Proud Partner Of

Projecting the Ravens’ Salary Cap status at start of 2013 season

Salary Cap Projecting the Ravens’ Salary Cap status at start of 2013 season

Posted in Salary Cap
10+ Comments Captain Offense says B-More Ravor, Thumbs up, as always. Thanks for the information (and Tony, thanks for the selection of talent). It is a big help in trying to follow

Now that first-round pick, Matt Elam, has finally agreed to terms, the Ravens pre-Training Camp Salary Cap – barring another move over the next couple of days – appears to be set.  With Elam now in the fold, the Ravens are set to enter Training Camp with $5,299,459 in available Salary Cap space.

That sounds like a decent amount of Cap space, but that number is a bit misleading because, under the Rule of 51 that applies at this time of the league year, only the highest 51 Salary Cap numbers on the team (and all dead money from players who have been released/retired/traded) presently count against the Cap.

Once the season starts, however, all players – those on the 53-man rosters, Injured Reserve (IR), Physically Unable to Perform (PUP) and the Practice Squad (PS) – must be accounted for within the team’s Salary Cap.  Once those players are added in, that $5,299,459 will be greatly reduced.

So, in order to try and project the team’s season opening Cap space, it first takes a projected roster.  For illustration purposes, the following is a guess at the Ravens season opening roster:

“LOCKS” – 40 (with Cap Number):

QB (2): 

Flacco ($6.8M), TTaylor ($581,327)

RB (3):

Rice ($5.75M), Pierce ($618,986), Juszczyk ($480,146)

WR (3):

Smith ($924,336), Jones ($4.9M), Doss ($658,140)

TE (2):

Pitta ($2.023M), Dickson ($1.323M)

OL (6): 

McKinnie ($2.5M), Osemele ($760,425), Gradkowski ($601,106), Yanda ($7.45M), Oher ($4.955M), Wagner ($441,140)

DL (6):    

Ngata ($11.5M), Art Jones ($2.023M), Canty ($1,506,666), Spears ($1.2M), McPhee ($591,140), Williams ($533,750)

LB (7):

Suggs ($13.02M), Dumervil ($2.5M), McClain ($4.2M), A.Brown ($646,224), D.Smith ($1.125M), Upshaw ($1,203,795), Simon ($501,413)

CB (4):

Webb ($), J.Smith ($), Graham ($), Brown ($591,140)

S (4):

Elam ($1,230,364), Huff ($1.35M), Ihedigbo ($620K), Thompson ($442,205), O.Brown ($112,941)

ST (3):

Tucker ($480K), Koch ($2.5M), Cox ($755K)

NOTE:  Christian Thompson is suspended for the first four games of the year; Omar Brown is listed above to replace him for those four games.

PROJECTED BALANCE OF ROSTER – 13 – with (Cap Number; Dead Money if released):

QB:

None

RB (1):

Allen ($555K; $0)

WR (3):  

D.Reed ($880K; $250K), Thompson ($480,133; $133), Streeter ($503,133; $23,133)

TE (1): 

Bajema ($555K; $0)

OL (2):

Shipley ($480K; $0), Harewood ($800K; $320K)

DL (1):

Tyson ($491,898; $11,898)

LB (2):  

McClellan ($555K; $0), Bynes ($480K; $0)

CB (3):

Jackson ($514,015; $34,015), C.Johnson ($620K; $35K), Anthony ($416,474, $11,474)

S:

None

PUP/IR: (2)    

Kapron-Lewis ($427,058; $22,058), M.Brown ($406,666; $1,666)

Practice Squad (8):  

8 players x $6000/per week x 17 weeks = $816K

Now, there is little chance the roster will end up looking like the above example, but for illustration purposes, the above roster would leave the Ravens with $3,463,459 in Salary Cap space.  This estimate does not, however, account for the inevitable Training Camp injuries that will lead to players being placed on IR.  Once that happens, the injured player will continue to count against the team’s Salary Cap and the player signed to replace him will be added to the Cap and reduce the projected $3,463,459 in Cap space.

