FORUM: LOGIN | REGISTER

Archive for the ‘ overview ’ Category

What now gets negotiated in rookie deals?

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 $540,000 + $155,038 or $695,038. His minimum 2017 cash intake is $540,000. His 2018 cash intake can be as much as $695,038 + $155,038 or $850,076. His minimum 2018 cash intake is $630,000. His 2019 cash intake can be as much as $850,076 + $155,038 or $1,005,114. 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 $660,228 total ($155,038 in 2017, $220,076 in 2018, and $285,114 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

2016 New England Patriots eligible for the practice squad

Starting at noon 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 eight 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.

Two 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)
* Geneo Grissom (One accrued season)
* Trey Flowers (One accrued season)
* Tre’ Jackson (One accrued season)
* Shaq Mason (One accrued season)
* Keavon Milton (One accrued season)
* Joe Cardona (One accrued season)
* Chris Harper (No accrued seasons with at least 9 games on 46-man roster)
* Chris Barker (No accrued seasons with at least 9 games on 46-man roster)
* David Andrews (One accrued season)
* Brandon King (One accrued season)
* Brock Vereen (One accrued season)
* Anthony Johnson (One accrued season)
* Rufus Johnson (One practice squad season)
* Dion Lewis (two accrued seasons)
* Mike Williams (One accrued season and one practice squad season)
* Joe Vellano (one accrued season. One Practice squad season)
* DeAndre Carter (No accrued seasons with at least 9 games on 46-man roster)
* Cedric Thompson (No accrued seasons with at least 9 games on 46-man roster)
* Tyler Gaffney (No accrued seasons with at least 9 games on 46-man roster)
* Cyrus Jones (rookie)
* Joe Thuney (rookie)
* Jacoby Brissett (rookie)
* Vincent Valentine (rookie)
* Malcolm Mitchell (rookie)
* Kamu Grugier-Hill (rookie)
* Ted Karras (rookie)
* Elandon Roberts (rookie)
* Vangelo Bentley (rookie)
* Creven LeBlance (rookie)
* DJ Foster (rookie)
* Woodrow Hamilton (rookie)
* CJ Johnson (rookie)
* Jonathan Jones (rookie)
* Stephen Scheu (rookie)
* Kevin Snyder (rookie)
* Joey Iosefa (no accrued seasons)
* Bryce Williams (rookie)

Players waived by Patriots in 2016 who are eligible to be placed on the practice squad

* James Vaughters (no accrued seasons)
* Rashaan Melvin (no accrued seasons)
* Dominique Easley (two accrued seasons)
* Chris Jones (two accrued seasons)
* Darius Fleming (one accrued season)
* Montee Ball (two accrued seasons)
* J.J. Worton (no accrued seasons)
* Tony Steward (One accrued season)

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 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

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 Patriots or the NFL.

How the 2016 Rookie Pool will work for the New England Patriots

With Brian McFarland’s @Ravenssalarycap permission I am using his fine work at
http://russellstreetreport.com/2014/05/06/baltimore-ravens-salary-cap/an-explanation-of-how-the-rookie-salary-cap-really-work/
as a template for this blog post.

On May 3 the Boston Globe’s Ben Volin tweeted that the New England Patriots’ 2016 rookie pool “is $5,094,472”. This is an oft misunderstood number, because while it is part of the team’s Salary Cap, it does not have a dollar-for-dollar impact on the team’s overall Salary Cap.

The Rookie Salary Cap is often referred to as “a cap within a cap” because it limits the amount that teams can allocate to their rookies in the year they were drafted (and over the life of the rookies’ contracts). But, beyond that, there is a lot of confusion about the Rookie Salary Cap and exactly how it works. Even some in the media do not fully understand the mechanics of it. Some have been heard to say that it’s a totally separate pool of money that is not included in the team’s overall Cap. Others think the entire amount of the Rookie Cap is included in the team’s overall Cap, meaning that teams will need that much overall Cap space to sign their rookies.

Both of those characterizations are incorrect.

The Rookie Cap is not a separate, distinct pool, but rather, a separate calculation and there is not a dollar-for-dollar correlation between the Rookie Cap and the overall Cap. So, while all of the Salary Cap numbers of a team’s draft picks must fit under the team’s Rookie Salary Cap, very rarely will all of that amount actually impact the team’s overall Salary Cap.

