There is a HUGE problem with you using what OTC says the "savings" will be on an extension. They offer nothing to support how they got that number just saying that it's the "MAXIMUM that can be saved". I guarantee you that NONE of those 5 players are doing an extension without getting some new money. Which means they are no where close to freeing up $57M. Furthermore, you seem to forget that SB money can only be amortized over 5 years in total. With the exception of Jensen and Smith, it's unlikely that they are going to do anything of that nature.
Also, their Brady number is incorrect. There is no way that an "extension" drops Brady's cap hit to 6.535M. The 3.375M in Other Bonuses is the NLTBE bonuses that Brady earned in 2020. That is a set amount. That only leaves $3.16M. The Minimum salary that Brady can be signed to is 1.075M leaving 2.085M. There is no feasible way that 23.925M ($15M salary +10M roster bonus-1.075M min salary) divided 5 = 2.085M. Even if they were to give Brady NO new money this year for signing an extension, you're still looking at 4.875M in SB Amortization. So, you have 3.375M + 4.875M + 1.075M = 9.275M. 9.275M from 28.375M = $19.1M.
I'm not
@Miguel but I have followed him enough to know a majority of the basics without screwing up.