My proposal is as follows:
3 years, 70M in "new money" with a 50M bonus.
Breakdown would be:
2020:
New Bonus: 16.6M
Old Bonus: 6.75M
Salary: 6.6M
Total cap charge: 29.95M
Total in pocket for Brady: 56.6M
2021:
New Bonus: 16.3M
Old Bonus: 6.75M
Salary: 6.6M
Total cap charge: 29.95M
Total in pocket for Brady: 6.6M
Dead cap hit if we part ways with Brady: 33.2M
2022:
New Bonus: 16.6M
Salary: 6.6M
Total cap charge: 23.2M
Total in pocket for Brady: 6.6M
Dead cap hit if we part ways with Brady: 16.6M
=============
Summary: It is competitive with any 2 year/60M offer the Raiders/Chargers/Titans might offer as it gives Brady 50M upfront and makes it EXTREMELY likely that we will not part ways with Brady for 2 seasons..therefore making the 13.2M in salary virtually guaranteed (the dead cap hit would be too great). So, in short...Brady would make 63.2M over two years by staying with the Pats. Also, it keeps his cap numbers just a shade under 30M/year...with a final year of 23M...the same he made in 2019.
Do note that this would make Brady the 5th highest paid QB in the league behind Goff, Big Ben, Cousins, and Wilson for the 2020 season.....of course this is before Mahomes and others re-up.
In addition, in the final year...should we move on from Brady to Stidham (in his 4th year by then)...the QB charge would be 18-19M on our cap...manageable....and gives us a 2 year Superbowl window with Brady only eating 6M more of our cap space versus the 2019 cap charge.