charged to the 2013 cap was credited back to the Patriots in January 2015 as part of the 2014 year-end adjustment. For more information on the credit please see this blog post from January.

The $7.5 million signing bonus proration that hit the Patriots 2014 cap – I have seen some posts/tweets opining that the NFL should just simply give the Patriots a $7.5 million cap credit. I doubt that will happen. Why? Sean Taylor. Sean Taylor was a 1st round pick of the Washington Redskins who was murdered. A year after his murder he counted against the Redskins cap. If the Redskins did not get cap relief for a murdered player, cannot see the NFL giving cap relief for an alleged murderer. Given that the CBA provided the Patriots an avenue for recouping the signing bonus money (wait until start of the 2013 training camp when Aaron could not attend and he would have invoked this clause in the CBA – “Forfeitable Breach. Any player who (i) willfully fails to report, practice or play with the result that the player’s ability to fully participate and contribute to the team is substantially undermined (for example, without limitation, holding out or leaving the squad absent a showing of extreme personal hardship); or (ii) is unavailable to the team due to conduct by him that results in his incarceration; or (iii) is unavailable to the team due to a nonfootball injury that resulted from a material breach of Paragraph 3 of his NFL Player Contract; or (iv) voluntarily retires (collectively, any “Forfeitable Breach”) may be required to forfeit signing bonus, roster bonus, option bonus and/or reporting bonus, and no other Salary, for each League Year in which a Forfeitable Breach occurs (collectively, “Forfeitable Salary Allocations”), as set forth below”. As expected in my first Aaron Hernardez blog  the Patriots chose not to pay Aaron the final installment of his $12.5 million bonus that was is due him on Monday, March 31st. Aaron Hernandez’s legal team already filed a grievance anticipating this Patriots move. As we have seen with Jonathan Fanene and Michael Vick, it can take years for a team to obtain a cap credit for money recouped. Please note that the cap credit is for the actual cash recouped so if Aaron has spent most of his signing bonus money it is likely that the only credits that the Patriots may ever get is the $3.25 million signing bonus that they have withheld.

If Aaron Hernandez is convicted for crimes that occurred before July, 2012 (example – the July 16, 2012 murders of Daniel de Abreu and Safiro Furtado)  the Patriots would then be able to go after the $12.5 million signing bonus because Aaron would have then violated the clause where he represented and warranted that there weren’t any existing circumstances when he signed his deal that would prevent his continuing availability throughout the contract and the clause that explicitly states that the Patriots wouldn’t have entered into the contract except for Hernandez’s representations. Once again, I have to note that any cap credit is for the actual cash recouped so if Aaron has spent most of his signing bonus money on lawyer fees or to settle civil cases against him it is likely that the only credits that the Patriots may ever get is the $3.25 million signing bonus that they withheld in March, 2014

Trying to anticipate questions that the blog post may cause:
Question: How much have the Patriots paid Aaron Hernandez? Answer: Aaron Hernandez has been paid in cash $11,260,000 from the Patriots.

  • $620,000 in 2010
  • $670,000 in 2011
  • $6,740,000 in 2012
  • $3,000,000 in 2013 (Hernandez received a $3 million installment of his signing bonus in March 2013).

Question: Will the Odin Lloyd conviction lead to salary cap relief for the New England Patriots? Answer: I think not. The murder occurred after he signed his extension. Therefore, the clause where Aaron Hernandez represented and warranted that there weren’t any existing circumstances when he signed his deal that would prevent his continuing availability throughout the contract and the clause that explicitly states that the Patriots wouldn’t have entered into the contract except for Hernandez’s representations are not applicable.

Question: How much cap space has Aaron Hernandez taken? Answer: Aaron Hernandez has taken up $13,292,000 in cap space.

  • $436,000 in 2010
  • $700,000 in 2011
  • $3,290,000 in 2012
  • $2,550,000 in 2013
  • $7,500,000 in 2014
  • $1,184,000 credit in 2015

Footnotes – Joel Corry’s reporting on Aaron Hernandez’s salary cap implications at the National Football Post

Breaking down Alan Branch’s contract with the Super Bowl Champions New England Patriots

Written by: Miguel Benzan
Posted March 16, 2015 at 9:40 pm

On March 16, 2015 Aaron Wilson tweeted that
“Alan Branch has up to $750,000 playtime incentives each year, up to $400,000 weight bonus each year”
“Alan Branch $25K per game roster bonus 2015, $400,000 roster bonus first day of 2016 league year, $25K per game 2016 roster bonus”
“Alan Branch two-year Patriots deal, $4.3M, $700K bonus, salaries $1.2M, $1.2M, 2016 option year to be exercised by end of 2015 league yr”

Let’s take a look at the salary cap consequences of each tweet.

  • Since Alan Branch played in only 14% of the Patriots defensive snaps in 2014, it is very likely that his trigger level is above 14%. I define a trigger level as the condition needed to earn the incentive. In Alan Branch’s case I mean the percentage of defensive snaps needed to earn his playing-time incentive. Could be 20%, 30%, 40%, or  75%. Do not know. We will have to wait for his final contract details to come in.
  • Alan Branch’s $400,000 weight bonus is considered LTBE (Likely to Be Earned) and therefore counts against the 2015 cap. Quoting the CBA – “Any incentive within the sole control of the player (e.g., non-guaranteed reporting bonuses, offseason workout and weight bonuses) shall be deemed “likely to be earned”.
  • Since Alan played in 8 games in 2014, his $25,000 46-man active roster bonus will be considered LTBE for 8 games and NLTBE for 8 games. $25,000 times 8 = $200,000. In 2016 his 46-man active roster bonus will be reevaluated based on how many games he plays in 2015. If Alan Branch plays in all 16 games, the value of his 46-man roster bonus will go from $200,000 in $2015 to $400,000 in 2016. Please note that as Alan Branch plays in more games in 2015 than he did in 2014, the Patriots will lose $25,000 in cap space the following Tuesday. From CBA – “(xix) Any incentive bonus that is stated in terms of a per play or per game occurrence automatically will be deemed “likely to be earned” to the extent the specified performance was achieved by the player (if an individual incentive) or by the team (if a team incentive) in the previous year….(xxi) Any portion of an incentive bonus that is earned, but which had not been deemed likely to be earned, will be deemed earned at the end of the season and not immediately upon attainment of the required performance level, except: (1) as provided in Subsection (xix) above in regards to per play or per game occurrences;”
  • The 2016 $400,000 roster bonus will be considered LTBE because the trigger date is in the preseason. Once again, quoting CBA – “Preseason roster bonuses are automatically deemed “likely to be earned.”
  • The $700,000 signing bonus will be prorated over two years, $350,000 per year. Note that signing bonuses can only be prorated for a maximum of 5 years, even if the contract is for a longer term.
  • If the Patriots do pick up Alan Branch’s 2016 option, he is due a $400,000 roster bonus the 1st day of the 2016 League Year. If the Patriots do not pick up Alan Branch’s 2016 option, he will become eligible to be included in the 2017 compensatory pick calculations.
  • A player’s salary cap number is the total of
    1. his salary
    2. signing bonus proration, if any
    3. any LTBE incentives
Alan Branch’s deal
Year Salary Prorated Bonus Roster Weight Cap No Dead Money Cap Savings Cash Total Cash
2015 $1.2m 350K 200K 400K 2.15m 700K 815K $2.5m $2.5m
2016 $1.2m 350K 600K 400K 2.55m 350K 1.675m $2.2m $4.7m