The reason for these misconceptions revolves around the Rule of 51, which is contained in Article 13 of the NFL’s Collective Bargaining Agreement. The Rule of 51 dictates that, from the beginning of the league year in early March until the beginning of the season, only the top 51 Salary Cap numbers and all of the pro-rata shares of bonus money for the players outside of the top 51 count toward the team’s overall Cap. All “dead money,” i.e. amounts that count against the Salary Cap for players who are no longer on the roster, counts as well.

Said a simpler way, during this period of the offseason, a team’s Rule of 51 Salary Cap number can be calculated by removing the base salaries of all players who do not fall amongst the top 51 Cap numbers.

This rule is necessary because, during the offseason, team rosters can number up to 90 players. As such, it would be impossible for teams to fit all of those players under the Cap. So, to counter this problem, the NFL has instituted the Rule of 51.

So, by way of example, Tre’ Jackson has the Patriots’ 51st highest Cap number at $655,935. The 52nd highest Cap number (Shaq Mason) is $635,881. Shaq Mason’s base salary of $525,000 is not currently counting against the Patriots salary cap but his $110,881 in signing bonus proration does. This treatment also applies to all other players who are outside the team’s top 51 – the player’s base salary will not count but signing bonus prorations and offseason workout bonuses will.

OK, so what does this have to do with how the Rookie Cap works?

First, as way of further explanation, under the CBA of 2011, all draft picks receive 4-year contracts, generally with a signing bonus and often with minimum base salaries set for each year of the deal. While 1st and 2nd round picks may have base salaries of more than the minimum in years two through four of their deals, even those players will almost always receive the rookie minimum base salary during their first year. For 2016, the minimum base salary for a rookie is $450,000. For Salary Cap purposes, the bonus received by the player is prorated over the four years of the deal and that prorated amount is added to the base salary to create the player’s Cap number.

So, because of the low base salary and the small signing bonuses that many of the lower round draft picks receive, those draft picks will not be amongst the top 51 Cap numbers on the Patriots (Patriots currently have 74 signed or tendered players not including the 9 draft picks and the 10 reportedly signed UDFAs). As such, under the Rule of 51, those players’ base salaries of $450,000 will not count against the teams overall Salary Cap and only the player’s bonus proration will count toward the team’s overall Cap.

So, how will this affect the Patriots in 2016?

As we now know, the Patriots ended up with nine (9) draft picks in this year’s draft.

With the new CBA’s rookie wage scale, the compensation for draft picks is now basically slotted, so based on the 9 draft picks, the Patriots will have a Rookie Cap number of $5,094,472. The Those Cap numbers should break down as follows :

2nd round (#60- Cyrus Jones): $728,492

3rd round (#78 – Joe Thuney): $643,357

3rd round (#91 – Jacoby Brissett): $620,151

3rd round (#96 – Vincent Valentine): $611,354

4th round (#112 – Malcolm Mitchell): $594,498

6th round (#208 – Xamu Grugier-Hill): $475,089

6th round (#214 – Elandon Roberts): $475,089

6th round (#221 – Ted Karras): $475,089

7th round (#225 – Devin Lucien): $471,353

Again, the team will need to fit all 9 of the draft picks into its $5,094,472 Rookie Pool, but will not need that much in overall Cap space to accommodate the signing of its draft picks.

So, based on the above numbers, only Cyrus Jones will have a cap number greater than Tre’ Jackson’s $655,935, which is the Patriots’ 51st highest Cap number. As such, he will be part of the top 51 and, under the Rule of 51, will replace Tre’ Jackson. Tre’ Jackson’s $130,935 signing bonus proration will remain to count against the Salary Cap.

The Cap numbers of the remaining nine (8) draft picks will fall outside of the top 51, so the base salaries of those players, while counting against the Rookie Cap, will not count against the team’s overall Salary Cap. Only the signing bonus prorations for those players will count.

So, to calculate the exact impact of the Rookie Cap on the team’s overall Cap, the amount of the base salaries – $450K – for each of the lower 8 draft picks ($3.6M) can be deducted from the overall number of $5,094,472. Then, for Cyrus Jones, while his cap number will count against the overall Cap (by virtue of being part of the top 51), he will replace Tre’ Jackson so $525K of his cap number will be deducted from the team’s overall Cap.

When those two number ($3.6M and $525K) are deducted from the team’s Rookie Cap ($5,094,472), the true impact of the signing of the team’s rookies – $969,042 – is revealed.

