• Please be aware we've switched the forums to their own URL. (again) You'll find the new website address to be www.steelernationforum.com Thanks
  • Please clear your private messages. Your inbox is close to being full.

Article: Steelers 2017 Salary Cap will be a Record, but it won't be more than $20M

Stryker

Podcast/ VidCast/ Writer
Contributor
Joined
Apr 9, 2014
Messages
16,586
Reaction score
20,450
Points
113
Location
Section 228
Steelers Salary Cap in 2017 and Resigning Talent
September 25, 2016
G.Stryker
Steelernation.com


This year has been interesting for the Steelers salary cap, and a deviation to what normally occurs this time of the season. Normally, in September, the Steelers carry between $2 - $3M in cap space to sign talent, just in case injuries occur. By giving David DeCastro a new contract, the All-Pro guard only costs $5.27M this season, and freed up some cap space to create the largest below the cap value, I can remember, for a Steelers team during the season.


$6.5 Million *($6,551,309.00 to be exact) is the current under the cap value for the Steelers roster. $3 - $4.5M more than the cap space the Steelers normally carry during the season. If this cap amount is not used, the $6.5M value will be carried over to 2017 and will be added to the Steelers Cap. This is a big deal, since there are a couple talented Steeler players that will be looking to receive elite league contracts, compared to their piers, at their positions next season.


Before we get into individual players projected contracts, I’d like to take a moment to also address the increasing salary cap amounts, and project an estimated increase of the salary cap for next year. Since 2013, there has been a significant increase in NFL Team salary caps from year to year:


Year Salary Cap Increase from Previous year
2013 $123M $2.4M
2014 $133M $10M
2015 $143.28M $10M
2016 $155.27M $12M
2017 $165M - $168M $10M-$13M


Since the salary cap has increased at least $10M for the past 3 seasons, I think $10M is a good conservative amount for the Salary Cap in 2017. I could see it going as high as $15M, but the league seems to like to apply a slower climb rate in salary caps, from year to year. $13M is as high as I’m willing to project, due the trends the NFL increases salary caps for the teams.


Another factor in play for cap space, and that involves dead money. Currently the Steelers have nearly $9.4M in dead money for 2016. In 2017, only Suisham remains on the dead money list with a value of $2.2M. Heath Miller’s $3.2M and Cortez Allen’s $4M are credited in full this year and will not be on the books next year. Nominal amounts from releasing Doran Grant this season, and Dri Archer 2 years ago, complete the $600k dead money amounts for those players. Injuries and releases will occur next season, and will increase the Steelers’ dead money value, but as of today, the dead value will increase the usable cap by $7.2M.


As salaries tend to increase from year to year, it also affects the cap value. Here are some of the most significant cap changes in Steelers players from 2016 to 2017:


Ben Roethlisberger $6M gain
David DeCastro $6M loss
Mike Mitchell $4M loss
LaDarius Green $3.75M loss
Vince Williams $1.3M loss
Justin Gilbert $1.3M loss
Ramon Foster $1.2M loss
Robert Golden $0.7M loss
Ryan Harris $0.6M loss
Mike Pouncey $0.5M loss
Bud Dupree $0.5M Loss
Ryan Shazier $0.4M loss
Stephon Tuitt $0.2M loss
Willie Gay $0.2M loss
Senquez Golson $0.2M loss
Sean Davis $0.2M loss
Rest of team is about $2M loss in salary increases

This is a roster salary increase of $17M for next year

The final factor affects the team’s free agents. Who will the Steelers keep and offer new contracts to, and who will leave? This is something I am projecting, so it is not fact, but I will try my best to determine what decisions need to be made to resign talented players, and let less talented FAs leave. Let’s talk about the elephant in the room, and by elephant, I’m talking about the player that has the second highest cap number on the Steelers’ roster. Lawrence Timmons has been a productive, reliable leader on defense for a decade. Though it took him 3 years to get on the field, once he was there, he rarely came off. Rarely injured, and usually on the field for every snap, Timmons grew into an all star caliber player. Now at the end of his career, his foot speed has slowed, and his snap count percentage has dropped. He is no longer on the sub packages, and I believe this is a trend that will end with him not being resigned next season. Timmons’ cap number this year is a whopping $15M. That money can be well spent on the future and on the talented players that should be retained. Jarvis Jones also was smartly not offered the option to pick up his 5th year. That decision alone saved nearly $8M from next year’s cap. Since the money is not found money, I can’t credit it toward cap space in 2017, but it is a factor as to why he wasn’t optioned. Jarvis’ $2.8M value will come off the books next year if he leaves in free agency. He may resign to a cap friendly deal, and depending on how the rest of his year shapes up, he may earn another contract. Though I don’t see it exceeding $4-$5M due to the value of his play. Cody Wallace is $1.35M, Sharmarko Thomas is $0.79M, Landry Jones is $0.78M, Darryl Richardson $0.6M, Chris Hubbard $0.6M, and Xavier Grimble $0.45M. The departure of these FAs opens up $22.37 in usable cap space, more FAs and rookies will have to be signed to fill departures, but the pool of money has expanded significantly to sign cost effective, productive talent.


