The 2023 Salary Cap - Trying To Contend Edition

The Packers have some difficult choices to make in 2023.

 

It seems like a good time to take a stab at trying to assess the 2023 salary cap.  This edition assumes that the Packers are trying to contend in 2023.  Aaron Rodgers thus returns at quarterback, is not traded and does not retire.  It also assumes a $225 million salary cap and a $4 million rollover of current cap space into 2023, so there is $229 million in adjusted team salary cap space in 2023 before cuts and extensions.

The Packers' total liability for their 38 players under contract next year plus dead money (mostly Amari Rodgers, so far) is $229.1M.  The Packers will have more than 53 players under contract prior to the start of the new league year as they sign UFAs, sign PS players to Futures, and tender RFAs.  That is 13 more players to reach 51, and 15 to reach 53.  Here is how I see the Packers filling out the roster:

Amount Player(s) Total
$4.308M Nijman (RFA 2nd Rd Tender) $4.308M
$1.165M Eric Wilson $1.165M
$1.08M Nixon, Ford, Hollins, Winfree, Ballentine $5.40M
$1.01M Davis, Leavitt, Barnes $3.03M
$940K Patrick Taylor $940K
$870K Heflin, Abernathy $1.74M
$750K Raziz Ahmed, Slayton $1.50M
$258K Cut Vernon Scott, UDFA replacement -$260K
  Total: $17.823M

One can easily question my assumptions here.  The Packers might decide that they have to put a first round tender on Nijman at $6.01M.  The numbers above are for the player's individual minimum required by the CBA.  The Packers may choose not to sign several of these players, such as Wilson, Ballentine, and Winfree, who are a little too expensive for special teams-only guys and/or due to their lack of productivity.  Tyler Davis and Krys Barnes, Tipa Gileai, and Jake Hanson are RFAs.  This supposes that the Packers decline to tender any of them at even the right of first refusal level ($2.63M), opting instead to re-sign Barnes and Davis at their minimum base salary.  Barnes may command more money.  One wonders if the front office can part with Jake Hanson.  Nixon, Ford, Hollins, and Leavitt (who got an $85K roster bonus and a $150K game active bonus) might well command more than their CBA-mandated minimums.  The Packers will probably sign most of the remaining PS guys to futures, but they are all at the $750K minimum save for Dede Westbrook, Fulgham, and LaDarius Hamilton, so none of them should move the needle very far.  $17.823M plus $229.104M is $246.927M in liabilities, so far.

We need to consider two more adjustments.  Jon Runyan has earned a Level One Proven Performance Escalator that increases his cap number by $1,619,000.  Briefly, the adjustment for him as a 6th round pick is the Right of First Refusal RFA tender ($2.629M) minus his scheduled base salary ($1.01M).  Also, all teams also have to take an offseason workout charge; last year it was almost $850K.  Those two items total $2.469M, so the Packers total liabilities has now reached $249.396M.

Under the Rule of 51, liabilities total $247.896M, which puts Green Bay $18.896M over the cap.  That number is important for trades.  To trade Bakhtiari, Aaron Jones, or anyone else, the Packers have to wait for the new league year to start and get under the salary cap limit as defined by The Rule of 51.  However, while I do not see trades happening under the trying to contend scenario, and since the purpose of this article is to see what Green Bay can afford as of game one in September, we should add the Practice Squad ($3,456,000 at the minimum), draft picks $2.8M (if the Packers pick 13th), and $4M as a piggy bank (which adds up to $10.256M) to the $249.396M number above to reach $259.652M. 

So, Green Bay needs to find almost $18.9M by the start of the new league year and $30.652M by game one, without signing any of their UFAs.  Those include Jenkins, Lazard, Tonyan, Amos, Crosby, Lowry, Reed, and Marcedes Lewis.

GENERATING CAP SPACE:

The Packers have a limited number of places to gain cap space.  This table outlines the traditional sources:

Cash means base plus roster bonus scheduled for each player.  Cut means released/waived in March before any roster bonuses are due with June meaning if the Packers wait until June.  Same for Trade.  Ext means with a contract extension.  Rest means a restructure converting all available base salary and roster bonuses and amortizing it over the remaining years of the contract as currently written.  I did not add additional void years. 

Player Cash Cut June Trade June Ext Rest
Bakh $16.2M $5.934M $7.3M $5.934M $7.3M   7.52M
Jones $15.1M $10.46M $8.5M $10.46M $6.97M   $10.515M
Clark $15.0M $3.08M $13.55M $3.08M $13.55M   $10.38M
Jaire $12.65M -$4M $1.85M -$4.0M $1.85M   $8.677M
Gary $10.89M 0 0 $10.89M $10.89M $3.1M  
Smith $9.50M $3.28M $2.6M $3.28M $2.6M   $6.25M
Savage $7.90M 0 0 $7.90M $7.90M    
Campbell $4.45M -$3.75M $1.85M -$3.75M $1.85M   $2.46M
Douglas $4.45M $3.23M $2.7M $3.23M $2.7M   $1.585M
Love $2.29M           0
O'Donnell $1.85M 1.9M 1.90M 1.90M 1.20M   0
Rodgers Min.           0
              $50.48M

Bakh: If traded post June, the Packers would be responsible for paying his $9.5M roster bonus, and they might have to pay his $700K workout bonus (I assume the Packers would pay it).  If Bakh would agee to delay receipt of his roster bonus until June so the acquiring team pays that bonus plus his workout bonus, then yes, the savings would be $17.5M.  However, that gives Bakhtiari a veto, meaning the Packers would have to accept the best offer limited to the teams Bakhtiari is comfortable playing for.