So, that is how the Year One Rookie Allocation, a.k.a Rookie Salary Cap – the “cap within a cap” – actually works and demonstrates the actual impact of the Rookie Cap on the team’s overall Salary Cap and how it is fair less than most realize.

2016 rookie pool

Therefore, despite what some in the media may lead you to believe, that number won’t be anywhere near what the team’s Rookie Cap is reported to be.

Below is my projection for the cap hits for the next four seasons for the Patriots 2016 draft class.
2016 rookie pool

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 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

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 Patriots or the NFL.

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

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

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

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 on 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.

February 13 update – Corrected Kevin Hughes’s status. Earlier thought that he would become an ERFA. Learned that he will actually become a RFA. Polled my Twitter followers on what the Patriots will do with their RFAs. Included the results.

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. The minimum increase in the RFA tender is 5% while the maximum is 10%. Last year’s low RFA tender was $1.542 million. So the range for the low RFA tender in 2016 is between $1.691 and $1.696 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. There are 3 RFA tender levels (1st round tender, $2.516 million for the 2nd round tender, and $1.647 million for the original round. 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 will get the new team’s 2016 first round pick. The deadline to sign RFAs to offer sheets is 4PM April 22nd.

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 2017 compensatory picks calculation.

My look at NFL free agency will start off with the Patriots free agents.

The below graphic lists the snaps played. The total snaps sums up the player’s snaps on special teams and the player’s snaps on his unit (offense/defense).

Patriots 2016 free agents Snaps

The below graphic lists the projected tenders for the 19 free agents. As you can see below, it is very unlikely that the Patriots will be using the franchise tag this year.

2016 Patriots Free Agents Tenders

Cameron Fleming who will be an ERFA. Fleming has two accrued seasons (2014/2015). I expect the Patriots to tender him. His 2016 salary will be $600,000. It will not be not guaranteed. If tendered, Cameron Fleming must sign the tender in order to play in the NFL in 2016. 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 if he signs elsewhere. Level of confidence that Cameron Fleming will get tendered – 80%. Cap space taken up – $0 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

CB Justin Coleman who will be an ERFA. Coleman has one accrued season (2015). I expect the Patriots to tender him. His 2016 salary will be $525,000. It will not be not guaranteed. If tendered, Justin Coleman must sign the tender in order to play in the NFL in 2016. 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 – $0 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

S Brandon King who will be an ERFA. King has one accrued season (2015). I expect the Patriots to tender him. His 2016 salary will be $525,000. It will not be not guaranteed. If tendered, Brandon King must sign the tender in order to play in the NFL in 2016. 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 – $0 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

WR Josh Boyce who will be an ERFA. Boyce has two accrued seasons (2014/2015). I expect the Patriots to tender him. His 2016 salary will be $525,000. It will not be not guaranteed. If tendered, Josh Boyce must sign the tender in order to play in the NFL in 2016. If the Patriots do not tender Josh Boyce, 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. Because he was placed on Injured Reserve before the start of the 2015 regular season (August 31) and Boyce’s name was not shown on the Patriots.Com roster the entire season my level of confidence that Josh Boyce will get tendered is 50%. That is, I go back and forth on whether Boyce will get tendered. I understand the argument for not tendering him – time to move on. Cap space taken up – $0 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

LB Rufus Johnson who will be an ERFA. Johnson has one accrued season (2015). I expect the Patriots to tender him. His 2016 salary will be $525,000. It will not be not guaranteed. If tendered, Rufus Johnson must sign the tender in order to play in the NFL in 2016. If the Patriots do not tender Rufus Johnson, 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. Rufus Johnson was signed to a futures contract on January 7th and was placed on Non-Football Injury on October 25. Confidence level that Rufus Johnson will get tendered is 60% only because he plays the linebacker position. Cap space taken up – $0 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

In January, 2015 the Patriots signed Brandon Bolden to a two-year extension. Bolden was scheduled to be a RFA in March, 2015. The low RFA tender in 2015 was $1.542 million. While in January the exact amount of the low RFA tender level was not known it was known what its range could be between $1,503,000 and $1,574,000. Below are the details of the Bolden’s deal.

2015:
Signing bonus: $300,000
Base salary: $660,000
Roster bonus: $200,000 ($12,500 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $1.035 million – Savings from the low RFA tender was over $500,000.

2016:
Base salary: $760,000
Roster bonus: $350,000 ($21,875 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $1.285 million

While its exact amount is not known at the current time, we do know the range for the low RFA tender in 2016. Its lowest possible amount is $1,619,000. Its highest possible amount is $1,696,000.