So the money totals from all this maneuvering will look like this (in millions):


$22.37 Departing Free Agents cap space
$ 7.20 Usable Dead Money cap gain
$10.00 Conservative Salary Cap increase estimate
$ 6.55 Unused cap money rolled over from 2016 to 2017
$46.12 Total Gain


$17.00 Minus the Roster Salary increases for 2017
$10.00 Minus low cost FAs/rookies/UDFAs to fill out the roster
$19.12 To resign top talent.


So who do you resign and keep in Pittsburgh? I think there are few FAs that could be retained and get big paydays because of it:


Player 2016 Cap 2017 Projected Difference
Antonio Brown $11.9M $8M - $4M
Le’Veon Bell $1.1M $12M $10.9M
Marcus Wheaton $1.8M $6M $4.2M
DeAngelo Williams $1.5M $1.5M $0
Greg Warren $0.7M $0.7M $0
Ross Cockrell $0.6M $2.5M $1.9M
Fitzgerald Toussaint $0.6M $0.6M $0
Ricardo Matthews $0.6M $0.6M $0
David Johnson $0.6M $0.6M $0
Alejandro Villanueva $0.5M $4M $3.5M
LJ Fort $0.5M $0.5M $0
Anthony Chickillo $0.5M $0.5M $0
Chris Boswell $0.5M $1.5M $1M
Roosevelt Nix $0.5M $0.8M $0.3M


Total difference $17.8M


Antonio Brown is getting a top contract next year. I believe his cap number should drop since his signing bonus should be significant, as well as his first year’s salary will be very low. This should drop his cap value next year to create a little more room..


Le’Veon Bell may be franchised next season. The value listed is the estimated franchise value for a running back next season. If he is signed to a contract, his cap number will drop from $12M to around $7M - $8M, creating more room to sign players or hold cap space for emergency signings.


With the return of Antonio Bryant and the emergence of Sammie Coates along with the development of Eli Rogers, Wheaton may be a luxury. If the space is there, a signing may happen, but that extra space may be saved to rework Tuitt and Shazier’s contracts.


Bozwell, Cockrell, and Villanueva all deserve raises on their new contracts, due to their starter status. Cockrell should stay in this range even if he is no longer a starter, since he does have added value and will be able to come in on sub packages, and serve as a valuable backup.


The rest of the players should stay about the same since they are all not starters, if they wish to return.


So overall, the outlook is very good for the Steelers to have the space to sign whoever they want. It is important to note that Omar Khan’s strategy of retaining drafted talent while projecting an increased salary cap is finally beginning to reap rewards financially for the Steelers. This will help to keep the Steelers competing for a Superbowl as Ben finishes his career.




*Player salary cap amounts, player values, and dead money taken from overthecap.com
**Salary cap history for the NFL taken from Wikipedia
 
So who do you resign and keep in Pittsburgh? I think there are few FAs that could be retained and get big paydays because of it:


Player 2016 Cap 2017 Projected Difference

Antonio Brown $11.9M $8M - $4M - Stays

Le’Veon Bell $1.1M $12M $10.9M - Spend the money on a shutdown corner or stud edge rusher. The defense really needs it and Le"von has a history of injuries and drug use. He's on best behavior for now, but once he gets paid big time, that can change.

Marcus Wheaton $1.8M $6M $4.2M - Gone. Coates makes him expendable. Hope for a compensatory pick.

DeAngelo Williams $1.5M $1.5M $0 - One year deal, draft a back.

Greg Warren $0.7M $0.7M $0 - Stays.

Ross Cockrell $0.6M $2.5M $1.9M -Stays

Fitzgerald Toussaint $0.6M $0.6M $0 - Stays

Ricardo Matthews $0.6M $0.6M $0 - A terrible next man up, who would be cut on many NFL teams. I say gone

David Johnson $0.6M $0.6M $0 - Stays for cheap

Alejandro Villanueva $0.5M $4M $3.5M - If he can be kept for 4 million a season, he says. If some team offers 7 million or more a season, do not match. Take the comp pick. Villanueva is just good enough to win with.