Some of those moves seem imprudent to me or too aggressive.  A max restructure for Bakhtiari pushes his 2024 cap number to $40.528M, Clark's to over $28.18M and Alexander's to $24.89M.  The Packers still have not signed Jenkins, Lazard, Tonyan, Amos, Lewis, Reed, or Lowry.  I replaced Crosby with Ahmed for now.  The WRs would be Watson, Doubs, Toure and Winfree.  The TE room would be Deguara and Tyler Davis on a sub-RFA tender deal if he accepts it.  The DL would be Clark, Slaton, Wyatt, Jonathan Ford, with Heflin and Slayton in the background.  The ILBs would be Campbell, Walker, and McDuffie.  It makes no difference to me if the Packers decline to tender Krys Barnes and draft another ILB or try a UDFA, or if they re-sign Barnes cheaply as long as it is cheap.  The CBs would be Jaire, Stokes, Douglas, and Jean-Charles.  I have Nixon returning cheap above to be the 5th CB.  At safety, they would have Savage, Carpenter, and Vernon Scott.  That position needs immediate help.  In this scenario, I cut Vernon Scott and re-signed Rudy Ford cheap, but if one thinks he can be a capable starter, it probably is unreasonable to think he could be signed for $1.08M.  The Packers would be painfully thin at OLB with Smith, Enagbare, and Garvin until Gary returned, and still thin even when Gary returns.  So, let's get creative.

GREAT GOOGILY MOOGILY CAP MOVES:

Green Bay has several players who become free agents due to void years.  Some of them could be extended before their dead money charges accelerate onto the 2023 cap.

Amos:  He has a $7.95M dead money charge set to hit the cap (3.4% of a $225M salary cap).  Extend him.  Did Amos lose a step or just have a down year?  On a prove-it deal, pay him a $1.165M base, $4M signing bonus ($5.165M in cash), which results in a $4.423M cap number and $3.527M in 2023 cap savings.  The Packers perhaps get a starter and at worst a veteran backup. That would leave a $9.276M dead money charge in 2024 if he bombs, or 3.71% of a $250M 2024 cap limit.  3.4% versus 3.71% is not going to matter too much.  [I'd probably be willing to increase his cash with a workout bonus and a game active bonus, myself, which would increase his cap number and decrease cap savings.]

Lowry: The much maligned Dean Lowry is still the Packers highest graded defensive lineman by PFF.  [Edit: I see PFF just increased Wyatt's grade to 63.0 to overtake Lowry at 60.0.]  His dead money charge is $3M (1.3% of the cap).  I suspect his market is now one-year deals like the one Reed took.  The Packers could sign him for $1.165M base with a $1.8M signing bonus (so, $2.965M cash) to get a $1.765M cap number with savings of $1.235M.  His dead money charge in 2024 would be $3.2M, or 1.28%of that year's projected cap.  It's the same percentage, so why not?  

Reed: Can't stomach the idea of bringing Lowry back?  Jarran Reed has a $1.492M dead money hit (0.6%).  Perhaps pay him $1.165M base, a $2M signing bonus ($3.165M cash - about what he got in 2022 but without an cap inflation raise), to get a $2.038M cap number.  Okay, that decreases cap space by $546K, but that's less than a UDFA would cost.  His 2024 dead money charge would be $2.619M, or 1% of the cap.     

Tonyan, Crosby, Cobb, Lewis also are free agents in 2023 who have smaller dead money charges.  If the Packers want them back, they could save a little by doing it prior to the waiver period so the out-years on those contracts don't accelerate into 2023.  

So, briefly, here are my guesses on the players I think the Packers should re-sign, their market value, and a reasonable 2023 cap number:

Player Value '23 Cap #
Jenkins 4 years/$64M ($16M AAV) $7.08M
Lazard 3 years/$28.5M($9.5 AAV) $5.28M
Tonyan 3 years/$18.0M ($6M AAV) $4.08M
Lewis 1 year/$1.5M $1.91M
  Total: $18.35M
     

The cap number is calculated by assigning a signing bonus of 30% of total value, adding a minimum base salary, $600K for a workout bonus and another $600K for a game active bonus, except for Lewis, who got no game active bonus and the same $50K workout bonus he got last season.  That is in line with what the Packers do traditionally, but they could get creative.  For what it is worth, Spotrac projected Jenkins at $7.1M AAV (so I think they are crazy), Lazard at $11.1M (a little higher), Tonyan at $5.1M AAV (a little lower), and Amos at $6.8M (I suggested a $5.165M, one-year prove-it deal, whereas Spotrac gave him three years, $20.4M).  

I generated $50.48M in cap space and needed $30.652M for the 53-man roster, leaving a net of $19.828M.  I just suggested in the table above spending $18.35M on Jenkins, Lazard, Tonyan, and Lewis, so I am in the black by $1.478M.  Since I do not want to "touch" all of those contracts to generate that cap space, I find that discouraging.  All I am looking for is a rough balance at this point.  If Green Bay signs Lazard, I would not re-sign Winfree, which would save $1.08M more.  Some players will cost more than I have anticipated while others might cost a little less.  The Packers have their own picks in rounds 1 through 5, plus an extra 5th, no 6th, and two seventh rounders, so 8 rookies will join the team, with 6 likely to make the 53-man roster on draft status alone.  The rookies who make the team likely will provide some cap relief, depending on which current players they displace.

That said, there is not much space.  A lot of positions look thin, and a few look threadbare.  A lot of things would have to go well for the Packers to contend, including hitting on some draft picks who contribute, indeed start, in 2023 for the Packers.  Perhaps the Packers have a different plan such as touching just enough contract to meet the cap and then trading someone like Bakhtiari or Jones for a high pick,maybe even waiting until June.  If Rodgers cannot be traded and decides he wants to play, I suppose the Packers should give it the college try, again.  Yet, I found this exercise discouraging.  I would not mind if Rodgers announced that he was going to retire, or if the Packers found a trade partner for him.  A trade would mean having to find an additional loss of $8.9M in cap space, which while not easy, could be reconciled.  That requires the second edition of this article, the Rebuild/Reload article.   

 

Photo courtesy of Jim Matthews, USA TODAY

 

 

 

 

PLEASE SUBSCRIBE TO OUR CHEESEHEAD NATION WEEKLY NEWSLETTER HERE.

__________________________

NFL Categories: 
5 points
 

Comments (79)

Fan-Friendly This filter will hide comments which have ratio of 5 to 1 down-vote to up-vote.
PackyCheese500's picture

December 10, 2022 at 07:20 pm

Why would we try to contend for another year with a base roster that is currently 5-8? Especially when we will likely be over the cap once the 2023 figure is released? This makes no sense to me - Trying to win a super bowl when we are currently 5-8 and over the cap for 2023? It won't happen. If we really want to have the best shot of winning a ring in the next 5 years, we'd be better off by cutting/trading some of the expensive veterans, acquiring lots of 2023 draft capital, and use the 2023 draft to lay the foundation for the next era of Packers football.