It is likely that any 2016 extensions for the 5 RFAs (James Develin, Sealver Siliga, Kevin Hughes, Brian Tyms, and LaAdrian Waddle) will use Bolden’s as a template. If the Patriots do not tender a RFA, they will be a street at the start of free agency and the Patriots will not receive any compensation if he signs elsewhere.

James Develin

2016:
Signing bonus: $250,000
Base salary: $675,000
Roster bonus: $200,000 ($12,500 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $1,025,000 – Savings from the low RFA tender would be over $600,000. Cap space taken up – $425,000 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

2017:
Base salary: $775,000
Roster bonus: $400,000 ($25,000 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $1.325 million

Asked my Twitter followers what will the Pats do with James Develin
The poll received 554 votes. Below are the results

66% sign him to a deal
23% Tender
11% Neither

LaAdrian Waddle

2016:
Signing bonus: $250,000
Base salary: $675,000
Roster bonus: $200,000 ($12,500 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $1,025,000 – Savings from the low RFA tender would be over $600,000. Cap space taken up – $425,000 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

2017:
Base salary: $775,000
Roster bonus: $400,000 ($25,000 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $1.325 million

Asked my Twitter followers what will the Pats do with LaAdrian Waddle
The poll received 464 votes. Below are the results

23% sign him to a deal
32% Tender
45% Neither

Sealver Siliga

2016:
Signing bonus: $0
Base salary: $675,000
Roster bonus: $200,000 ($12,500 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $900,000 – Savings from the low RFA tender would be over $700,000. Cap space taken up – $300,000 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

2017:
Base salary: $775,000
Roster bonus: $400,000 ($25,000 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $1.2 million

Asked my Twitter followers what will the Pats do with Sealver Siliga
This poll received 506 votes. Below are the results

36% sign him to a deal
38% Tender
26% Neither

Brian Tyms

2016:
Signing bonus: $0
Base salary: $675,000
Roster bonus: $200,000 ($12,500 per game on 46-man roster)
Workout bonus: $25,000
Cap hit: $900,000 – Savings from the low RFA tender would be over $700,000. Cap space taken up – $300,000 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

Asked my Twitter followers what will the Pats do with Brian Tyms
The poll received 529 votes. Below are the results

18% sign him to a deal
30% Tender
52% Neither

Kevin Hughes

2016:
Signing bonus: $0
Base salary: $525,000
Roster bonus: $0
Workout bonus: $10,000
Cap hit: $535,000 – Savings from the low RFA tender would be over $1.1 million. Cap space taken up – $10,000 because the Patriots already have 51 players with cap hits of at least $600,000. 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.

If the Patriots do not tender a prospective RFA, 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. If the Pats do tender a prospective RFA and another team signs him to an offer sheet and the Patriots do not match the offer sheet, the Patriots will not receive any compensation since the player was undrafted.

On January 9th I made these projections for the Patriots UFAs. Over a month later I will stick with most of them , exception being Nate Ebner.

LB Dekoda Watson – signed to a Minimum Salary Benefit deal – 2016 cap number = $680,000. Cap space taken up = $80,000.

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. Smaller signing bonus ($150K) and no week 1 $100,000 roster bonus. Deal would have $350,000 in 46-man active roster bonus. 2016 Cap number = $1,215,625. Cap space taken up = $615,265.

WR Brandon Gibson – Signed to a Minimum Salary Benefit deal – 2016 cap number = $680,000. Cap space taken up = $80,000.

WR KeShawn Martin – Signed to a small two-year incentive-laden deal- Already done. 2016 cap number=$1,287,500. Cap space taken up = $687,500.

DT Akiem Hicks – signs with another team in the hopes of more playing time and bigger contract than he would likely get from the Patriots.

RB LeGarette Blount – signs with the Patriots to another $1 million deal. Would include incentives starting at 750 yards and 30% playing-time so that they would be classified NLTBE (Not Likely to be Earned in 2016) as Blount rushed for 703 yards in 2015 while playing in 28% of the offensive snaps. Cap space taken up = $400,000.

RB Stephen Jackson – Retires

S Nate Ebner – On January 9th I projected that Ebner would be signed to a veteran minimum deal. Now think that he will sign a three-year deal with the Patriots similar to the 2014 Matthew Slater extension. Slater received a $2 million signing bonus and had $3 million guaranteed. I would guarantee Ebner $2 million. This deal positions Ebner to take on more Slater’s special-teams role in 2017 as Matthew Slater is not signed for the 2017 season.