LJ Fort $0.5M $0.5M $0 - Stays. I like him in coverage

Anthony Chickillo $0.5M $0.5M $0. Stays, Jones hopefully is gone next year

Chris Boswell $0.5M $1.5M $1M - Stays

Roosevelt Nix $0.5M $0.8M $0.3M - can stay for cheap.
 
Last edited:
Sweet, we can lock up JJ for $12/per and be S-E-T!!
 
I seen a 32million under the cap on Twitter.

That is lazy reporting that didn't do any research to account for the increases in salary across the board next year. I have a table in my article reflecting that piece of information they failed to research.

I thought the same thing before I checked into yearly cap hits for salary increases, and it was the reason why I wrote the article.
 
Pretty sure Villanueva can be tendered as an RFA and the options would be (approx, dunno how much they will increase from 2016) 1.7-1.9m(right of first refusal), 2.6-2.8m(for a 2nd round tender) or 3.7-3.9(for a first round tender). Boswell is an ERFA, so he's able to be retained near the minimum salary for a 3rd year player(700k-ish?).
 
That is lazy reporting that didn't do any research to account for the increases in salary across the board next year. I have a table in my article reflecting that piece of information they failed to research.

I thought the same thing before I checked into yearly cap hits for salary increases, and it was the reason why I wrote the article.

From what I just saw (not on Twitter) our cap number is at 127.2 M next year. If the cap increases to 165 as projected that is 38M right there. Add in rollover from 2016 and we're over 40 M in space. That total is with AB in his final year at a 13M hit. Take into account the dead money relief and possible restructures for DeCastro and Heyward and we will have much functional room to resign AB to a deal (not too much of a hit there) franchise Bell and still have more room than we've seen in a long time.

Cap number is from overthecap.com which has been pretty reliable with their numbers in the past.

Pretty sure our number will be quite a bit more than 20M, but it is all relative as the cap increase gives all teams that extra 10 M. At any rate we appear to be coming out of cap hell and into being Steeler rich
 

I suppose I should rethink my words before I attack another report. We are close on numbers. I have 19M available to resign talent, but I've already line itemed $10M for rookies and talent to fill out the roster. That $10M can still be added to the available amount of $19 to get to $29M (though that $10M has to be used on bodies).

I can further clear up money from ERFAs, which I didn't have:
Alejandro Villanueva $0.5M $4M $3.5M
LJ Fort $0.5M $0.5M $0
Anthony Chickillo $0.5M $0.5M $0
Chris Boswell $0.5M $1.5M $1M
Roosevelt Nix $0.5M $0.8M $0.3M
Total Loss is $4.8M from my original article.

Alejandro Villanueva $0.5M $0.6 $0.1 loss
LJ Fort $0.5M $0.6M $0.1 loss
Anthony Chickillo $0.5M $0.6M $0.1 loss
Chris Boswell $0.5M $0.6M $0.1 loss
Roosevelt Nix $0.5M $0.6M $0.1 loss
ERFA loss looks to be $0.6loss

Subtracting the ERFA loss from my initial FA signing projection, gains another $4.2M usable monies.
 
I have also never seen the 2011/12 salary cap loan repayment before for $1M in cap space. I'll do some research on that as well.

That would push my numbers up to $30M
 
I'm pretty sure AV would be counted as a RFA instead of an ERFA but i dunno if he accrued a season before he joined us. Any way you look at it, we are in good shape. This gives us the flexibility to do some things such as allocating a large amount of AB's off-season extension onto the 2017 cap(in the form of a roster bonus). I doubt they will add much of anyone with all of the extra space we will have, but it will hopefully allow us to avoid the restructures that have created monster cap hits for guys like Timmons.
 
giphy.gif
 
Steelers Salary Cap in 2017 and Resigning Talent
September 25, 2016
G.Stryker
Steelernation.com


This year has been interesting for the Steelers salary cap, and a deviation to what normally occurs this time of the season. Normally, in September, the Steelers carry between $2 - $3M in cap space to sign talent, just in case injuries occur. By giving David DeCastro a new contract, the All-Pro guard only costs $5.27M this season, and freed up some cap space to create the largest below the cap value, I can remember, for a Steelers team during the season.