The 2015 cap savings presumes a release after June 1st while the 2016 cap savings presumes that the Patriots do not pick up his 2016 option.
How do we get to the reported maximum of $6.6 million.
Add $4.7 million from above table to
$1.5 million in playing-times incentives to
$400,000 in NLTBE 46-man active roster bonuses.

The below table shows the impact on Alan Branch’s 2016 cap number if he plays in all 16 games in 2015 and also earns all of his $750,000 playing-time incentive.

Alan Branch’s deal
Year Salary Prorated Bonus Roster Weight Playing-Time Incentive Cap No Dead Money Cap Savings Cash Total Cash
2015 $1.2m 350K 200K 400K 2.15m 700K 815K $2.5m $2.5m
2016 $1.2m 350K 800K 400K 750K 3.5m 350K 2.625m $3.15m $5.65m

Please follow me on twitter – @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages/blogs useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is:
Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website with your donation. Thanks so much!!!

Explaining the 89% cash spending floor’s impact on Super Bowl Champs Patriots

Written by: Miguel Benzan
Posted March 3, 2015 at 10:36 pm

On February 17 USAToday.Com’s Tom Pelissero reported that “According to numbers compiled last week by the NFL Players Association, nearly one-third of the league’s clubs are below the minimum cash spending floor for the four-year window from 2013 to ’16”. Pelissero’s report named the Super Bowl Champions New England Patriots as one of those teams. On the 18th of February Boston.Com based a story on the USAToday’s report. That story has a very misleading headline – “Patriots Have Far More Salary Cap Room Than You Think”. The Boston.Com story understandably has caused confusion among Patriots fans since the Patriots were at the time of story were over the 2015 projected cap and as of March 3rd over $12 million over their adjusted cap number. In late February the NFLPA emailed the media a detailed report that showed that the New England Patriots spent 82.68 percent of the cap in cash over the last two years.

Year Cash  League Cap Percentage
2013 $99,394,571 $123,000,000 80.81%
2014 $112,263,177 $133,000,000 84.41%
Totals $211,657,748 $256,000,000 82.68%

The NFLPA report in late February led to several stories that contained misinformation. I am hoping that this second rendition does a better job of clarifying the facts than did the first version of this blog.

Background – In the new CBA (Article 12, Section 9) there is a Minimum Cash Requirement – “For each of the following four-League Year periods, 2013–2016 and 2017–2020, there shall be a guaranteed Minimum Team Cash Spending of 89% of the Salary Caps for such periods (e.g., if the Salary Caps for the 2013–16 and 2017–2020 are $100, 120, 130, and 150 million, respectively, each Club shall have a Minimum Team Cash Spending for that period of $445 million (89% of $500 million)). Cash Spending is defined as:

  1. Salary
  2. Signing bonuses (in one story it was contended that signing bonus installments count against the year that they are paid in).  The CBA states “Cash Spending in a League Year shall consist of the sum of…”signing bonus amounts earned or paid or committed to be paid to players (including amounts treated as signing bonus) without regard to proration”. Because of this Brady’s $30 million signing bonus counts as 2012 cash even though it was paid in 4 installments. The first installment was paid to Tom Brady during the 2012 League Year. Brady’s $30 million signing bonus for the purposes of cap was prorated over 5 years (2013/2014/2015/2016/2017) but for cash purposes counts against the 2012 League Year.
  3. Incentives
  4. Roster bonuses
  5. Reporting bonuses
  6. Offseason workout bonuses
  7. Weight bonuses
  8. Grievances settled and grievance awards
  9. Injury settlements
  10. Paragraph 5 Salary advances

Per the CBA – “Any shortfall in the League-Wide Cash Spending at the end of a period in which it applies (e.g., at the end of the 2011, 2012, 2016 or 2020 League Years) shall be paid on or before the first September 15 after the end of such League Year directly to the players who were on a Club roster at any time during the season(s), pursuant to reasonable allocation instructions of the NFLPA.

The League Cap was $123 million and $133 million in 2013 and in 2014  respectively. On March 2nd the 2015 League Cap was announced to be $143,280,000. Let’s say that the 2016 League is $153,720 million. As you can see in the below table the total for the 4 years (2013-2016) would then be $552,000,000. 89% of the $552,000,000 total is $491,280,000. The Patriots have already spent $$211,657,748. In order to reach the $491,280,000 total the Patriots would have to spend in cash $279,622,252 ($491,280,000 minus $211,657,748) before the end of the 2016 League Year which will take place sometime in early March of 2016. That $279.6 million figure would be close to $68 million more than the Pats spent in cash in 2013/2014. The $279,622,252 cash spending is 94.47% of the 2015 cap ($143.28 million) and the projected 2016 cap of ($153.72 million).

Year Cap 89%
2013 $123,000,000 $109,470,000
2014 $133,000,000 $118,370,000
2015 $143,280,000 $127,519,200
2016 $153,720,000 $136,810,800
Totals $553,000,000 $492,170,000

As noted above the 2015 League Cap is $143.28 million. The 2015 Patriots adjusted cap number is $144,578,554 (League Cap of $143.28 million plus prior year carryover of $5,258,054 plus $1.184 million Aaron Hernandez salary grievance credit minus LTBE/NLBE adjustment of (-$5,143,970). After projecting that the Patriots will tender their 5 ERFAs (James Develin, Sealver Siliga, Brian Tyms, James Morris, and Greg Orton) I have the Patriots total cap commitments as $156,579,147.