2016:
Signing bonus: $1,200,000
Base salary: $800,000
Roster bonus: $200,000 ($12,500 per game on 46-man roster)
Cap hit: $1.4 million – Cap space taken up = $800,000

2017:
Base salary: $1,000,000
Roster bonus: $200,000 ($12,500 per game on 46-man roster)
Cap hit: $1.6 million

2018:
Base salary: $1,000,000
Roster bonus: $200,000 ($12,500 per game on 46-man roster)
Cap hit: $1.6 million

S Tavon Wilson – Signs with another team

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

My offseason plan for the 2016 New England Patriots

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

Listing the big decisions that the New England Patriots have to make right around the start of the 2016 League Year.

Last updated on January 28th.

  • Jerod Mayo – The Patriots have a $4 million option on Mayo’s first day of 2016 League Year roster bonus. They must decide to pick up the option or not by the end of the 2015 League Year. Have created a blog post dedicated to examining Jerod Mayo’s restructure
  • Alan Branch – The Patriots have a $400,000 option on Branch’s first day of 2016 League Year roster bonus. They must decide to pick up the option or not by the end of the 2015 League Year. Have created a blog post dedicated to examining Alan Branch’s deal with the Patriots
  • Chandler Jones and Dont’a Hightower’s 2016 options which are now guaranteed for injury only become fully guaranteed on 4PM, March 9th.
  • The Pats will have until the start of the 2016 League 4PM, March 9th to make ERFA tender offer to these six potential ERFAs (Cameron Fleming, Rufus Johnson, Kevin Hughes, Josh Boyce, Justin Coleman and Brandon King), The tender offer equals the minimum salary for a player with the amount of credited seasons. The tender offer for Cameron Fleming will be $600,000 while the tender offers for Kevin Hughes, Josh Boyce, Justin Coleman and Brandon King will be $525,000.
  • The Pats will have until the start of the 2016 League Year to these potential RFAs (James Develin, Brian Tyms, Sealver Siliga, and LaAdrain Waddle). The 2015 tenders were $3.354 million for the 1st round tender, $2.356 million for the 2nd round tender, and $1.542 million for original round tenders. The minimum increase is 5%. The maximum increase is 10%.
  • Out of the potential UFAs (Ryan Wendell, Brandon Gibson, Tarell Brown, Akiem Hicks, Tavon Wilson, DaKoda Watson, Stephen Jackson, Nate Ebner, and LaGarette Blount) none of them are worthy of a franchise tag.
  • Pats have a total of 74 players (53 active, 2 PUP, 18 IR, 1 NFI).
    55 of them signed for 2016
    6 will be ERFA
    4 will be RFA
    9 will be UFA
  • Rob Gronkowski – The Patriots will have until the start of the 2016 League to pick up Gronkowski’s $6 million option bonus. If they do, he will be signed through the 2019 season. As it stands right now, Gronk will have the 9th highest cap hit for a tight end in 2016, 7th highest in 2017, and the highest in both 2018 and 2019. The option bonus was originally $10 million but on July 30th the Patriots paid Gronkowski $4 million. Source for Gronk’s rankings: http://www.overthecap.com. If the Patriots do not, Gronk will become a free agent at the start of the 2016 League Year and the Patriots can not place the franchise tag on him.
  • Jabaal Sheard – $500,000 of Sheard’s 2016 salary becomes fully guaranteed the 5th day of the 2016 league year.

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

Tracking New England Patriots Incentives after the AFC Championship Game

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.

In 2015 the Patriots received a debit of $5,143,970 toward their 2015 cap number because of the LTBE/NTLBE calculation.
The 2015 Patriots adjusted cap of $144,578,084 consists of $143,280,000 (League Cap) + $5,258,054 (rollover amount from 2014 season) + $1,184,000 (Aaron Hernandez credit) – $5,143,970 (LTBE/NTLE adjustment).

