Salary Cap:
2019 $2,874,987 (this number will increase once they cut 2 players for Harry and Wynn)
2020 $42,184,396
2021 $112,743,349
2022 $168,612,532
2020
1) Brady's extension:
30m signing bonus | 2 year deal Cap hits: 20m | 22m | 30.5m average per year
Dead Money 2022: $19,045,000 (Signing Bonus)
2020 $28,934,396
2021 $97,493,349
2022 $168,612,532 / $142,567,532 (Dead Money accounted 2022:$19,045,000)
2)
Extend: Stephen Gostkowski | Cap hits: 4m | 4.5m | 4.8m
2020 $30,196,896
2021 $92,993,349
2022 $137,722,532
D. McCourty: 1 year deal | Cap hit: 6m | 3m (Dead Money accounted 2021:$3,000,000)
2020 $24,196,896
2021 $89,993,349
2022 $137,722,532
KVN: 3 year deal | Cap hits: 6m | 7m | 11m (Kj Wright is 30 and making 7m per)
2020 $18,196,896
2021 $82,993,349
2022 $128,722,532
Matthew Slater: 1 year deal | Cap hit: 2.5m
2020 $15,696,896
2021 $82,993,349
2022 $128,722,532
T. Karras: 2 year deal | Cap hits: 1.75m | 2m
2020 $13,946,896
2021 $81,993,349
2022 $128,722,532
Shilique Calhoun: 1 year deal | Cap hit: 1.5m
2020 $12,446,896
2021 $81,993,349
2022 $128,722,532
Adam Butler: 4 year deal | Cap hits: 2.5m | 4.5m | 5.5m | 7.5m
2020 $9,946,896
2021 $77,493,349
2022 $123,222,532
Joey Thuney: 5 year deal | Cap hits: 6m | 9.5m | 11.5m | 13.5m | 14.5m (Bitonio is 28 and making 10m per)
2020 $3,946,896
2021 $67,993,349
2022 $111,722,532
D. Shelton: 3 year deal | Cap hits: 2.5m | 4.5m | 5.5m | 6.5m
2020 $1,446,896
2021 $63,493,349
2022 $106,222,53
Extend
Stephon Gilmore 3 year deal | Cap hits: 15.5m | 15.5m | 17m | 18m | 19m
2020 $4,446,896
2021 $69,493,349
2022 $87,222,532
Elandon Roberts 3 year deal | Cap hits: 2.25m | 2.75m | 3.75m
2020 $2,196,896
2021 $66,743,349
2022 $83,472,532
Jamie Collins 3 year deal | Cap hits: 4m | 10.5m | 12.5m
2020 ($1,803,104)
2021 $56,298,349
2022 $70,972,532
Practice Squad yr.: 2,5000,0000
Draft 2020: 2,500,0000
Total = 4,500,000
2020 ($6,303,104)
2021 $56,298,349
2022 $70,972,532
So,
($6,303,104) + LTBE incentives not earned from 2019 (Eg. Gostkowski roster bonus) - NLTBE incentives from 2019 (Eg. Jamie Collins All Pro) ...
2020: ($6,303,104)
+ Roll Over from 2019 +$2,876,787 + 2 player that we cut
+ LTBE incentives not earned from 2019 (Eg. Gostkowski roster bonus)
+ Player above 51 rule
- NLTBE incentives from 2019 (Eg. Jamie Collins All Pro) ...
Players Under Contract 2020: 56 + Draft 2020
Players Under Contract 2021: 35 + Draft 2020/21
Players Under Contract 2020: 20 + Draft 2020/21/22
How can we create extra cap space?
Extend Hightower/Guy/James White/Harmon ...
Restructure: P.Chung/Jonathan Jones
Roster 2020
QB (2): Tom Brady (2021) | Jarrett Stidham (2022)
RB (5): Rex Burkhead (2020) | Damien Harris (2022) | Sony Michel (2021) | James White (2020) | RB Brandon Bolden (2020)
FB (1): James Develin (2020)
WR (5): Mohamed Sanu (2020) | Julian Edelman (2021) | Draft pick #3 (2023) | N’Keal Harry (2022) | Jakobi Meyers (2022)
TE (3): Ben Watson (2020) | Draft pick #1 (2023) | Draft pick #4 (2023)
OC (2): Ted Karras (2021) | David Andrews (2020)
OT (4) Marcus Cannon (2021) | Isaiah Wynn (2021) | Draft pick #3 (2023) | Yodny Cajuste (2022)
OG (3) Shaq Mason (2023) | Hjalte Froholdt (2022) | Joey Thuney (2024)
DL (6): Draft pick #3 (2023) | Lawrence Guy (2020) | Adam Butler (2023) | Byron Cowart (2022) | Deatrich Wise (2020) | Danny Shelton (2022)
ILB (2): Ja’Whaun Bentley (2021) | Elandon Roberts (2023)
OLB (6): Jamie Collins (2022) | Dont’a Hightower (2020) | John Simon (2020) | Chase Winovich (2022) | Kyle Van Noy (2022) | Shilique Calhoun (2020)
CB (5): Stephon Gilmore (2021) | JC Jackson (2021) | Jonathan Jones (2022) | Jason McCourty (2020) | Joejuan Williams (2022)
S (4): Terrence Brooks (2020) | Patrick Chung (2021) | Devin McCourty (2020) | Duron Harmon (2020)
ST (6): Stephen Gostkowski (2021) | P Jake Bailey (2022) | LS Joe Cardona (2022) | LB Brandon King (2021) | WR Matthew Slater (2020) | Justin Bethel (2020)
NFI/PUP (0):
SUSPENDED (0):
IR (0):