$156,579,147 minus $144,578,554 equals $12,000,063 overage. You can see my numbers at http://www.patscap.com. How do I reconcile my $12 million overage with “Patriots Have Far More Salary Cap Room Than You Think”? The article does not support the headline. The article seems to equate the fact that the Patriots can spend a great deal of cash in 2015/2016 as having more salary cap room. Let’s say that the Patriots had reached the 89% cash spending limit for the 2013/2014 years. There is nothing in the CBA that would prevent them from spending more than 100% of the cap in 2015/2016.

The article claims “But the money is there” but does not say where the money is coming from or how the money being there equates to having more salary cap room. The article also claims that the New England’s current 2015 cap hit of $155.4 million leaves it with plenty of room for 2016 but does not explain how. The article total of $155.4 million is not taking into account the Top 51 rule which only includes the salaries of the players with the 51st highest cap numbers.

The author opines “the underlying fact here is that there is money on the table for Revis, McCourty, Wilfork, Gostkowski and who[m]ever else the Patriots choose to keep.” That is his opinion that he fails to make a strong case with. For example, Malcolm Butler was paid $420,000, not $460,000 last year. See Page 146 of the CBA for a listing of a player’s minimum salaries. He claims that “in a perfect Belichickian world, every player would make a Super Bowl-winning play while earning the league minimum” while ignoring that the Patriots history of paying top players top money for their position (Milloy, Mankins, Adam, Gostkowski, Brady, Mayo, Paxton, Koppen, Moss, Adalius Thomas, etc.). His claim that “the [Patriots] don’t want to spend the money” is simply not supported by the facts. As you can see in this article by ESPNBoston.Com’s Mike Reiss the Patriots spent more than 100% of the cap in cash for 2 straight years (2011,2012)

Year Cap Patriots Cash Spending
2011 $120,000,000 $130,000,000
2012 $120,600,000 $168,000,000
Totals $240,600,000 $298,000,000

According to the author – “The Patriots can afford to keep Wilfork and his current deal in force, paying him $8.9 million next season. The question is: Do they want to pay him that much?. I simply do not accept his premise. First of all, Wilfork is not due $8.9 million in cash. He is due $8.5 million in cash as long as he reaches all of his incentives. His cap number is $8.9 million. The question is not whether the Patriots want to pay Wilfork $8.5 million in cash. The question is whether Wilfork is worth a $8.9 million cap hit in 2015.

The Patriots will indeed have to spend a great deal of cash the next two years to meet the 89% cash spending floor but I see no reason to completely change the Patriots way. The Patriots can reach the 89% cash spending floor by spending the money on their core players while front-loading cash payments into the 2015/2016 years. Here’s one example. Instead of having Revis play the 2015 season at his $25 million cap hit while paying him $20 million in cash, reach a long term deal with him paying him $26.5 million in cash while lowering his cap number from $25 million to $15 million.

Some stories about the 89% cash spending floor contend that since the Patriots have to spend more than 89% the rest of the way that it gives the Patriots an advantage over those who have spent over 89%. There are several holes in this theory:

  1. The 2014 League Year has not ended. Any deals made with players before 4PM, March 9th will count against 2014 spending.
  2. Some teams have adopted a pay as you go feature where the player’s cash number is their cap number because team did not give them a signing bonus which would be prorated over the life of the contract but instead a roster bonus which is not prorated. These teams have no reason to lower their cash spending as the structure of their contracts leaves very little dead money on the cap.
  3. The CBA states “Nothing contained herein shall preclude a Team from having Cash Spending in excess of the Minimum Team Cash Spending, provided that the Team complies with the accounting rules of the Salary Cap set forth in Article 13”. In other words, there is no cash ceiling. With no cash ceiling, teams can spend in cash over 89% each year without penalty. Teams that spend more than the Patriots can continue to spend more or as much as the Patriots.

Trying to anticipate questions that the blog post may cause:
1.) Question:How can the Patriots get under the 2015 cap? Answer: See this blog post for my listing of ways.
2.) Question: How much cash do the Patriots have committed to the 2015 season? Answer: According to my numbers, $132,046,526 (92% of the 2015 cap). ( Of course, this number will be fluid throughout the year as the Patriots sign/cut players. For example, my numbers do not yet include the 2015 draft class.
3.) Question: What can the Patriots do to reach the 89% cash spending floor? Answer: Give more players signing bonuses. Give out larger signing bonuses. Draft up in the draft (higher draft picks have larger signing bonuses). Reach extensions with Solder, Chandler Jones and Hightower rather than have them play the fifth-year seasons at their option amounts. Give Brady a signing bonus in either 2015 or in 2016. Reach extensions with Jamie Collins, Bryan Stork, Sealver Siliga, Ryan Allen, or Malcolm Butler before the end of the 2016 League Year.
4.) Question:Does the 82.68% cash prove that the Patriots are cheap? Answer: Only if you believe that looking at a small sample of data is fair. Haters are going to hate. They were silent in 2012 when the Patriots was among the leaders in cash spending.
5.) Question: Please reconcile the 82.68% cash spending percentage with the $12 million cap overage. Answer: Saved the best question for last. Hopefully, I am up to the task:)

  1. Cash is not cap. As I showed above with Tom Brady, the proration of signing bonus amounts creates a disconnect between cash and cap. Here’s another example. Logan Mankins will count $4 million against the 2015 cap. His cash amount will be zero.
  2. The big leaps: Five contracts had huge salary-cap increases in 2015 — cornerback Darrelle Revis, left tackle Nate Solder, right tackle Sebastian Vollmer and tight end Rob Gronkowski. Revis’ cap cost went from $7 million this year to $25 million. Solder’s cap cost went $2,717,429 to $7,438,000. Vollmer’s cap cost went from $3,750,000 in 2014 to $7,020,833. Gronk’s cap cost went from $5,400,000 in 2014 to $8,650,000 in 2015.
  3. Smaller bounces: The other cap jumps in 2015 were more modest. Vince Wilfork, Danny Amendola, Kyle Arrington, Rob Ninkovich, Julian Edelman and Brandon Browner are all scheduled for increases between $1 million and $3 million. Dennard’s cap number increased by $972,000. Chung’s increased by $945,000. Cannon’s increased by over $800,000. Blount’s increased by over $600,000. No one else on the roster is scheduled to go up by more than $500,000
  4. Reached incentives in 2014 – A major reason for the first two reasons is that some players reached NLTBE (Not Likely To Be Earned) incentives in 2015 making them LTBE for 2015. Examples, Lafell’s receptions incentive now counts $300,000 against the 2015 cap. Edelman’s receptions incentives now counts $500,000. Wilfork’s playing-time incentive now counts $500,000. Vollmer’s playing-time incentive now counts $750,000. Wendell’s playing-time incentive now counts $850,000. In total, there are $3.5 million in LTBE incentives counting against the 2015 cap. There were $1.25 million in 2014.
  5. Reached incentives in 2014 (Part 2) – Patriots like to include 46-man active roster bonuses in their contracts. The amount that counts against the cap is dependent on the games that the Patriot played in the prior season. Amendola, Wilfork, Chung, and Hoomanawanui all played in more games in 2014 than they did in 2013. Their 46-man active roster bonuses are now counting against the cap for all 16 games.
  6. Players not signed past the 2015 season with large cap numbers. If the Patriots and Darrelle Revis can agree to a long-term deal that included a large signing bonus. They could lower his 2015 cap number significantly ($10 to $12 million) while also increasing his 2015 cash total from $20 million. Ditto for Nate Solder and Stephen Gostkowski. I blog about possible Darrelle Revis’s contracts in this blog post