We were able to contend in '20 and '21, 2023 is the time to pay the price for the cap hits we laid off. We won't be contending no matter what in 2023, so why should we impair the future any more than we already have? Use 2023 to absorb the big cap hits and give the young players experience while trying to win as much as we can. In 2024, we ideally will have an excellent core of young, cheap, talented players while having lots of 2024 cap space freed up from trading away veterans. We could have as much as 120m in cap space. From there, we can build the next contending Packers team, and hopefully, win a ring. This path gives us the best shot.

Here is my take on free agents: If we have leftover cap room and they are excessively cheap, or if they provide important off-the-field leadership (which would be especially important considering that many of our prospective 2023 players wouldn't have much experience) then we should sign them. However, if we would have to contort the salary cap in order to make a signing, then we shouldn't do it.

6 points
9
3
Thegreatreynoldo's picture

December 10, 2022 at 08:00 pm

I reached that conclusion last year. I couldn't construct a contract for Rodgers that made sense, so I concluded that GB should trade him last March to Denver, if they were willing. But, that isn't what the brain trust did.

The Packers cannot cut AR. Maybe he decides to retire. If so, the Packers would like him to be nice, reduce his base to $1.165M, decline/defer the bonus, and then retire in June like Brees did to help out the Saints. So, Green Bay has good reason to play nice. No working on trades behind his back. He can technically be traded, but he probably has the power to scuttle any trade. If GB can find a trade partner for Rodgers without having to grease the skids financially and which is attractive to AR, yes, I think we should pull the band aid off with a yank and make that move. And I don't care too much what GB gets in the way of a draft pick to two.

Here is the thing: if he plays for the Packers in 2023, the team REALLY needs him to be cooperative in 2024 with the timing of his retirement. The dead pushes up to $68.2M in 2024 if he has played in 2023.

On paper (great start to an argument, no?) GB could bring back Reed or Lowry, and just lose Amos, and guys like Nixon, Ford. There is a draft, and Wyatt and/or Slaton could take a jump. There is no reason to think Gary won't return midway and be a force again.
Is it Barry? On offense, the line is the same. The TE position is bare. RBs and QBs could be the same. WRs could be better. And there is a draft.

So, while the Packers can be reasonable (that is, decline to go crazy), I don't know that they can hold a fire sale this year and let everyone walk or trade everyone away.

4 points
4
0
PackyCheese500's picture

December 10, 2022 at 08:35 pm

We must trade him in 2023. It is the only thing that makes contractual sense for us, and he doesn't have a no trade clause also. We could get a pretty handsome haul if a team (such as the Jets) is desperate enough for a good QB. Retirement is another option.

I would prioritize guys like Nixon and Ford over guys like Lowry and Reed. The former two actually do good things. The DL class in 2023 is excellent, and Wyatt and Slaton are exciting young players. TE is a position we must address, both early and late, and the 2023 TE class is excellent, so that works out well. We can add a WR in rounds 2-3 and potentially one later. We can add a RB on day 3, since I assume we'll be moving on from Jones. Goodson is another guy to explore

1 points
3
2
Barnacle's picture

December 11, 2022 at 05:20 am

Packy

Is there a possibility of using cap money this year on young recovering veterans that may be signed by another team after us and give us a future compensatory draft pick?

0 points
0
0
dobber's picture

December 11, 2022 at 10:29 am

1 points
1
0
Thegreatreynoldo's picture

December 10, 2022 at 07:26 pm

Damn, Marco is fast!

I want to thank the reader who wrote great moogily googily while replying to me on the Lowry restructure. I tickled my sense of humor enough to steal it. Did I mention how I kind of accidentally became a used car salesman one morning? I may have missed my calling.

I am not determined to sign the UFAs I listed. Jenkins if possible and at a reasonable price. I am not that big a fan of Tonyan's and I don't think Marcedes Lewis is quite the blocker that he used to be. I have Tonyan at $4.08M and Lewis at $1.91M, a total of ~$6M: I would mind them going out and finding one receiving type threat and perhaps drafting a blocker or checking the wire for one. I have never really been a fan of Lazard's but one has to recognize his very real abilities. He is a nice #3 who knows how to block in this system. $9.5M seems high to me, still thinking $8M, or what Zay Jones signed for at the start of the 2022 season, plus 8% cap inflation, so $8.8M?

I don't know if it is Amos or Joe Barry. At least one film guy thought he has lost a step. Still, I could see fashioning a contract that comes in at less than his dead money hit if he walks. I think someone give him multiple years and a decent guaranteed money, which I don't think GB should do.

I will just leave Lowry and Amos out there.

As for the draft, I don't think drafting for need is a good idea with a really high pick. If GB ends up say 8th, there might two prospects Gute thinks could be great, and if one happens to play a position of need, great. If one plays safety and the other a premium position, folks can argue all day.

Justis Mosqueda wrote an article listing the returning players by position, plus RFAs. I put in a link below since this is a handy article to see where the roster might need help.

https://www.acmepackingcompany.com/2022/12/6/23494852/green-bay-packers-...

0 points
0
0
PackyCheese500's picture

December 10, 2022 at 08:09 pm

I think Marco is a bot lol....you probably know that.

For me, I would let Lazard, Amos, Lowry, Reed, and Tonyan walk. For Jenkins, we should franchise-tag-and-trade, like we did with Adams, for a 2nd round pick. That way we can at least get some draft picks for him.

I don't see any point in re-signing Lowry or Reed, as none of them are that good and we need to invest some draft capital into our DL. Lazard will be 28 in the offseason, and if he is willing to come back cheap enough, we could take him. If not, we can draft another WR in the 2nd-3rd rounds; there are quite a few prospects I think the Packers would like. Lewis and Cobb would be the two agents I think we should try to re-sign if possible just because we could get them both very cheap and because of the off-the-field leadership and veteran experience they would provide to a relatively young 2023 Packers roster.