LTBE Incentives ($3,617,500 total)

* Matthew Slater has a $100,000 Pro Bowl incentive – Earned
* Alan Branch’s weight bonus – $400,000 – Probable
* Marcus Cannon’s weight bonus – $100,000- Probable
* Travaris Cadet’s one-time 53-man roster bonus – $50,000 – Earned Week 1
* Joe Cardona’s one-time 53-man roster bonus – $17,500 – Earned Week 1
* Tarell Brown’s one-time 53-man roster bonus – $100,000 – Earned Week 1

* Julian Edelman has a $500,000 receptions incentive that can be earned in one of the following four ways:
1.)1,057 receiving yards – Unearned
2.)70 receptions plus seven TDs – Unearned
3.)80 receptions plus 13 wins – Unearned
4.)80 receptions plus Super Bowl appearance – Unearned
After 16 games, Julian has 61 receptions totaling 692 yards. He has 7 receiving touchdowns and the Patriots have won twelve games. Unearned

* Brandon Lafell has a $300,000 incentive that is tied to receiving yards. $200,000 is earned at the 800 yard level. Another $100,000 is earned at the 900 yard level. After 16 games Lafell has 515 receiving yards – 800 yards – Unearned. 900 yards – Unearned
* Tarell Brown’s playing time incentive – $500,000. Given that Tarell Brown will miss 13 games in 2015, it will be impossible for him to earn this playing-time incentive – Unearned
* Ryan Wendell’s playing time incentive – $800,000. Wendell played in 77.8% of the offensive snaps in 2014. After 15 games Wendell has played in about 1% of the snaps so far. Given that Ryan Wendell is now on IR he will probably end the year playing 1% of the snaps. – Unearned
* Sebastian Vollmer’s 80% playing-time incentive- $750,000. After 15 games Vollmer played in 77.1% of the snaps so far in 2015. – Since he missed the Dolphins game, Vollmer can’t earn this incentive. Unearned

46-man per-game roster bonuses – As of January 3, 2016, 9:00 PM, the Patriots have $5,878,750 in 46-man active roster bonuses that are now counting against their 2015 cap

* Jabaal Sheard has a $62,500 per active game roster bonus. Sheard played in 16 games in 2014 so his LTBE amount is $1,000,000 ($62,500*16). Sheard has been active for 13 games this year.
* Sebastian Vollmer has a $62,500 per game roster bonus. Vollmer played in 15 games in 2014 so his LTBE amount is $937,500 ($62,500*15). Vollmer has been active for 14 games this year.
* Julian Edelman has a $46,875 per game roster bonus. Edelman played in 14 games in 2014 so his LTBE amount is $656,250 ($46,875*14). Edelman has been active for 9 games this year.
* Devin McCourty has a $31,250 per game roster bonus. McCourty played in 16 games in 2014 so his LTBE amount is $500,000 ($31,250*16). McCourty has been active for 14 games this year.
* Danny Amendola has a $31,250 per game roster bonus. Amendola played in 16 games in 2014 so his LTBE amount is $500,000 ($31,250*16). Amendola has been active for 14 games this year.
* Rob Ninkovich has a $25,000 per game roster bonus. Ninkovich played in 16 games in 2014 so his LTBE amount is $400,000 ($25,000*16). Ninkovich has been active for all 16 games this year.
* Brandon Lafell has a $25,000 per game roster bonus. Lafell played in 16 games last year so his LTBE amount is $400,000 ($25,000 *16). Lafell has been active for 11 games this year.
* Marcus Cannon has a $15,625 per game roster bonus. Cannon played in 16 games in 2014 so his LTBE amount is $250,000 ($15,625*16). Cannon has been active for 12 games this year.
* Alan Branch has a $25,000 per game roster bonus. Branch played in 8 games in 2014 so his LTBE amount is $200,000 ($25,000*16). Branch has been active for all 16 games this year.
* Patrick Chung has a $12,500 per game roster bonus. Chung played in 16 games in 2014 so his LTBE amount is $200,000 ($12,500*16). Chung has been active for 16 games this year
* Stephen Gostkowski has a $12,500 per game roster bonus. Gostkowski played in 16 games in 2014 so his LTBE amount is $200,000 ($12,500*16). Gostkowski has been active for all 16 games this year.
* Brandon Bolden has a $12,500 per game roster bonus. Bolden played in 16 games in 2014 so his LTBE amount is $200,000 ($12,500*16). Bolden has been active for 15 games this year.
* Ryan Wendell has a $12,500 per game roster bonus. Wendell played in 14 games last year so his LTBE amount is $175,000 ($12,500 *14). Wendell was active for 2 games this year before being placed on IR.
* Michael Hoomanawanui had a $6,250 per game roster bonus. Hoomanawanui played in 16 games in 2014 so his LTBE amount was $100,000 ($6,250 *16). Hoomanawanui was inactive for 1 game before being traded.
* LaGarrette Blount had a $6,250 per game roster bonus. Blount played in 16 games in 2014 so his LTBE amount was $100,000 ($6,250 *16). Blount was active for 12 games this year before being placed on IR on December 16th.
* Dane Fletcher had a $6,000 per game roster bonus that maxes at $60,000 (10 games). Dane Fletcher played in 16 games in 2014 so his LTBE amount is $60,000. Dane Fletcher has not been active for a game this year.