Sources: CBA:

Patriots recently received a $1,184,000 salary cap credit for Aaron Hernandez

Written by: Miguel Benzan
Posted January 17, 2015 at 1:10 pm

In this blog I will try to explain the significance of the recent salary cap credit that the Patriots received in regards to Aaron Hernandez.

At the end of the 2014 season the Patriots ended with $5,258,054 in cap space so that was the number I expected the NFLPA public salary-cap report to report as the Patriots Previous Year CarryOver Amount.
January 17 NFLPA salary cap report.

When I saw that the actual carryover amount was $6,442,054, a difference of $1,184,000. I immediately thought of Aaron Hernandez’s grievances with the Patriots. I go into great detail in this blog post so I am going to just provide a brief summary here. Aaron Hernandez filed a grievance about his 2013 guaranteed salary of $1,323,000, his 2014 guaranteed salary of $1,137,000 and his 2014 guaranteed offseason workout bonus money of $500,000. $1,323,000 + $1,137,000 +$500,000 = $2,960,000. 40% of that amount or $1,184,000 came off the Patriots 2013 cap in late October. 40% of the total grievance amount hits the team cap when the grievance is filed. I tweeted several Patriots beat writers on January 17 – “suspect Pats carryover amount of $6,442,054 includes Hernandez grievance credit. Can U check into that?. Joel Corry, a former sports agent and a must-follow at @CorryJoel if you wish to expand your salary cap knowledge, saw my tweet and then sent me a direct message – “FYl, the Patriots got a $1.184M cap credit for a Hernandez grievance settlement.

What does this mean for the Patriots going forward? It could mean more cap space for the Patriots since an increased prior-year carryover amount will increase the Patriots 2015 adjusted cap number. A team’s adjusted cap number consists of 3 components
1.) Prior Year Carryover
2.) League Cap
3.) LTBE/NLTBE incentives adjustment (LTBE=Likely to be Earned).

Let’s presume that the league 2015 cap will be $143 million and the Patriots LTBE/NLTBE adjustment will be a negative $4,562,500. See this blog post about incentives for more background on the negative $4,562,500 number

Before the Hernandez credit the Patriots 2015 adjusted cap number would be $142,695,554.
1.) Prior Year Carryover of $5,258,054
2.) League Cap of $143,000,000
3.) LTBE/NLTBE incentives adjustment of (-$4,562,500)
=======================================================
$143,695,554

After the Hernandez credit the Patriots 2015 adjusted cap number would be $143,879,554
1.) Prior Year Carryover of $5,258,054
2.) League Cap of $143,000,000
3.) LTBE/NLTBE incentives adjustment of (-$4,562,500)
4.) Hernandez salary grievance credit of $1,184,000
=======================================================
$144,879,554

Please note that we will NOT know if the Patriots won the grievance until it is announced or until the details of the 2015 adjusted cap numbers are provided. Last year around this time I thought that the Patriots had won the grievance over the 2013 offseason workout bonus money of $82,000. It turns out that conclusion was premature. Found out late that the Boston Globe’s Ben Volin tweeted that $32,800 was counting against the Patriots 2014 cap because of an Aaron Hernandez’ grievance. 40% of $82,000 is $32,800. Given the passage of time I do not think that I am repeating my 2014 mistake. That is, I am confident that the Patriots recently defeated Aaron Hernandez in the grievance over the “guaranteed” amounts in his contract.

Trying to anticipate the questions this blog post will create

  1. Question:How much cap space did Aaron Hernandez take up in 2014?Answer:$7,532,800
  2. Question:How much cap space will Aaron Hernandez take up in 2015?Answer:As of January 17th, none
  3. Question:What about the $3.25 million signing bonus money that was withheld by the Patriots?Answer: That is a separate grievance

Current roster status of the Super Bowl XLIX Champions New England Patriots – Updated on November 11, 2016

Written by: Miguel Benzan
Posted November 11, 2016 at 3:31 pm

The following tables attempt to show the current roster status of the 72 Patriots who were on the Patriots roster the day of Super Bowl XLIX. This is as of November 11, 2016. This illustrates why sometimes people say the NFL stands for “Not For Long”.  Super Bowl XLIX was played on February 1, 2015.  Less than two years later the Patriots roster looks very different.