For the draft, I would put loose limits on which positions we can select. I have us, in my projections, picking at 9th overall, and I think we could either go OL, TE, DL, or OLB, all of which are strong positions in 2023. The 2023 safety class is mediocre, so I would wait until later to address that position.

With our top pick, I could see us either selecting Texas Tech DE Tyree Wilson, Notre Dame TE Michael Mayer, Clemson DL Bryan Bresee, Northwestern OT Peter Skoronski (who we would convert to Guard), or we could trade down to the middle of the first round. 2023 is expected to be one of the highest-quality draft classes in a recent while, and there are excellent prospects for all of the positions I listed later in the first round and in the second.

Here are the Packers' top needs, ranked from highest to lowest in my opinion: TE, S, IOL, DL, OLB, WR. We should be able to address all of them in some capacity in 2023.

-2 points
0
2
dobber's picture

December 11, 2022 at 10:33 am

"Northwestern OT Peter Skoronski (who we would convert to Guard),"

Why would you use the premium #9 pick on an OT you plan to play at OG, when you can draft an OT (or OG) to play at OG later and get a premium impact player at #9?

3 points
3
0
PackyCheese500's picture

December 10, 2022 at 07:59 pm

Here is what I would do if I were the GM of the Packers. Spotrac predicts that we will be .57m over the cap in 2023:

-Cut Luke Tenuta PrJ1 (pre June 1st) - saves .87m

-Cut Vernon Scott PrJ1 once he comes off IR - saves 1.01m

-Cut Royce Newman PrJ1 - saves .81m. I could see him being signed to the PS next year

-Cut Aaron Jones PrJ1 or trade Aaron Jones PrJ1 to the Miami Dolphins for a third-round pick. I don't see the Packers being able to keep Jones in 2023; they would save 10.4m by trading him or cutting him PrJ1. If possible, they should trade him, although teams may not be willing to take on a 28-year old RB with that kind of a cap hit. Regardless, we need the cap relief.

-Cut David Bakhtiari PoJ1 (post June 1st) - creates 17m of cap space after June 1st. Idk if we could find a trade partner given his large salary and injury history. If we can, we should trade him, but we need the cap relief first and foremost.

-Cut Adrian Amos PoJ1 - saves 5.7m. Amos will be a free agent in 2023, but by cutting him Poj1, we can eliminate some of the void money we would have to pay him. We should do this with more of our free agents with void years, but NFL teams can only cut a maximum of 2 players PoJ1.

-Trade Preston Smith PrJ1 to the Cincinnati Bengals for a 2023 4th-round pick - saves 3.28m. Smith will be 30, and I don't see him being part of the Packers' future. The Bengals need pass-rush depth.

Trade Kenny Clark PrJ1 to the Jacksonville Jaguars for a 2023 2nd-round pick - saves 3.08m. This is optional; I could see him being traded, but he could very feasibly stay. The benefits of trading him would be giving us an opportunity to draft a replacement in a good DL draft class while relieving our future salary cap of the expenses of his contract (it would save us 20m in 2024). Clark also seems to have undergone a bit of a regression in the past couple of years; he has't played great against the run in general, and when he has, he's been inconsistent. If we do keep Clark, I would like to see us permanently move him to Defensive End and draft a Nose Tackle in 2023 to rotate with TJ Slaton. That will allow him to have a larger impact as a pass rusher, and Clark is relatively small for a NT. If he is traded, Jacksonville has a terrible D-line, and they would gladly accept help.

-Trade Darnell Savage and Rasul Douglas PrJ1 to the Las Vegas Raiders for a 6th-round pick and a 7th-round pick - saves 7.9m for Savage and 3.32m for Douglas. Douglas I could very easily see the Packers retaining for 2023, although the likeliest scenario is that his 2021 season was a fluke. All I know is that the Raiders have one of the worst secondaries in the league, and anything would be an upgrade over what they have now.

-Trade Aaron Rodgers PrJ1 to the New York Jets for 2023 1st-and-4th round picks and 2024 2nd-and-4th round picks. Rodgers is on the decline, and they have an exciting young prospect in Jordan Love that they could lock up for much cheaper. I think that a contender with an excellent roster but bad QB play would be willing to give up quite a lot for him, even in the final years of his career. The Jets perfectly fit that bill. They have an elite roster but are being held back from SB contention because of bad QB play. Zach Wilson has been terrible, and Mike White is nothing but a second-rate Taylor Heinicke. Having Rodgers would give them a fully healthy future HOF QB and would put them firmly into the mix of SB contenders. If Rodgers really wants to win another ring, then he should want to go to New York; he knows and respects their HC Robert Saleh and already has familiarity with a LaFleur offense (Matt's brother is the Jets' OC). He has repeatedly said that he doesn't want to be part of a rebuild in GB, and that's exactly where we're headed.

Anyway, here's how Rodgers' contract works out: He has a 56m option bonus that the Packers pay him if he is on GB's roster by the start of the 2023 regular season. If he isn't, they don't have to pay him that money. If they trade him, then we would be paying him 40m in dead money and the team he would go to would pay cap hits of 15.5m and 31m in '23 and '24 before they go up to about 45m and 51m in '25 and '26, respectively. A trade would count only 8.6m more against the 2023 salary cap, not a whole 40m more, because the Packers have to pay him the dead money regardless of whether he goes or stays.

Another factor is a Rashan Gary extension. Extension simulations see him being paid about 23m yearly, and an extension would create 2.4m of cap space in 2023. Personally, I would extend him through 2025 with an out in his contract after 2024 so we are able to assess how well he has recovered from his ACL injury.

After all of this, we would end up with 24.43m of cap space Prj1 and 47.13m of cap space PoJ1.