Again, the above roster was just a best guess.  Players who didn’t make the above list, but may make the team are as follows:

ROSTER POSSIBILITIES – (with Dead Money due to release; Cap number if makes team):

QB:     

Hanie ($0; $555K)

RB:  

Rainey ($0; $480K), Berry ($0; $405K)

WR:

Mellett ($11,474; $416,474), L.Williams ($168; $555,168)

TE:

Furstenburg ($3,333; $408,333)

OL:   

Reid ($140,810; $695,810), Jensen ($19,670; $424,670), Mims ($0;$480K), Cornell ($0; $405K), Devey ($3,333; $408,333), Gaines ($3,000; $408K)

DL: 

Cody ($280K; $910K), Pericak ($4,500; $409,500)

LB:

Hall ($0; $480K), Hamilton ($0; $405K), Carr ($0; $405K)

CB:  

Lee ($0; $405K)

S:      

Levine ($0; $405K)

So, if any of the above players made the final roster in place of a player on one of the first two lists, his Cap number will replace the Cap number of the player not making the team and his dead money will be replaced by the dead money from the player not making the team.

If, on the other hand, the player makes the team due to another player being placed on IR, then the new player’s Cap number will be added to the team’s Cap, while his dead money will be removed from the Cap.

So, given the final make-up of the rosters, and barring any roster additions, the starting point for the Ravens’ in-season Salary Cap should be in the $3.5M range, pending the cost of injury replacement.

If the team doesn’t make any other moves and doesn’t have a lot of injuries, any excess Cap space at the end of the year can be carried over into 2014.

Share This  
Brian McFarland

About Brian McFarland

Known on Ravens Message Boards as "B-more Ravor", Brian is a life-long Baltimorean and an avid fan of the Ravens and all Baltimore sports.  A PSL holder since 1998, Brian has garnered a reputation as a cap-guru because of his strange (actually warped) desire to wade through the intricacies of the NFL's salary cap and actually make sense of it for those of us who view it as inviting as IRS Tax Code.      Brian, who hails from Catonsville, MD and still resides there, is married and has two children. More from Brian McFarland
10 comments
Captain Offense
Captain Offense

B-More Ravor, Thumbs up, as always. Thanks for the information (and Tony, thanks for the selection of talent). It is a big help in trying to follow the roster more than the on-the-field efforts.

Danny
Danny

The offer supposedly still on the table for Leach is reportedly $2M+$1M incentives. Given your number of an in-season cap of $3.5M is there really any chance of him being signed? $0.5M seems like a small window.

Tgun#42
Tgun#42

Ngata and Suggs collectivly makes about as much as our entire offense minus Flacco. Crazy!

Basil
Basil

Can the Ravens roll over excess cap space to 2014? If not, they should lock up Torrey or Pitta to a long term deal with a frontloaded contract to maximize available cap space in 2014.

East Endzone
East Endzone

I always enjoy a salary cap article, but your overall numbers don't match with the sal cap link on this site. Who is right?

Jacob
Jacob

Has to be the best salary cap breakdown on the Internet. Great work!

Danny
Danny

I guess it would be closer to a $1M window because he'd be replacing someone making ~$0.5M.

Nick
Nick

Note the last sentence of his article.

Tony Lombardi
Tony Lombardi

EE, This article is about projected numbers once the final 53 are in place. The current cap picture utilized the Rule of 51 and can be found here:http://russellstreetreport.com/salary-cap/ That link shows the current status but it will change for all the reasons detailed by Brian in this article.

Brian
Brian

The offer supposedly is $2M + $1M in incentives. That usually means they are NLTBE (not likely to be earned) incentives, which wouldn't count against the 2013 Cap (otherwise, he'd still count $3M against the Cap and then there would have been no reason to have released him), but would count in 2014, if earned. As such, if the above numbers held, the $3.5M would be reduced by the $2M in base salary, leaving them with only $1.5M in cap space going into the season - which IMO, would be cutting it pretty close, assuming there will be injuries at some point.

Close

Your browser is out-of-date!

Update your browser to view this website correctly.

Get More Information