Player                - 2014 Roster Status - Current Status
Aiken, Danny          - 53 man roster      - Cut. Now out of League
Allen, Ryan           - 53 man roster      - 53 man roster
Amendola, Danny       - 53 man roster      - 53 man roster
Arrington, Kyle       - 53 man roster      - Cut. With another team (Ravens)
Ayers, Akeem          - 53 man roster      - Signed with Rams (Now with Colts)
Barker, Chris         - Practice Squad     - Practice Squad
Bequette, Jake        - Practice Squad     - Cut. Out of League
Blount, LeGarrette    - 53 man roster      - 53 man roster
Bolden, Brandon       - 53 man roster      - 53 man roster
Boyce, Josh           - 53 man roster      - Cut. With another team (Browns)
Brady, Tom            - 53 man roster      - 53 man roster
Branch, Alan          - 53 man roster      - 53 man roster
Browner, Brandon      - 53 man roster      - Cut. Now out of league.
Browner's 2015 option was not picked up by the Patriots
Buchanan, Michael     - IR                 - Cut. Now Out of League
Butler, Malcolm       - 53 man roster      - 53 man roster
Cannon, Marcus        - 53 man roster      - 53 man roster
Casillas, Jonathan    - 53 man roster      - Signed with another team (Giants)
Chung, Patrick        - 53 man roster      - 53 man roster
Collins, Jamie        - 53 man roster      - Traded to another team (Browns)
Connolly, Dan         - 53 man roster      - Retired
Dennard, Alfonzo      - IR                 - Cut. Now out of League.
Develin, James        - 53 man roster      - 53 man roster
Devey, Jordan         - 53 man roster      - Traded. With another team (Chiefs)
Dobson, Aaron         - IR                 - Cut. Now out of League
Easley, Dominique     - IR                 - Cut. With another team (Rams)
Ebner, Nate           - 53 man roster      - 53 man roster
Edelman, Julian       - 53 man roster      - 53 man roster
Fleming, Cameron      - 53 man roster      - 53 man roster
Fleming, Darius       - 53 man roster      - Cut. Now out of league.
Gaffney, Tyler        - IR                 - Cut. Now out of league. 
Garoppolo, Jimmy      - 53 man roster      - 53 man roster
Gilbert, Garrett      - Practice Squad     - Cut. Now out of league.
Gordon, Cameron       - IR                 - Cut. Now out of league
Gostkowski, Stephen   - 53 man roster      - 53 man roster
Gray, Jonas           - 53 man roster      - Cut. Now out of league.
Green, Justin         - Practice Squad     - Retired
Gronkowski, Rob       - 53 man roster      - 53 man roster
Harmon, Duron         - 53 man roster      - 53 man roster
Hauptmann, Caylin     - Practice Squad     - Cut. Now out of league
Hightower, Dont'a     - 53 man roster      - 53 man roster
Hoomanawanui, Michael - 53 man roster      - Traded. With another team (Saints)
Jones, Chandler       - 53 man roster      - Traded. With another team (Cardinals)
Jones, Chris          - 53 man roster      - Cut. With another team (49ers)
Kline, Josh           - 53 man roster      - Traded. With another team (Titans)
Krause, Jonathan      - Practice Squad     - Cut. With another team (Titans)
Lafell, Brandon       - 53 man roster      - Cut. With another team (Bengals)
Martin, Eric          - Practice Squad     - Cut. Now out of League
Mayo, Jerod           - IR                 - Cut. Now out of League.
Officially Mayo's option was declined. Officially Mayo did not retire
McCourty, Devin       - 53 man roster      - 53 man roster
Moore, Zach           - 53 man roster      - Cut. With another team (Cowboys)
Morris, James         - IR                 - Cut. With another team (Cowboys)
Ninkovich, Rob        - 53 man roster      - 53 man roster
Orton, Greg           - IR                 - Not tendered. Now out of League.
Revis, Darrelle       - 53 man roster      - Cut. With another team (Jets)
Revis's 2015 option was not picked up by the Patriots
Ridley, Stevan        - IR                 - Signed with Lions. Now with Falcons
Ryan, Logan           - 53 man roster      - 53 man roster
Siliga, Sealver    - 53 man roster      - Not tendered. With another team (Seahawks)
Skinner, Deontae      - Practice Squad     - Cut. With another team (Giants)
Slater, Matthew       - 53 man roster      - 53 man roster
Solder, Nate          - 53 man roster      - 53 man roster
Stork, Bryan          - 53 man roster      - Cut. Now out of league
Swanson, Dax          - Practice Squad     - Cut. Now out of league
Tyms, Brian           - 53 man roster      - Not tendered. Now out of league.
Vellano, Joe          - 53 man roster      - Cut. With another team (Falcons)
Vereen, Shane         - 53 man roster      - Signed with another team (Giants)
Vollmer, Sebastian    - 53 man roster      - PUP
Wendell, Ryan         - 53 man roster      - Retired
White, Chris          - 53 man roster      - Cut. Now out of League
White, James          - 53 man roster      - 53 man roster
Wilfork, Vince        - 53 man roster      - Cut. With another team (Texans)
Wilfork's 2015 option was not picked up by the Patriots
Wilson, Tavon         - 53 man roster      - Signed with another team (Lions)
Wright, Tim           - 53 man roster      - Cut. With another team (Lions)

Below is a summary.

53 man roster 53
53 man roster 24
Cut. With another team 10
Cut. Now out of League 6
Signed with Another Team 4
Traded 4
Retired 2
PUP 1
Untendered. With another team 1
Untendered. Now out of league 1
IR 10
Cut. Now out of League 6
Cut. With another team 2
Signed with Another Team 1
Untendered. Now out of League 1
Practice Squad 9
Cut. Now Out of League 5
Cut. With another team 2
Retired 1
Practice Squad 1
Grand Total 72
53 man roster 24
Cut. Now out of League 17
Cut. With another team 14
Signed with Another Team 5
Traded 4
Retired 3
Untendered. Now out of League 2
Untendered. With another team 1
PUP 1
Practice Squad 1

You can follow me on Twitter at @patscap.

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that serves over 400 low-income and homeless families per month. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry. Their address is

Attn: Mea Quinn Mustone
Bread of Life
54 Eastern Avenue, Rear
Malden, MA 02148
Please mention this website Patscap.Com with your donation.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL

Tracking the 2016 New England Patriots incentives after the Bengals game

Written by: Miguel Benzan
Posted October 17, 2016 at 3:33 pm

A team’s adjusted cap consists of three numbers
1.) League Cap Number
2.) Prior Year Carryover
3.) LTBE/NLTBE adjustment

In 2016 the Patriots received a credit of $3,586,169 toward their 2016 adjusted cap number because of the LTBE/NTLBE calculation.
The 2016 Patriots adjusted cap of $160,204,051 consists of $155,270,000 (League Cap) + $1,347,882 (rollover amount from 2015 season) + $3,586,169 (LTBE/NTLE adjustment).

I will track the Patriots incentives as an attempt to more accurately project the Patriots 2017 adjusted cap number.

Background:
LTBE incentives count against the team’s salary cap in the year that they are scheduled to be earned. All but 1 (46-man active roster) NLTBE bonuses do not.
LTBE = Likely to Be Earned
NLTBE= Not Likely to be Earned

At the end of the season, the NFL calculates how much each team had set aside for LTBEs that weren’t earned – or said differently, it figures out how much was charged to the team’s cap that was not actually spent. Similarly, the NFL calculates the amount of incentives designated NLTBE that were actually earned. If the unearned LTBEs are greater than the earned NLTBEs, then the following year’s salary cap for that team is increased by the net amount. Similarly, if the earned NLTBEs exceed the unearned LTBEs, then the team’s cap for the following year is lowered by that amount. You can see an example of the effect of cap adjustments at NFLPlayers.Com. The teams with negative cap adjustments had most likely earned more NLTBE incentives in 2014 than they did not earn LTBE incentives.