Here are the moves I think we should do to take up that space:
-Exercise the Franchise Tag on Elgton Jenkins (it would be about 17.4m in 2023) and trade him for a 2023 2nd-round pick to an OL needy team like the Raiders or Steelers. Paying Jenkins would hamper our future cap (not to mention make everything about 2023 more difficult), and if we tag-and-trade him, like we did with Adams last year, we would at least get some compensation for him. There are a few of high-quality players we could draft to replace him in 2023.
-Offer Yosh Nijman a first-round RFA tender for approx. 6.95m. He is also eligible for a round 2 tender, but I think Yosh is important enough to our offensive line to warrant a first. I am a big fan of Yosh's, and I hope he gets a long-term contract after 2023.
-Re-sign Keisean Nixon, Krys Barnes, Rudy Ford, and Justin Hollins for 2m each. Nixon should be our long-term Returner. Barnes is a high-quality backup and good STer (I could also see us potentially trading De'Vondre Campbell in the 2023 season if he doesn't revert to form; he will be 30 next season regardless). Hollins is another high-quality backup and good rotational player; he actually was starting for the Rams at the beginning of this year opposite Leonard Floyd. Ford is a good #3 Safety and a good STer.
-Re-Sign Marcedes Lewis and Randall Cobb. Lewis will cost us around 1.9m on a 1-year deal if we offer him the same contract, and Cobb about 1.4m.
-Sign Juwann Winfree for 1m. Provides good ST work and WR depth.

PoJ1, it will take approximately 20.71 to sign each of our 2023 rookies with all of the trades we will have made. In addition, it will take .75m per player to sign Abernathy, Goodson, Heflin, Etling, Ahmed, and other UDFAs or other players.

It will cost us 19.25 of cap space to perform all of the PrJ1 moves and approximately 26.71m more cap space PoJ1. This gives us, when all is said and done, 42.96m of cap-absorbing moves This gives us 4.17m of cap space in 2023, less if you include wiggle room for the UDFAs and backups. Some of these moves are optional, but doing or not doing them will have an impact on the cap in some way. Maybe we prioritize Lazard over Cobb and Lewis or elect not to trade Clark; who knows. This is what I think the Packers should do heading into 2023.

Another thing I should mention is that this simulation would give the Packers over 102m of cap space in 2024, if the simulation of Gary's cap hit correct. That is a ridiculous amount, and would help us to establish the next Packers contender, and it would be done responsibly, starting from a clean salary cap.

-4 points
2
6
Thegreatreynoldo's picture

December 10, 2022 at 09:11 pm

There is a lot to unpack here.

Amos: you can't cut a player post-June who isn't on your team on the day one of the new league year (March 15). He has an expiring contract and will not be under contract with the Packers for even a second in the 2023 league year. This cannot be done.

You can trade Aaron Jones pre-june, but GB must be under the salary cap prior to 4:00PM EST on March 15th, 2023. The trade can only be made after 4:00 pm on March 15. Thus, the cap savings cannot be used to get under the salary cap, which is why teams cut so many big name players in February. Ditto for Savage, Clark, Preston, and Douglas.

I agree with Gary. The numbers are different than I proposed, but we are all just guessing at what he will get.

AR: GB cannot cut AR under any circumstances. His $59.465M option bonus is fully guaranteed. If not exercised, it becomes fully guaranteed base salary and his 2023 cap number becomes $75.345M.

Article 25 requires teams to have at least 44 players on the roster during the regular and postseason play, but I see no minimum during the offseason. So GB could release Tenuta and Newman and get the full cap savings. However, every team has more than 51 players on its roster. If you release Tenuta to save $1.01M, a player making at least $750K normally will count in his place under the Rule of 51, thus reducing the cap savings after the offset to $251K. But GB could just have the 38 guys currently under contract on their roster on March 15. The 16 practice squad guys become free agents immediately after the last regular season game, so if GB doesn't sign them to futures contracts, they will all sign elsewhere, and the ones you want probably quickly. But GB doesn't have to sign guys to futures.

3 points
3
0
PackyCheese500's picture

December 10, 2022 at 09:39 pm

Are you sure you can't cut a player post June first for void years? Spotrac and Over The Cap say that it is possible.
If we can't relieve that money, we could get the same amount of cap relief Poj1 by potentially trading De'Vondre Campbell (or finding other ways to get money, such as giving NIjman a 2nd instead of a 1st round tender, not bringing back Cobb, Lewis, etc). We could get some decent 2024 draft compensation, and we also have to realize Campbell will be 30 next year.

I know that we can't trade players to get under the cap. We are only .57m over the cap, so cutting just Tenuta would get us under.

We currently have 45 players under contract going into the offseason. The rule of 51 would not apply there.

I know GB cannot cut AR; I am saying they should trade him. Cutting him would be terrible and would screw their 2023 cap beyond reason. I see what you mean with the option bonus; I was under impression that there was the option that teams could choose to decline it. However, as I have read further, I have learned more about it. Let's say he was traded to the Jets. The Jets would then have the ability to exercise his option, and doing so would add an additional 14.3m cap hit from 2023-2026. That isn't that bad; he still can be traded. It is either they use the option or they take on a 72m cap hit in '23, like you said.

1 points
2
1
Thegreatreynoldo's picture

December 10, 2022 at 11:13 pm

Article 13, Paragraph 6 (b) ii:

(ii) Acceleration.
(1) For any player removed from the Team’s roster, or whose Contract is assigned to another Club via waivers or trade, on or before June 1 in any League Year prior to the Final League Year, or at any time during the Final League Year, any unamortized signing bonus amounts will be included in Team Salary for such League Year, except that for each League Year preceding the Final League Year, each Club may designate up to two
Player Contracts that, if terminated (i) ON OR AFTER THE FIRST DAY OF THAT LEAGUE YEAR; and (ii) on or prior to June 1 and if not renegotiated after the last regular season game of the prior League Year, shall be treated (except to the extent prescribed by Section 6(d)(iv) below) as if terminated on June 2.... (emphasis added).

So, the player, here Adrian Amos, has to be on the team on March 15 at 4:01 PM in order for the Packers to designate him as a June 2 release. You cannot release a player who is not under contract. That $0 under 2023 base salary indicates that Amos' contract expired at 4:00 PM on March 15. At 4:01 pm, the Packers have no contractual options to utilize because the contract died a minute earlier, and they can't use the designation until 4:01 pm.

