working salary cap set

[casear2727]

If we wanted a very low cap hit this year these 3 be a combined cap hit of only 10.5M
Yr 2. 32.5
Yr 3. 32.5
yr 4. 12.5



Karras 18M, 3 yrs

9M signing bonus prorated = 3M per year


Balance is 9M over 2 years = 4.5 per year (keep it easy)

If we structure like we did Waynes it would look like this:

Y1 3M
Y2 7.5M. (4.5 + 3)
Y3 7.5


Cappa 40M, 4yrs

10M signing bonus prorated = 2.5M per year


Balance is 30M over 3 years = 10M year (keep it easy)

If we structure like we did Waynes it would look like this:

Y1 2.5M
Y2 12.5M (10 + 2.5)
Y3 12.5M
Y4 12.5M



BJ Hill 30M, 3 yrs, 15M year 1

15M signing bonus prorated = 5M per year


Balance is 15M over 2 years = 7.5 per year (keep it easy)

If we structure like we did Waynes it would look like this:

Y1 5M
Y2 12.5M (7.5 + 5)
Y3 12.5

Waynes 1st year was signing bonus no base.  These may include roster bonuses, etc so they will not be this clean.

Just playing with numbers maximizing this year.