LTBE Incentives ($1,0370,500 total)

* Matthew Slater has a $100,000 Pro Bowl incentive – Probable
* Alan Branch’s weight bonus – $400,000 – Probable
* Marcus Cannon’s weight bonus – $100,000 – Probable
* LaAdrian Waddle’s playing-time incentive – $100,000 – Unlikely
* LeGarrette Blount rushing for 700 yards – $50,000 – Probable – Blount is on pace to rush for 1,589 yards.
* Joe Cardona’s 53-man active roster bonus – $37,500 – Earned
* Chris Long’s 53-man active roster bonus – $250,000 – Earned

46-man per-game roster bonuses

As of October 17, 2016, 7:15 PM, the Patriots have $6,439,063 in 46-man active roster bonuses that are now counting against their 2016 cap

* Jabaal Sheard has a $62,500 per active game roster bonus. Sheard played in 13 games in 2015 so his LTBE amount is $812,500 ($62,500*16). Sheard has been active for all 6 games this year.
* Sebastian Vollmer has a $62,500 per game roster bonus. Vollmer played in 14 games in 2015 so his LTBE amount is $875,000 ($62,500*14). Vollmer has been active for 0 games this year.
* Dion Lewis has a $12,500 per game roster bonus. Lewis played in 7 games in 2015 so his LTBE amount is $87,500 ($12,500*7). Lewis has been active for 0 games this year.
* Julian Edelman has a $46,875 per game roster bonus. Edelman played in 9 games in 2015 so his LTBE amount is $421,875 ($46,875*14). Edelman has been active for 5 games this year.
* Rob Ninkovich has a $33,333 per game roster bonus. Ninkovich played in 16 games in 2015 so his LTBE amount is $400,000 ($33,333*12). Ninkovich has been active for 2 games this year.
* Devin McCourty has a $31,250 per game roster bonus. McCourty played in 14 games in 2015 so his LTBE amount is $437,500 ($31,250*14). McCourty has been active for all 6 games this year.
* Chris Hogan has a $31,250 per game roster bonus. Hogan played in 16 games in 2015 so his LTBE amount is $500,000 ($31,250*16). Hogan has been active for all 6 games this year.
* Nate Solder had a $31,250 per game roster bonus. Solder played in 4 games in 2015 so his LTBE amount was $125,000 ($31,250*4). Solder has been active for 5 games this year.
* Chris Long had a $31,250 per game roster bonus. Long played in 12 games in 2015 so his LTBE amount is $375,000 ($31,250*12). Chris Long has been active for all 6 games this year.
* Danny Amendola has a $25,000 per game roster bonus that is limited to 10 games. Amendola played in 14 games in 2014 so his LTBE amount is $250,000 ($25,000*10). Amendola has been active for all 6 games this year.
* Shea McClellin has a $25,000 per game roster bonus. McClellin was active for 12 games in 2015 so his LTBE amount is $300,000 ($25,000*12). McClellin has been active for 4 games this year.
* Alan Branch has a $25,000 per game roster bonus. Branch played in 16 games in 2015 so his LTBE amount is $400,000 ($25,000*16). Branch has been active for all 6 games this year.
* Marcus Cannon has a $15,625 per game roster bonus. Cannon played in 12 games in 2015 so his LTBE amount is $187,500 ($15,625*12). Cannon has been active for 5 games this year.
* Patrick Chung has a $12,500 per game roster bonus. Chung played in 15 games in 2015 so his LTBE amount is $187,500 ($12,500*15). Chung has been active for all 6 games this year
* Jonathan Freeny has a $12,500 per game roster bonus. Freeny played in 13 games in 2015 so his LTBE amount is $162,500 ($12,500*13). Freeny was active for 5 games before being placed on IR on October 15th.
* Stephen Gostkowski has a $12,500 per game roster bonus. Gostkowski played in 16 games in 2015 so his LTBE amount is $200,000 ($12,500*16). Gostkowski has been active for all 6 games this year.
* Brandon Bolden has a $12,500 per game roster bonus. Bolden played in 15 games in 2015 so his LTBE amount is $187,500 ($12,500*15). Bolden has been active for 4 games this year.
* Ryan Allen has a $12,500 per game roster bonus. Allen played in 16 games in 2015 so his LTBE amount is $200,000 ($12,500*16). Allen has been active for all 6 games this year.
* LaAdrian Waddle has a $12,500 per game roster bonus. Waddle played in 11 games in 2015 so his LTBE amount is $137,500 ($12,500*11). Waddle has been active for 3 games this year.
* Nate Ebner has a $7,812 per game roster bonus. Ebner played in 15 games in 2015 so his LTBE amount was $117,188 ($7,812*15). Ebner has been active for all 6 games this year.
* LeGarrette Blount has a $6,250 per game roster bonus. Blount played in 12 games in 2015 so his LTBE amount was $75,000 ($6,250*12). Blount has been active for all 6 games this year.

NLTBE Incentives ($8,401,562 total)