4 points
4
0
Coldworld's picture

December 10, 2022 at 08:02 pm

That’s a clever path for the scenario that you sought to lay out. To me it just illustrates (again) that that path is plain nuts, as I know you have reluctantly come to fear. That roster plus rookies isn’t going to contend, probably less so than this year, despite improvement from this year’s rookies and, surely, a better DC. Nevertheless, a very clear illustration of the contortions necessary.

We are crammed in with no headroom. If they start pushing more out it’s just weighing us down more for longer (as the cap rises, so do salaries, historically very quickly in the NFL).

I will say that in some cases I believe we have to part ways to get better. it’s not a question of cap primarily but the need to let what we have come through. Lowry to me is a classic example. He isn’t awful, he’s just neither good nor cheap. We have younger talent, it’s time to see if it can grow to be better and us with it. It won’t with him blocking and thus he represents us settling for less than we ought to at that position.

I understand your point that Amos is essentially mostly being paid for in cap terms whether we keep him or not. To me, I think we’d need to know what’s up with him first though. If it’s Barry then your thought makes sense, but can that be known for sure?

I wouldn’t bring back anyone among the old guys. Except maybe Lewis. None of them are cheap as depth players, none are consistently healthy and none are going to win us a championship as a result. I make some allowance for Lewis because I don’t see a ready replacement out there, but I’d be looking. Bakh us a little different. He is just a victim of cost in a cap vice, availability and existing potential. In this coming year we just can’t justify it. Losing Jones will be lamented by me, but I fear we’ve squeezed the cap too tightly to do much else.

2 points
2
0
PackyCheese500's picture

December 10, 2022 at 08:10 pm

Totally agree CW. I have created an off-season simulation of what I think the Packers should do.

-2 points
2
4
Thegreatreynoldo's picture

December 10, 2022 at 09:40 pm

I found the numbers discouraging. I wrote an article trying to devise a contract for AR last year and concluded I could not concoct one that made sense for more than $37M AAV. $50M knocked me out! So I concluded that he should be traded to Denver, but we didn't do that.

The cap numbers get WORSE if AR plays in GB in 2023, not better. Trading him isn't so easy, though. We can decline Nijman's RFA tender (let him walk), and release or extend Aaron Jones for $10.5M, and you would probably have to extend Clark, restructure Jaire, to have enough cap space to keep AR through March 15 and then rip the band aid off once and for all with a trade. Then they could trade or release Bakh post June to pay for the draft, PS, and a piggy bank for IR, and stuff. That's the next edition of this article, so this is foreshadowing, but hell, there aren't many places to get cap space. They could just leave their roster size at 38 all the way through March 15th - lose a lot of depth guys most likely.

3 points
3
0
PackyCheese500's picture

December 10, 2022 at 09:50 pm

Help me understand: Why would the Packers need to get more cap space in order to keep AR until the beginning of the new league year? Wouldn't that still be part of the 2022 cap? I also believe they are just .57m, or 57,000, over the cap as it currently stands. They could cut just one player, such as Tenuta, and be under for 2023.

I know that they need an extra 8.6m of cap room to trade AR, but that would be easily achievable if they cut or trade Jones, right? That would give us 10.4m in savings

0 points
1
1
Thegreatreynoldo's picture

December 10, 2022 at 10:21 pm

I see Spotrac has GB at $57,280 over the salary cap limit for 2023. But they only show 38 players under contract because that is all that there are. But there will be more than 38 guys under contract. The top 51 player salaries count, and never has an NFL team had fewer than 51 players under contract when the new salary cap limit kicks in (because they have time, coaching and money invested in these guys).

So, the Packers will sign at least 13 more players. Most of them will be guys on their practice squads to something called future contract, which just means that the contracts are signed in mid-January but only become binding on March 15th. GB must pay them all at least the $750K minimum, so that times 13 is $9.75M. Now GB is $9.75M plus $57,280, or $9,807,280 over the limit.

Nijman is a restricted free agent. To keep him under contract, GB has to offer him a contract for $4.6M, not $750K, and there were some other players I thought the packers would like to keep but whose minimum salary per the labor agreement was more, like $1.01M or a bunch of them. Nixon, Ford, Leavitt are all free agents, and likely would cost more than $1M per year. GB could reach agreements with them but wait until March 16 or 17 to sign these players, but that is risky.

As for trading a players, teams cannot trade anyone from the trade deadline (November 1, 2022) until 4:01PM EST on March 15th, 2023. In order to trade someone they must be under contract, which means you have to fit their contract under the 2023 salary cap limit, which starts at 4:00 PM. That is why teams release big name guys in February, even guys with gas still in the tank. Recall the Bears releasing Julius Peppers in February after restructuring his contract several times. TT signed Peppers and he played well for 2 years, and okay for a couple more years. As noted in the article, Jones is a nice RB but his restructures pushed his cap number from $5.9M in 2022 to $20M in 2023. They can extend him to drop that number, but it will make his 2024 cap number bigger. The restructure I noted for Bakh would push his cap number to $40M in 2024.

3 points
3
0
PackyCheese500's picture

December 10, 2022 at 10:53 pm

Okay. I think I understand, but there is no limit to the minimum amount of players under contract a team may have during the offseason, correct? They could just have 38 players under contract until they can trade everyone away, and create adequate space, right? Then just sign everyone as fast as they can after the new league year, perhaps? Like you said, it would be risky. Cutting Newman, Tenuta, and Vernon Scott would create 2.69m in cap space, and cutting Rasul Douglas would create 3.23m more in cap space. That would enable them to retain some players.

The easiest option, though, might be to cut Aaron Jones. It would be tough, but would get us 10.4m in cap space, solving it all. Besides, in a hypothetical trade, we wouldn't get anything more than a 3rd-rounder at best for a RB with a big cap hit that's on the wrong side of 28 (and even if we got a 3rd we'd likely screw it up anyway - lol).