$6.5 Million *($6,551,309.00 to be exact) is the current under the cap value for the Steelers roster. $3 - $4.5M more than the cap space the Steelers normally carry during the season. If this cap amount is not used, the $6.5M value will be carried over to 2017 and will be added to the Steelers Cap. This is a big deal, since there are a couple talented Steeler players that will be looking to receive elite league contracts, compared to their piers, at their positions next season.


Before we get into individual players projected contracts, I’d like to take a moment to also address the increasing salary cap amounts, and project an estimated increase of the salary cap for next year. Since 2013, there has been a significant increase in NFL Team salary caps from year to year:


Year Salary Cap Increase from Previous year
2013 $123M $2.4M
2014 $133M $10M
2015 $143.28M $10M
2016 $155.27M $12M
2017 $165M - $168M $10M-$13M


Since the salary cap has increased at least $10M for the past 3 seasons, I think $10M is a good conservative amount for the Salary Cap in 2017. I could see it going as high as $15M, but the league seems to like to apply a slower climb rate in salary caps, from year to year. $13M is as high as I’m willing to project, due the trends the NFL increases salary caps for the teams.


Another factor in play for cap space, and that involves dead money. Currently the Steelers have nearly $9.4M in dead money for 2016. In 2017, only Suisham remains on the dead money list with a value of $2.2M. Heath Miller’s $3.2M and Cortez Allen’s $4M are credited in full this year and will not be on the books next year. Nominal amounts from releasing Doran Grant this season, and Dri Archer 2 years ago, complete the $600k dead money amounts for those players. Injuries and releases will occur next season, and will increase the Steelers’ dead money value, but as of today, the dead value will increase the usable cap by $7.2M.


As salaries tend to increase from year to year, it also affects the cap value. Here are some of the most significant cap changes in Steelers players from 2016 to 2017:


Ben Roethlisberger $6M gain
David DeCastro $6M loss
Mike Mitchell $4M loss
LaDarius Green $3.75M loss
Vince Williams $1.3M loss
Justin Gilbert $1.3M loss
Ramon Foster $1.2M loss
Robert Golden $0.7M loss
Ryan Harris $0.6M loss
Mike Pouncey $0.5M loss
Bud Dupree $0.5M Loss
Ryan Shazier $0.4M loss
Stephon Tuitt $0.2M loss
Willie Gay $0.2M loss
Senquez Golson $0.2M loss
Sean Davis $0.2M loss
Rest of team is about $2M loss in salary increases

This is a roster salary increase of $17M for next year

The final factor affects the team’s free agents. Who will the Steelers keep and offer new contracts to, and who will leave? This is something I am projecting, so it is not fact, but I will try my best to determine what decisions need to be made to resign talented players, and let less talented FAs leave. Let’s talk about the elephant in the room, and by elephant, I’m talking about the player that has the second highest cap number on the Steelers’ roster. Lawrence Timmons has been a productive, reliable leader on defense for a decade. Though it took him 3 years to get on the field, once he was there, he rarely came off. Rarely injured, and usually on the field for every snap, Timmons grew into an all star caliber player. Now at the end of his career, his foot speed has slowed, and his snap count percentage has dropped. He is no longer on the sub packages, and I believe this is a trend that will end with him not being resigned next season. Timmons’ cap number this year is a whopping $15M. That money can be well spent on the future and on the talented players that should be retained. Jarvis Jones also was smartly not offered the option to pick up his 5th year. That decision alone saved nearly $8M from next year’s cap. Since the money is not found money, I can’t credit it toward cap space in 2017, but it is a factor as to why he wasn’t optioned. Jarvis’ $2.8M value will come off the books next year if he leaves in free agency. He may resign to a cap friendly deal, and depending on how the rest of his year shapes up, he may earn another contract. Though I don’t see it exceeding $4-$5M due to the value of his play. Cody Wallace is $1.35M, Sharmarko Thomas is $0.79M, Landry Jones is $0.78M, Darryl Richardson $0.6M, Chris Hubbard $0.6M, and Xavier Grimble $0.45M. The departure of these FAs opens up $22.37 in usable cap space, more FAs and rookies will have to be signed to fill departures, but the pool of money has expanded significantly to sign cost effective, productive talent.


So the money totals from all this maneuvering will look like this (in millions):


$22.37 Departing Free Agents cap space
$ 7.20 Usable Dead Money cap gain
$10.00 Conservative Salary Cap increase estimate
$ 6.55 Unused cap money rolled over from 2016 to 2017
$46.12 Total Gain


$17.00 Minus the Roster Salary increases for 2017
$10.00 Minus low cost FAs/rookies/UDFAs to fill out the roster
$19.12 To resign top talent.