* Sebastian Vollmer has a 250K NLTBE Pro Bowl incentive – Very Unlikely
* Ryan Allen has a 50K NLTBE Pro Bowl incentive – Possible
* Nate Solder has a 500K NLTBE Pro Bowl incentive – Possible
* Nate Ebner has a 500K NLTBE Pro Bowl incentive – Unlikely
* Shea McClellin has a 500K NLTBE Pro Bowl incentive – Very Unlikely
* LeGarrette Blount has a $50,000 incentive tied to 750 rushing yards – Probable. Blount is on pace to rush for 1,170 yards. Must average at least 31.1 rushing yards over 11 remaining games to earn this incentive.
* LeGarrette Blount has a $50,000 incentive tied to 800 rushing yards – Probable. Blount is on pace to rush for 1,170 yards. Must average at least 36.1 rushing yards over the remaining 11 games to earn this incentive.
* LeGarrette Blount has a $100,000 incentive tied to 850 rushing yards – Probable. Blount is on pace to rush for 1,170 yards. Must average at least 41.1 rushing yards over the remaining 11 games to earn this incentive.
* LeGarrette Blount has a $100,000 incentive tied to 900 rushing yards – Probable. Blount is on pace to rush for 1,170 yards. Must average at least 46.1 rushing yards over the remaining 11 games to earn this incentive.
* LeGarrette Blount has a $100,000 incentive tied to 950 rushing yards – Probable. Blount is on pace to rush for 1,170 yards. Must average at least 51.1 rushing yards over the remaining 11 games to earn this incentive.
* LeGarrette Blount has a $100,000 incentive tied to 1,000 rushing yards – Probable. Blount is on pace to rush for 1,170 yards. Must average at least 56.1 rushing yards over the remaining 11 games to earn this incentive.
* LeGarrette Blount has a $100,000 incentive tied to 1,050 rushing yards – Probable. Blount is on pace to rush for 1,170 yards. Must average at least 61.1 rushing yards over the remaining 11 games to earn this incentive.
* LeGarrette Blount has a $100,000 incentive tied to 1,100 rushing yards – Probable. Blount is on pace to rush for 1,170 yards. Must average at least 66.1 rushing yards over the remaining 11 games to earn this incentive.
* Sebastian Vollmer’s playing time incentive – $750,000 million if he plays in 80% of the offensive snaps. Vollmer has played 0% of the offensive snaps this year and will not play in at least 6 games this season- Impossible
* Sebastian Vollmer’s playing time incentive – $750,000 million if he plays in 90% of the offensive snaps. Vollmer has played 0% of the offensive snaps this year and will not play in at least 6 games this season – Impossible
* Marcus Cannon’s playing time incentive – $250,000 if he plays in 80% of the offensive snaps. Cannon has placed in 81% of the offensive snaps this year. – Probable
* LaAdrian Waddle’s playing time incentive – $600,000. Waddle has placed in 1% of the offensive snaps this year. – Unlikely
* Alan Branch’s 50% playing time incentive – $250,000. Branch has played in 61% of the defensive snaps this year – Probable.
* Alan Branch’s 55% playing time incentive – $250,000. Branch has played in 61% of the defensive snaps this year – Probable.
* Alan Branch’s 60% playing time incentive – $250,000. Branch has played in 61% of the defensive snaps this year – Probable.
* Chris Long’s 55% playing time incentive – $250,000. Long has played in 71% of the defensive snaps this year – Probable.
* Chris Long’s 65% playing time incentive – $250,000. Branch has played in 71% of the defensive snaps this year – Probable
* Shea McClellin’s 60% playing time incentive – $250,000. McClellin has played in 28% of the defensive snaps this year – Unlikely.
* Shea McClellin’s 70% playing time incentive – $250,000. McClellin has played in 28% of the defensive snaps this year – Unlikely.
* Julian Edelman’s $500,000 incentive that can be earned in one of the following four ways:
1.) 1,057 receiving yards
2.) 70 receptions plus seven TDs
3.) 80 receptions plus 13 wins
4.) 80 receptions plus Super Bowl appearance
Edelman has 28 catches for 261 yards and no TDs. Edelman is on pace for 75 receptions, 696 yards, and 0 TDs. Pats are on pace for 13 wins and to get to the Super Bowl. – Probable

Per the CBA, “Any roster bonus which is deemed not “likely to be earned” based upon the player’s performance during the prior year shall immediately be included in Team Salary when earned” so as the below players play in more games in 2016 than they did in 2015 the Patriots will lose cap space in the amount of the 46-man active roster bonus. Example – Alan Branch played in 8 games in 2014. He played in 16 games in 2015. The Patriots lost $200,000 ($25,000 * 8) in cap space during the 2015 season.

* Nate Solder has a $31,250 46-man active per game roster bonus. Solder was active in 4 games in 2015 so his NLTBE amount is $343,750 ($31,250*11). Solder has been active for 5 games this year.
* Dion Lewis has a $12,500 46-man active per game roster bonus. Lewis was active in 7 games in 2015 so his NLTBE amount is $25,000 ($12,500*2). Lewis has not been active for a game this year.
* Julian Edelman has a $46,875 46-man active per game roster bonus. Edelman played in 9 games in 2015 so his NLTBE amount is $328,120 ($46,875*7). Edelman has been active for all 6 games this year.
* Jabaal Sheard has a $62,500 46-man active per game roster bonus. Sheard played in 13 games in 2015 so his NLTBE amount is $187,500 ($62,500*3). Sheard has been active for all 6 games this year.
* Chris Long has a $31,250 46-man active per game roster bonus. Long played in 12 games in 2015 so his NLTBE amount is $125,000 ($31,250*4). Long has been active for all 6 games this year.
* Shea McClellin has a $25,000 46-man active per game roster bonus. McClellin played in 12 games in 2015 so his NLTBE amount is $100,000 ($25,000*4). McClellin has been active for 4 games this year.
* Devin McCourty has a $31,250 46-man active per game roster bonus. McCourty played in 14 games in 2015 so his NLTBE amount is $62,500 ($31,250*4). McCourty has been active for all 6 games this year.
* Marcus Cannon has a $15,625 46-man active per game roster bonus. Cannon played in 12 games in 2015 so his NLTBE amount is $62,500 ($15,625*4). Cannon has been active for 5 games this year.
* LaAdrain Waddle has a $12,500 46-man active per game roster bonus. Waddle played in 11 games in 2015 so his NLTBE amount is $25,000 ($12,500*2). Waddle has been active for 3 games this year.
* LeGarrette Blount has a $6,250 46-man active per game roster bonus. Blount played in 12 games in 2015 so his NLTBE amount is $25,000 ($6,250*4). Blount has been active for all 6 games this year.
* Patrick Chung has a $31,250 46-man active per game roster bonus. McCourty played in 14 games in 2015 so his NLTBE amount is $62,500 ($31,250*4). Chung has been active for all 6 games this year.
* Nate Ebner has a $7,812 46-man active per game roster bonus. Ebner played in 15 games in 2015 so his NLTBE amount is $7,812 ($7,812*1). Ebner has been active for all 6 games this year.