NLTBE Incentives ($6,381,250 total)

* Sebastian Vollmer has a 250K NLTBE Pro Bowl incentive – Unearned
* Jerod Mayo has a 300K NLTBE Pro Bowl incentive- Unearned
* Nate Solder has a 500K NLTBE Pro Bowl incentive – Unearned
* LaGarrette Blount’s 20% playing time incentive – Earned since Blount played in 27.5% of the offensive snaps in 2015.
* LaGarrette Blount has a $100,000 incentive tied to rushing yards – Earned by rushing over 600 yards.
* Sebastian Vollmer’s playing time incentive – $1 million if he plays in 90% of the offensive snaps. Vollmer has played less than 77% of the offensive snaps this year making it impossible for him to earn this incentive. – Unearned
* Marcus Cannon’s playing time incentive – $250,000 if he plays in 80% of the offensive snaps. Cannon has placed in 50.8% of the offensive snaps this year making it impossible for him to earn this incentive. – Unearned
* Alan Branch’s playing time incentive – $750,000. Branch has played in 40% of the defensive snaps in 2015 making it impossible for earn this incentive.
50% playing-time – $250,000 – Unearned
55% playing-time for another $250,000 ($500,000 total) – Unearned
65% playing-time for another $250,000 ($750,000 total) – Unearned
* Jerod Mayo can earn up to $1.5 million in playing-time incentives if he plays in 85% of the snaps. Mayo has played in 29% of the snaps making it impossible for him to earn this incentive. – Unearned

Danny Amendola has a $750,000 NLTBE incentive that is tied to receptions. His incentive is tiered. ($150,000 for 40 catches, another $150,000 for 50 receptions, another $225,000 for 60 catches, and another $225,000 for 70 receptions). After 16 games Amendola has caught 65 passes already surpassing the three lowest levels) –
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 $150,000 ($750,000 total) – Unearned

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 2015 than they did in 2014 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 have lost $200,000 ($25,000 * 8) in cap space so far this season.

* Alan Branch has a $25,000 46-man active per game roster bonus. Branch played in 8 games in 2014 so his NLTBE amount is $200,000 ($25,000 * 8). Branch has been active for 16 games this year.
* Sebastian Vollmer has a $62,500 46-man active per game roster bonus. Vollmer played in 15 games in 2014 so his NLTBE amount is $62,500 ($62,500*1). Since Vollmer has missed two games this year, it will not be possible for Vollmer to reach this incentive.
* Julian Edelman has a $46,875 46-man active per game roster bonus. Edelman played in 14 games in 2014 so his NLTBE amount is $93,750 ($46,875*2). Since Edelman missed seven games this year, it will not be possible for Vollmer to reach this incentive.

Amount - Event - Likelihood
   $250,000 - Vollmer making the Pro Bowl                                    - Unearned
   $500,000 - Solder making the Pro Bowl                                     - Unearned
   $300,000 - Mayo making the Pro Bowl                                       - Unearned
 $1,000,000 - Vollmer exceeding 90% playing time                             - Unearned
   $100,000 - Blount exceeding 20% playing time                              - Earned
   $100,000 - Blount exceeding 600 yards rushing                             - Earned
   $150,000 - Amendola catching 40 receptions                                - Earned
   $300,000 - Amendola catching 50 catches                                   - Earned
   $525,000 - Amendola catching 60 catches                                   - Earned
   $750,000 - Amendola catching 70 catches                                   - Unearned
 $1,500,000 - Mayo's 85% playing-time incentive                              - Unearned
   $750,000 - Alan Branch's playing-time incentive                           - Unearned
   $500,000 - Wendell's playing-time incentive                               - Unearned
   $200,000 - Branch being on the 46-man active roster for more than 8 games - Earned and already counting against 2015 cap
    $25,000 - Wendell being on the 46-man roster for all 16 games            - Unearned
    $93,750 - Edelman being on the 46-man roster for 16 games                - Unearned

Totals
$5,456,250 Unearned
  $200,000 Earned and counting against 2015 cap
  $725,000 Earned and will count against 2016 cap
$6,381,250 NLTBE incentive

As far as I know, the Patriots will not be credited with any unreached LTBE incentives (Tarell Brown’s playing-time, for example) in 2015. 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 2016 cap number.