Here is what I think:
-Cut Aaron Jones (saves 10.4m)
-Cut Tenuta, Newman, and Scott (saves 2.69m)
-Cut Rasul Douglas (saves 3.28m)
-Cut Jonathan Garvin (saves 1.01m)
-Cut Innis Gaines (saves .87m)
-Extend Rashan Gary (saves 2.4m)
This gives us 20.08m of cap space (20.65 minus .57) before the start of the new league year. I would not use up more than 8.34m of cap space, though, because, after we've traded the veterans to open up more cap space, that would give us the ability to use the tag on Jenkins and trade him. Maybe we place a tender on Yosh for about 4.3m, re-sign Nixon for 1.3m, and retain Goodson and Abernathy for .75m each, and we could either choose to retain one of Ahmed, Hollins, Barnes, Heflin, or Ford. After we trade the veterans after the new league year, then we can re-sign the rest. It would be somewhat risky and would require good timing, but if it pays off it would REALLY pay off. When push comes to shove, though, I would prioritize acquiring another second-round pick. We could always restructure Jaire, too. That may be the way to go.

Nijman is a priority FA to re-sign. He is a critical cog in our OL, and getting him for an RFA tender would be a bargain for 2023.

I don't think it is practical to restructure the contract of a player in his 30s and with an extensive injury history (Bakhtiari). I wouldn't be surprised if he retires in the offseason.

0 points
1
1
Thegreatreynoldo's picture

December 11, 2022 at 05:33 am

The coffee is brewing and my mind is mush. Yes, GB could legally stay at 38 players under contract through March 15, 4:01 pm. At that point they can trade players to gain the cap space desired.

Can they do it in practice? Well, the GM could reach handshake deals with the players but not officially sign them until March 16 (shorthand for after 4:01 pm). No NFL GM to my knowledge has ever reneged on a handshake deal because they are done all the time and reneging would ruin the team's and that GM's reputation. Now, players have been known to renege: see Zadarius Smith who reached an agreement with some team or other, backed out when a player at his position got a big contract and signed with MN.

Caveats: Teams have to tender their RFAs prior to March 15. So, GB would have to find $4.6M in space plus the $57K if they wanted to lock him up. Nijman might reach a handshake deal, but if he backed out he would be an extremely attractive unrestricted free agent who would get a good-sized guaranteed money offer. RFA tenders are not guaranteed.

Ditto for ERFAs. That said, GB normally has a bunch of them, but at the moment I can't think of a single one. OTC lists Hanson as an ERFA, but he was drafted in 2020, cut but I don't remember if he was elevated for a game or was active even if he didn't play. I listed him as a RFA, as did Ken Ingalls. I don't want him anyway.

Finally, I don't think any team has ever done what you suggest, as far as I can remember anyway. There might be a reason. GB might not be the most desirable place to play in the world, so the team could lose some guys who want to be closer to home, warmer, etc.

1 points
1
0
PackyCheese500's picture

December 11, 2022 at 09:08 am

TGR, I have found that Packers can create 28.7m of cap space if they restructure Jaire, extend Gary, and cut Jones, Douglas, Newman, Gaines, Scott, Garvin, and Tenuta. That would be enough to tender Nijman, bring back Ford, Nixon, one of Hollins or Barnes (assuming they each get 1.3m deals), Abernathy, Heflin, and Goodson while having enough cap space to place the tag on Jenkins. Other than the people I mentioned above, I don’t see anyone who would be terribly important to bring back (except perhaps Ramiz Ahmed, although there are some good kicker prospects in 2023), and if we wanted to, we could always reach handshake agreements with players such as Ahmed, Etling, Chris Slayton, Patrick Taylor Jr, Tim Ward, Winfree, or even Garvin or Newman if we wanted them back. They all are replaceable, though.

Also remember that we will have a ‘23 draft class that will take up a good number of spots on our final 2023 roster, and Gutey likes to keep his draft picks. Then there's also the UDFAs, and because the 2023 draft class is expected to be so deep, we could find some steals, like Nijman or Bears LB Jack Sanborn.

Edit: I was messing with the Jets’ 2023 salary cap a little bit, and by restructuring players and by cutting 38-year old Duane Brown next season, they can create up to 56m of cap space, enough to take on Rodgers’ contract plus his salary bonus in a hypothetical trade. The Jets have a very clean cap and they can make lots of win-now moves while staving off some cap hits reasonably, because they have over 100m of cap space in 2024! That is what I hope the Packers’ cap can become similar to in 2-3 years instead of the jumbled mess it is currently and has been for the past couple or so years. It will allow them to build a flexible contender that has the capacity to make lots of win now moves and put this team over the top to win a Championship, hopefully! We need a salary cap reset in 2023, in my opinion.

Also, because the Jets have over 100m of cap space in 2024, they could actually reasonably decline his bonus and take on a 72m cap hit even while still having around 30m of cap space if they so wish. A trade to the Jets would work out exceedingly well.

0 points
1
1
Leatherhead's picture

December 11, 2022 at 12:00 pm

I've been using the spotrac numbers. The 13 or more players we add will be rookies and UDFA types, or practice squad guys. They'll be the bottom of the roster, the core of the all important special teams. (Yes, I'm being facetious).

I'm a simple guy, without a lot of patience for permutations. I'd kind of take a straight line: Trade/release Rodgers, Bakhtiari, Jones, and Savage.. That means we'd have to add 17 guys. We could do some trade downs and get about 11 or 12 in the draft.

Resign Jenkins, Nijman, and Lazard. Fix this offense by improving the blocking. I'd move on from Lewis and Tonyan and get a premium TE in the TE room. I'd make the draft top-heavy on offense, adding another OL, TE, and RB on the second day (yes, that involves some trade downs).

I disagree with the sentiment expressed here that we can't put a competitive team on the field next year. Our offense is #23....we can certainly improve that. Love, Dillon, Lazard, Doubs, Watson, with good blocking, will put points on the board.

0 points
0
0
PackyCheese500's picture

December 11, 2022 at 12:20 pm

Don't get me wrong: I also believe we can put a competitive team, I just don't think it should be done in a win-now mindset. We should above all be trying to make the future better, but we will still try to win as much as we can in 2023.

If we trade our veterans, that gets us more picks.