Amount - Event - Likelihood
  $250,000 - Vollmer making the Pro Bowl                                    - Impossible
  $500,000 - Solder making the Pro Bowl                                     - Possible
   $50,000 - Allen making the Pro Bowl                                      - Possible
  $250,000 - McClellin making the Pro Bowl                                  - Impossible
  $500,000 - Ebner making the Pro Bowl                                      - Unlikely
  $750,000 - Vollmer exceeding 80% playing time                             - Impossible
$1,000,000 - Vollmer exceeding 90% playing time                             - Impossible
  $250,000 - Branch exceeding 50% playing time                              - Probable
  $250,000 - Branch exceeding 55% playing time                              - Probable
  $250,000 - Branch exceeding 60% playing time                              - Probable
  $250,000 - Cannon exceeding 80% playing time                              - Probable
  $250,000 - Long exceeding 55% playing time                                - Probable
  $250,000 - Long exceeding 65% playing time                                - Probable
  $250,000 - McClellin exceeding 60% playing time                           - Unlikely
  $250,000 - McClellin exceeding 65% playing time                           - Unlikely
  $600,000 - Waddle's playing-time incentive                                - Unlikely
   $50,000 - Blount exceeding 750 yards rushing                             - Probable
   $50,000 - Blount exceeding 800 yards rushing                             - Probable
  $100,000 - Blount exceeding 850 yards rushing                             - Probable
  $100,000 - Blount exceeding 900 yards rushing                             - Probable
  $100,000 - Blount exceeding 1,000 yards rushing                           - Probable
  $100,000 - Blount exceeding 1,050 yards rushing                           - Probable
  $100,000 - Blount exceeding 1,100 yards rushing                           - Probable
  $500,000 - Edelman's receptions incentive                                 - Probable
  $343,750 - Solder being on the 46-man active roster for 5 games           - Earned
  $312,500 - Solder being on the 46-man active roster for the last 11 games - Probable
  $328,125 - Edelman being on the 46-man roster for 16 games                - Probable
  $187,500 - Sheard being on the 46-man roster for 16 games                 - Probable
  $125,000 - Long being on the 46-man roster for 16 games                   - Probable
   $50,000 - McClellin being on the 46-man roster for 14 games              - Probable
   $62,500 - McCourty being on the 46-man roster for 16 games               - Probable
   $46,875 - Cannon being on the 46-man roster for 15 games                 - Probable
   $25,000 - Waddle being on the 46-man roster for 13 games                 - Probable
   $25,000 - Lewis being on the 46-man roster for 9 games                   - Probable
   $25,000 - Blount being on the 46-man roster for 16 games                 - Probable
   12,500  - Chung being on the 46-man roster for 16 games                  - Probable
    $7,812 - Ebner being on the 46-man roster for 16 games                  - Probable

Totals
$2,250,000 Impossible
$1,600,000 Unlikely
  $550,000 Possible and will count against 2017 cap
$2,700,000 Probable and will count against 2017 cap
   $31,250 Earned and counts against 2016 cap
$1,207,812 Probable and will count against 2016 cap
$8,339,062 NLTBE incentive

As far as I know, the Patriots will not be credited with any unreached LTBE incentives (Sebastian Vollmer’s 46-man active roster bonus) in 2016. What will happened is that any unreached LTBE incentives will be used to offset NLTBE incentives that were actually earned by other players at the end of the year and there will be an adjustment made to the Patriots 2017 cap number.

After the Bengals Game

Negative means that the player will reach or has reached a NLTBE incentive
Positive means that the player will not earn a LTBE incentive

* LaAdrain Waddle’s playing-time ($100,000)
* Sebastian Vollmer’s 46-man active roster bonus ($875,000)
* Jonathan Freeny’s 46-man active roster bonus ($100,000)
* Brandon Bolden’s 46-man active roster bonus ($12,500)

* Julian Edelman’s receptions (-$500,000)
* Nate Solder being selected to the Pro Bowl (-$500,000)
* Ryan Allen being selected to the Pro Bowl (-$50,000)
* LeGarrette Blount exceeding 750 yards rushing (-$50,000)
* LeGarrette Blount exceeding 800 yards rushing (-$50,000)
* LeGarrette Blount exceeding 850 yards rushing (-$100,000)
* LeGarrette Blount exceeding 900 yards rushing (-$100,000)
* LeGarrette Blount exceeding 950 yards rushing (-$100,000)
* LeGarrette Blount exceeding 1,000 yards rushing (-$100,000)
* LeGarrette Blount exceeding 1,050 yards rushing (-$100,000)
* LeGarrette Blount exceeding 1,100 yards rushing (-$100,000)
* Alan Branch’s 50% playing-time incentive (-$250,000)
* Alan Branch’s 55% playing-time incentive (-$250,000)
* Alan Branch’s 60% playing-time incentive (-$250,000)
* Chris Long’s 55% playing-time incentive (-$250,000)
* Chris Long’s 65% playing-time incentive (-$250,000)
* Marcus Cannon’s 80% playing-time incentive (-$250,000)

* Totals (-$2,162,500)

The $2,162,500 LTBE/NLTBE adjustment will be included in the Patriots 2017 adjusted salary cap number calculation as a debit. If 2017 League Cap is $168 million, the Patriots 2017 adjusted cap number would then be $165,837,500 before including the 2016 rollover amount. I currently project that the 2016 rollover amount will be $8,000,000. So my current projection for the Patriots 2017 adjusted cap number is $174,437,500 (League Cap of $168 million plus $8,000,000 rollover minus $1,925,000 adjustment plus $600,000 credit for Dominique Easley).

You can follow me on Twitter at @patscap

A call for a donation

A long-time family friend, my youngest sister’s best friend, is on the board of directors of a soup kitchen and food pantry in Malden, Massachusetts that provided in 2015 the equivalent of 1,030,000 meals to hungry, homeless and isolated people. I am asking that if you have found my salary cap pages useful that if you are able to do so, please make a donation to the Bread of Life soup kitchen/food pantry.

You can make a donation below by clicking on the Donate button. I am hoping to raise five thousand dollars for the Bread of Life by the time the Patriots win their 5th Super Bowl. As of August 5th have raised $1,046. Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.




Please mention this website by typing in Patscap’s Drive for Five in the Purpose Field.

You can have a portion of your Amazon.Com purchases donated to the Bread of Life.
You can learn how to do so by watching a YouTube video at
https://www.youtube.com/watch?v=3eA-t4XxeOc

If you have any corrections, suggestion, questions, and/or comments, please feel free to ask me a question on the PatsFans.Com message board or email me at patscap at cox dot net

Please take me to the front Page of PatsFans.com.

DISCLAIMER: This site is strictly for informational and entertainment purposes, and is in no way affiliated with the New England Patriots or the National Football League. It also claims no rights to the trademarks of either the New England Patriots or the NFL.

PatsFans.com:  Contact Us | Advertise With Us | Privacy Policy | Story Index
Patriots Player Official Twitter Accounts | New England Patriots News

Site-specific editorial/photos ©Copyright 2001-2016 PatsFans.com. This website is an unofficial and independently
operated source of news and information not affiliated with any school, team, or league.

PatsFans.com is a Partner of USA TODAY Sports Digital Properties.

 

Quantcast

PatsFans.com Menu ×