After the AFC Championship Game
Negative means that the player will reached or has reached a NLTBE incentive
Positive means that the player did not earned a LTBE incentive

* Ryan Wendell’s playing-time ($800,000)
* Sebastian Vollmer’s playing-time ($750,000)
* Julian Edelman’s receptions ($500,000)
* Tarell Brown’s playing-time ($500,000)
* Brandon Lafell’s reception yardage (900 yards total) ($300,000)
* Julian Edelman’s 46-man active roster bonus ($243,375)
* Jabaal Sheard’s 46-man active roster bonus ($187,500)
* Ryan Wendell’s 46-man active roster bonus ($150,000)
* Brandon Lafell’s 46-man active roster bonus ($125,000)
* Danny Amendola’s 46-man active roster bonus ($62,500)
* Sebastian Vollmer’s 46-man active roster bonus ($62,500)
* Devin McCourty’s 46-man active roster bonus ($62,500)
* Marcus Cannon’s 46-man active roster bonus ($62,500)
* Dane Fletcher’s 46-man active roster bonus ($60,000)
* Brandon Bolden’s 46-man active roster bonus ($12,500)
* LaGarrette Blount’s 46-man active roster bonus ($25,000)
* Michael Hoomanawanui’s 46-man active roster bonus ($6,250)
* LaGarrette Blount’s rushing incentive (-$100,000)
* LaGarrette Blount’s playing-time incentive (-$100,000)
* Danny Amendola’s receptions incentives (-$525,000)
* Totals ($3,188,125)

The $3,188,125 LTBE/NLTBE adjustment will be included in the Patriots 2016 adjusted salary cap number calculation as a credit. If 2016 League Cap is $154 million, the Patriots 2016 adjusted cap number would then be $157,188,125 before including the 2015 rollover amount. The 2015 rollover amount will be $1,347,882. So my current projection for the Patriots 2016 adjusted cap number is $158,536,007 (League Cap of $154 million plus $1,347,882 rollover plus $3,188,125 adjustment).

Another way that incentives will affect the Patriots salary cap in 2015 is how the incentives changed the player’s 2016 cap number.

* Nate Solder’s $31,250 per active game roster bonus is now LTBE for 4 games, not 16 in 2016 – an decrease of $375,000
* Jabaal Sheard’s $62,500 per game roster bonus is now LTBE for all 13 games in 2016. It was 16 in 2015 – an decrease of $187,500
* Marcus Cannon’s $15,625 per game roster bonus is now LTBE for 12 games in 2016. It was 16 in 2015 – an decrease of $62,500
* Brandon Lafell’s $25,000 per game roster bonus is now LTBE for 11 games in 2016. It was 16 in 2015 – an decrease of $125,000
* Alan Branch’s $25,000 per game roster bonus is LTBE for 15 games in 2016. It was 8 in 2015 – an increase of $175,000
* Brandon Bolden’s $21,875 per game roster bonus is LTBE for 15 games in 2016. It was 16 in 2015 – an decrease of $21,875
* Sebastian Vollmer’s $62,500 per game roster bonus is LTBE for 14 games in 2016. It was 15 in 2015 – an decrease of $62,500
* By playing in 73% of the snaps Sebastian Vollmer did not earn his 1 million roster bonus for 2016 that was tied to 80% playing time.
* Rob Gronkowski’s $31,250 per game roster bonus is LTBE for 15 games in 2016, not 16 – an decrease of $31,250
* Danny Amendola’s $31,250 per game roster bonus is LTBE for 14 games in 2016. It was 16 in 2015 – an decrease of $62,500
* Devin McCourty’s $31,250 per game roster bonus is LTBE for 14 games in 2016. It was 16 in 2015 – an decrease of $62,500
* Julian Edelman’s $46,875 per game roster bonus is now LTBE for 9 games in 2016. It was LTBE for 14 games in 2015, a decrease of $234,375.
* 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
is now NLTBE for 2016, a decrease of $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 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. http://www.breadoflifemalden.org/
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