- Thread starter
- #1
es4m11
Well-Known Member
Going into the 2016 Offseason Dallas has many needs to address. With the #4 pick in the draft and potentially a bit of money to spend, the Cowboys should be able to address most of these issues. Trimming some dead weight will be necessary, but it should allow Dallas to be players in free agency. Working off the numbers provided by spotrac for the Cowboys current 2016 cap figure I'll provide my outline for a successful offseason.
As of right now Dallas has spent $143,196,639 against the 2016 cap, including $902,744 in dead money. The NFL has forecast a salary cap between $147-155 million. Let's just say it falls somewhere in the middle at $152 million. Leaving Dallas with $8,803,361 in current cap space.
TRIM DEAD WEIGHT
Cut Brandon Carr -- cap hit: $13,817,000 - dead cap: $7,434,000 = savings: $6,383,000
Cut Barry Church -- cap hit: $4,750,000 - dead cap: $500,000 = savings: $4,250,000
Cut Gavin Escobar -- cap hit: $1,339,703 - dead cap: $360,545 = savings: $979,158
Cut Terrell McClain -- cap hit: $1,100,000 - dead cap: $100,000 = savings: $1,000,000
Cut Jameill Showers -- cap hit: $525,000 - dead cap: $0 = savings: $525,000
New dead money: $8,394,545 + existing dead money: $902,744 = $9,297,289
Total cap savings: $13,137,158 + existing cap space: $8,803,361 = $21,940,519
RESTRUCTURE CONTRACT
Tyron Smith -- convert: $10,000,000 of base salary to signing bonus = savings: $8,000,000
Total cap space: $21,940,519 + savings: $8,000,000 = $29,940,519
FREE AGENTS
Sign SS Eric Weddle - 4yrs $36m (8,9.5,10,8.5) w/ 18m guarantee (used Devin McCourty as comp)
Sign DT Damon Harrison - 5yrs $32m (5.5,6,6.5,7,7) w/ 16m guarantee (Linval Joseph, Dan Williams comps)
Sign TE Dwayne Allen - 4yrs - $18m (3.5,4,5,5.5) w/ 8m guarantee (Lance Kendricks, Gary Barnidge)
Sign DE Jeremy Mincey - 2yrs - $3m (1.5,1.5) w/ 1m guarantee
Total 2016 expenditure: $18,500,000
Cap space: $29,940,519 - $18,500,000 = $11,440,519
DRAFT CLASS
With BPA in mind....
1st round targets: CB, QB, DE (Bosa), trade back, LB, RB
2nd round: QB, CB. LB, RB, DT
3rd round: RB, LB, DT, WR, S, DE
4th round: BPA
5th round: BPA
6th round: BPA
7th round: BPA
Draft class cost: approx. $5,000,000
Cap space: $11,440,519 - $5,000,000 = $6,440,519
$6,440,519 left, and that is before any 2015 cap rollover is factored in. Let's just say Dallas has $4,000,000 to roll over - I think it's a bit more than that, but let's be conservative. That leaves Dallas with $10,440,519 still to spend.
RE-SIGN
Travis Frederick -- 5yrs $45m (7,9,9.5,10.5,11) w/ 23m guarantee (Rodney Hudson, Pouncey brothers)
Cap space: $10,440,519 - 1st year of Frederick contract: $7,000,000 = $3,440,519
We can fill any remaining holes with $3,440,519
Not saying this is what will happen, but this is what I would do.
As of right now Dallas has spent $143,196,639 against the 2016 cap, including $902,744 in dead money. The NFL has forecast a salary cap between $147-155 million. Let's just say it falls somewhere in the middle at $152 million. Leaving Dallas with $8,803,361 in current cap space.
TRIM DEAD WEIGHT
Cut Brandon Carr -- cap hit: $13,817,000 - dead cap: $7,434,000 = savings: $6,383,000
Cut Barry Church -- cap hit: $4,750,000 - dead cap: $500,000 = savings: $4,250,000
Cut Gavin Escobar -- cap hit: $1,339,703 - dead cap: $360,545 = savings: $979,158
Cut Terrell McClain -- cap hit: $1,100,000 - dead cap: $100,000 = savings: $1,000,000
Cut Jameill Showers -- cap hit: $525,000 - dead cap: $0 = savings: $525,000
New dead money: $8,394,545 + existing dead money: $902,744 = $9,297,289
Total cap savings: $13,137,158 + existing cap space: $8,803,361 = $21,940,519
RESTRUCTURE CONTRACT
Tyron Smith -- convert: $10,000,000 of base salary to signing bonus = savings: $8,000,000
Total cap space: $21,940,519 + savings: $8,000,000 = $29,940,519
FREE AGENTS
Sign SS Eric Weddle - 4yrs $36m (8,9.5,10,8.5) w/ 18m guarantee (used Devin McCourty as comp)
Sign DT Damon Harrison - 5yrs $32m (5.5,6,6.5,7,7) w/ 16m guarantee (Linval Joseph, Dan Williams comps)
Sign TE Dwayne Allen - 4yrs - $18m (3.5,4,5,5.5) w/ 8m guarantee (Lance Kendricks, Gary Barnidge)
Sign DE Jeremy Mincey - 2yrs - $3m (1.5,1.5) w/ 1m guarantee
Total 2016 expenditure: $18,500,000
Cap space: $29,940,519 - $18,500,000 = $11,440,519
DRAFT CLASS
With BPA in mind....
1st round targets: CB, QB, DE (Bosa), trade back, LB, RB
2nd round: QB, CB. LB, RB, DT
3rd round: RB, LB, DT, WR, S, DE
4th round: BPA
5th round: BPA
6th round: BPA
7th round: BPA
Draft class cost: approx. $5,000,000
Cap space: $11,440,519 - $5,000,000 = $6,440,519
$6,440,519 left, and that is before any 2015 cap rollover is factored in. Let's just say Dallas has $4,000,000 to roll over - I think it's a bit more than that, but let's be conservative. That leaves Dallas with $10,440,519 still to spend.
RE-SIGN
Travis Frederick -- 5yrs $45m (7,9,9.5,10.5,11) w/ 23m guarantee (Rodney Hudson, Pouncey brothers)
Cap space: $10,440,519 - 1st year of Frederick contract: $7,000,000 = $3,440,519
We can fill any remaining holes with $3,440,519
Not saying this is what will happen, but this is what I would do.