View Single Post
Old 12-15-2012   #22
badboy
Site Contributor
 
Join Date: Apr 2007
Location: Clear Lake
Posts: 21,657
Rep Power: 88339 badboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respectedbadboy is a quality contributor and well respected
Default Re: Dutch's 2013 Texans Offseason Projections and Info

[quote=Dutchrudder;2079612]Sorry about that, I screwed up with my original Cap Casualties sheet and made the guaranteed money look like a portion of salary. I meant to do two different things with the columns, and they just merged into one wrong one Now that I'm sober, I fixed it I updated the OP to reflect the new numbers of cap savings and hits. Dead money is also included, but the main thing is the savings is 13.5 million for cutting all three of them. Granted, that is the last thing I want the team to do, but having 20 million in free cap space next year would be incredible.



I think Antonio Smith is a prime candidate for restructuring. He's 31 now, and could add 2 years to his deal at 2 million a year. Then we could convert 5 million of his 2013 base salary into signing bonus and spread that out over the 3 years. That would make him earn 2.67 million in 2013, and 3.67 million in 2014 and 15. His 2013 cap hit would then become 5.47 million, which is much more reasonable than the 9.8. That would net us 4.33 million in 2013 cap savings, and lock him down for 2 more years while they try to groom a replacement.[/QUOTE]

This is what I have been posting on other threads. Question though, Antonio's bonus $12.5 paid '09 prorated by 5= $2.5 m. Base for (now) '13 is $6 m + 2.5 m = $8.5 m cap not $9.8 m. Also new deal his cap for 2013 would be $1 m base (6 m -5 m) + the prorated $1.67 = 2.67 CAP (not earned), right? So rather than '13 cap of 8.5 m it would be 2.67 or saving to cap $5.83 m or $6 m rounded. I think Smith would jump at this and $6 m could bring a big time FA addition. Ryan Clady OT?
Not arguing just trying get straight in my head.

Edit: Smith signed for $35.5 in Feb 2009: we know his bonus was $12.5 and base for '12 is $5.5 & '13 is $6m = $24m so I extrapolate the difference $35 - 24 = $11.5 divide by 3 (2009 season, 2010 & 2011) = $3.83 m. Don't know of any guaranteed money other than bonus.
__________________
Buy my 2012 fully loaded Nissan Maxima Sports Edition for balance owed! Very low mileage.
badboy is offline   Reply With Quote