So who do you resign and keep in Pittsburgh? I think there are few FAs that could be retained and get big paydays because of it:


Player 2016 Cap 2017 Projected Difference
Antonio Brown $11.9M $8M - $4M
Le’Veon Bell $1.1M $12M $10.9M
Marcus Wheaton $1.8M $6M $4.2M
DeAngelo Williams $1.5M $1.5M $0
Greg Warren $0.7M $0.7M $0
Ross Cockrell $0.6M $2.5M $1.9M
Fitzgerald Toussaint $0.6M $0.6M $0
Ricardo Matthews $0.6M $0.6M $0
David Johnson $0.6M $0.6M $0
Alejandro Villanueva $0.5M $4M $3.5M
LJ Fort $0.5M $0.5M $0
Anthony Chickillo $0.5M $0.5M $0
Chris Boswell $0.5M $1.5M $1M
Roosevelt Nix $0.5M $0.8M $0.3M


Total difference $17.8M


Antonio Brown is getting a top contract next year. I believe his cap number should drop since his signing bonus should be significant, as well as his first year’s salary will be very low. This should drop his cap value next year to create a little more room..


Le’Veon Bell may be franchised next season. The value listed is the estimated franchise value for a running back next season. If he is signed to a contract, his cap number will drop from $12M to around $7M - $8M, creating more room to sign players or hold cap space for emergency signings.


With the return of Antonio Bryant and the emergence of Sammie Coates along with the development of Eli Rogers, Wheaton may be a luxury. If the space is there, a signing may happen, but that extra space may be saved to rework Tuitt and Shazier’s contracts.


Bozwell, Cockrell, and Villanueva all deserve raises on their new contracts, due to their starter status. Cockrell should stay in this range even if he is no longer a starter, since he does have added value and will be able to come in on sub packages, and serve as a valuable backup.


The rest of the players should stay about the same since they are all not starters, if they wish to return.


So overall, the outlook is very good for the Steelers to have the space to sign whoever they want. It is important to note that Omar Khan’s strategy of retaining drafted talent while projecting an increased salary cap is finally beginning to reap rewards financially for the Steelers. This will help to keep the Steelers competing for a Superbowl as Ben finishes his career.




*Player salary cap amounts, player values, and dead money taken from overthecap.com
**Salary cap history for the NFL taken from Wikipedia



By the way Cope, EXCELLENT article, thanks for your time and effort in writing it !!!!!



Salute the nation
 
Ark is full of S_ _t......and Sarcasm



Might be a little closer now, think you got excited and forgot so I FIXED it for yaz



Salute the nation
 
By the way Cope, EXCELLENT article, thanks for your time and effort in writing it !!!!!



Salute the nation

Ditto, it's a great piece. I think I see why there is such a discrepancy . You factored in money they would spend to keep the roster at a certain amount of players.
 
Ditto, it's a great piece. I think I see why there is such a discrepancy . You factored in money they would spend to keep the roster at a certain amount of players.

That is exactly it. The money is there, I just listed it differently. That extra $10M I allotted to fill out the roster, would be part of the open cap.
 
I have also never seen the 2011/12 salary cap loan repayment before for $1M in cap space. I'll do some research on that as well.

That would push my numbers up to $30M

I looked this up, and I believe the 2001/12 Salary cap loan repayment is over.

It was the penalty amount paid by Washington and Dallas for breaking rules during the uncapped season. It was to be paid back over 2 years, so I don't think that listing this amount as income is valid anymore:

The owners opted out of the CBA in 2008, leading to an uncapped season in 2010.[10] During the season, most NFL teams spent as if there was a cap in place anyway, with the league warning against teams front-loading contracts during the season. The Dallas Cowboys, New Orleans Saints, Oakland Raiders, and Washington Redskins chose to spend money in the spirit of an uncapped year, and in 2012 the Cowboys and Redskins (the top two NFL teams by revenue in 2011)[11] were docked $10 million and $36 million respectively from their salary caps, to be spread over the next two seasons. This $46 million was subsequently divided up among the remaining 26 NFL teams ($1.77 million each) as added cap space (this excludes the Raiders and Saints, the latter of which was also dealing with their ongoing bounty scandal, as both teams were over the cap, though to a lesser degree than the Cowboys and Redskins).[12]
-From Wiki
 
Top