I was looking at salarys in 2010, and in order to have serious cap space, some decisions will have to be made. Do we resign Garcia, and if so for how much. Do we keep Williams through that year, and do we Keep Douby. Here's a list of players that were probably going to keep as we look at it right now.
Martin - $11,100,005.00
Hawes - $ 2,974,320.00
Udrih - $ 6,478,000.00
Thompson- $ 2,178,000.00 Total- $29,655,165.00
Salmons- $ 5,808,000.00
Greene - $ 1,116,840.00
If kept, you would have to add these salaries into the mix.
Williams - $ 5,705,019.00
Douby - $ 3,133,837.00 Total- $8,838,856.00
If added to the orginal total. Total- $38,494,402.00
Then you have the unknowns.
1st round pick 2009 ( our own ) My guess $3,200,000.00 ( in top ten )
1st round pick 2009 ( Houstons ) My guess $1,300,000.00( in bottom 20)
1st round pick 2010 ( our own ) My guess $3,000,000.00( 12 to 19th )
Garcia's new contract, if tendered. My guess $7,000,000.00
Those contract would total up to $14,500,000.00. When added to the rest of the contracts they total. $52,994,402.00.
The cap this year was just under 59 million. It been going at at a rate of just under 2 mil a year. So by 2010, it should be around $61,500,000.00. So as you can see. For us to have significant cap space, some one has to go. As a matter of fact, more than one has to go.
If you let Williams and Douby go, that would bring the total back down to $44,155,546.00. Let Salmons go and you bring it down to $38,347,546.00. I'm going on memory, but I believe that Salmons has an early release option for that year. Anyway, some hard choices are going to have to be made for us to have enough cap space to make a big move in the market.
Martin - $11,100,005.00
Hawes - $ 2,974,320.00
Udrih - $ 6,478,000.00
Thompson- $ 2,178,000.00 Total- $29,655,165.00
Salmons- $ 5,808,000.00
Greene - $ 1,116,840.00
If kept, you would have to add these salaries into the mix.
Williams - $ 5,705,019.00
Douby - $ 3,133,837.00 Total- $8,838,856.00
If added to the orginal total. Total- $38,494,402.00
Then you have the unknowns.
1st round pick 2009 ( our own ) My guess $3,200,000.00 ( in top ten )
1st round pick 2009 ( Houstons ) My guess $1,300,000.00( in bottom 20)
1st round pick 2010 ( our own ) My guess $3,000,000.00( 12 to 19th )
Garcia's new contract, if tendered. My guess $7,000,000.00
Those contract would total up to $14,500,000.00. When added to the rest of the contracts they total. $52,994,402.00.
The cap this year was just under 59 million. It been going at at a rate of just under 2 mil a year. So by 2010, it should be around $61,500,000.00. So as you can see. For us to have significant cap space, some one has to go. As a matter of fact, more than one has to go.
If you let Williams and Douby go, that would bring the total back down to $44,155,546.00. Let Salmons go and you bring it down to $38,347,546.00. I'm going on memory, but I believe that Salmons has an early release option for that year. Anyway, some hard choices are going to have to be made for us to have enough cap space to make a big move in the market.
You seem to be inflating the rookie scale for the 2010 pick a bit as well. Our 2010 pick (in 12th-19th range, as per your estimate) would definitely be under $3M - Thompson at 12 this year is under $2M. So knock $1M off that, maybe more.
Dropping $2M from Garcia's (presumed) contract and $1M off the 2010 pick and we're looking at basically $50M even, while keeping Douby and Williams (at qualifying offer pricing) and not trading Salmons or having him opt out.
On top of that, your salary cap estimates might be a bit off. Over the past two years the salary cap has increased a bit over $5.5M total. If we simply expect that to hold constant, the cap in summer 2010 will be $64M, $2.5M higher than your estimate.
All told, that puts us an esitmated $14M under the cap. Not enough for a huge FA. But Douby and Williams alone are holding up just under $9M - don't tender them a qualifying offer (and really, would we given our current expectations?) and we're up to $23M worth of space. That's plenty enough for a marquee free agent if we can get one to come to Cowtown. We just have to hope that Geoff passes on spending the MLE next summer...