1 points
1
0
dobber's picture

December 12, 2022 at 08:00 am

"I disagree with the sentiment expressed here that we can't put a competitive team on the field next year"

This is a league of rapid turnarounds--it happens every year. 3-5 teams overachieve and go from top half of day 1 in the draft to playoff teams. This is why owners and front offices are far less patient with coaching staffs than they've ever been. LaF and a couple new faces in the locker room took the Packers from aimless and fractured in 2018 to 13 wins and an NFCCG in 2019. Look at the Vikings this year...and you'll notice one of the key faces on their defense was the guy who helped turn the Packer locker room around in 2019 (Z. Smith).

There's talent on the defensive side of the ball. It's not playing well. Everyone seems to think the Packers need to fire the DC...well, if the defense is lousy but undertalented, is that the coach's fault? No--we're unhappy because there's investment and players on the defensive side of the ball, but they're underachieving.

There's an awful lot of fantasy football going on around here regarding trades and trade partners for guys on their last legs who everyone knows you're likely to cut anyway. Aside from half a dozen guys--most of whom won't return in 2023--this is a young roster with possibilities. They need to make sure guys like Jenkins return--it could be done relatively inexpensively in 2023 with roster/option bonuses down the line that turn into signing bonus. They've got to rely on some younger guys (WR, OL, DL) making a leap. Less is more, folks...it's lunacy to try to run the whole thing back again, but the NFL is about key players playing well. Draft well, and find coaches who teach.

I don't think this is a barnburner in 2023, but at some point, you need to stick to the plan--and the front office needs to allow the GM to do so.

2 points
3
1
stockholder's picture

December 10, 2022 at 08:36 pm

Player Value '23 Cap #
Jenkins 4 years/$64M ($16M AAV) $7.08M
Lazard 3 years/$28.5M($9.5 AAV) $5.28M
Tonyan 3 years/$18.0M ($6M AAV) $4.08M
Lewis 1 year/$1.5M $1.91M
What makes these guys worth it? Replace Wilkins- Draft Peter Skoronski, OT, Replace Lazard- Draft Rashes Rice smu.. Replace Tonyan - Draft - Sam LaPorta TE IOWA Led Big ten .

-2 points
2
4
PackyCheese500's picture

December 10, 2022 at 09:41 pm

Rice is too small for the Packers. LaPorta is okay, but not great. There are other better prospects for both WR and TE in 2023

-1 points
0
1
stockholder's picture

December 11, 2022 at 07:46 am

Rice is 6' 3" by some sites. 4.37. Dangerous with the ball. La Porta is 250. The best weight for a TE. Not one Te in this draft is a great Blocker. The need for improvement is the concern. Therefore Lewis might get re-signed. I still would try for Rice in case Watson goes down.
(The field stretchers are Hyatt and Rice. ). I would take a WR before TE any day. TT did when he took Adams.

1 points
2
1
stockholder's picture

December 11, 2022 at 07:56 am

If the packers Get a Comp pick. for MVS
I want to use it for LaPorta. The safeties are 10 deep. All could help the packers. But expect Amos or Savage to be here next year. If not both. It's easier to replace the Offense than defense. I believe Gutey can do No wrong with these 3 I listed. ( The trick is the edge. The Top 4 will be gone before the packers pick. @16 is my Guess. )

0 points
2
2
PackyCheese500's picture

December 11, 2022 at 08:40 am

Okay, if you think LaPorta would be in the 5th round range, that would be a bargain! Brevyn Spann Ford of Minnesota is another guy to consider. We definitely need to additionally address the position in the first or second round, though. Amos I don’t think will be here just because of how old he will be and that his play is falling off. We will likely draft a safety high in 2023.

For WR: If Rice can block, he’d be good. A.T. Perry of Wake Forest, Cedric Tillman of Tennessee, Jonathan Mingo of Ole Miss, Jermaine Burton of Alabama, and Xavier Hutchinson of Iowa State are all other good WR prospects, in my opinion.

I think we will end up in the pick #8-12 range. 16 is a bit generous, as I don’t see us winning against MIA and MIN. DET is a toss up, and LAR should be an easy victory.

There are still many good edges out there. Zach Harrison of Ohio St. and Will McDonald IV of Iowa St. are both good prospects that will likely go in the second round. Jared Verse of Florida St. is a mid-late first rounder

0 points
0
0
stockholder's picture

December 11, 2022 at 01:17 pm

La Porta - 5th and a 7th. Rice can block. Tillman is another over 6 foot. But Hyde took off the top of the Defense.
We're at #12 currently. A win in Houston puts us at 15. Home advantage.

-1 points
0
1
jannes bjornson's picture

December 11, 2022 at 09:54 am

McGuire from Missouri. 3rd-4th.

0 points
0
0
PackyCheese500's picture

December 11, 2022 at 08:43 am

Darnell Washington of Georgia is an amazing blocker! Have you watched him in the SEC championship? Look it up. He neutralizes edge rushers BJ Ojiulari (#18) and Ali Gaye (#11), both of whom are 2023 draft prospects, and Ojulari is considered as a first rounder. Tucker Kraft of South Dakota St. is not far behind. Michael Mayer of Norte Dame and Dalton Kincaid of Utah are good-enough blockers.

0 points
0
0
stockholder's picture

December 11, 2022 at 01:22 pm

Michael Mayer of Norte Dame and Dalton Kincaid of Utah are good-enough blockers. Both gone by the end of the 2nd. Washington included.

0 points
1
1
PackyCheese500's picture

December 11, 2022 at 06:26 pm

Yes. That’s why we need to get one of them

0 points
0
0
Since'61's picture

December 10, 2022 at 09:06 pm

Players are assets in the teams portfolio. Evaluate each asset based on their risk/reward or return. With older players there comes a time to trade them or cut them loose as they are more likely to contribute less due to injuries versus younger players who offer more upside. Yes older players have experience but good coaching (which the Packers desperately need) can mitigate that factor for the younger players. Besides when older players are injured their experience becomes significantly less relevant.

It's time for the Packers t move on from Rodgers, Cobb. Watkins, Amos, Crosby, Lewis, Amos and Bak. If it's possible I would prefer to retain Jones because he is still a game changer and he would be a valuable player for Love to have in his first year as a starter. I would also keep Clark as our anchor on a young DL. An offense with Jones and Watson as the primary playmakers with Toure and Dillon as the #2s in their respective position groups and a healthy OL should be very effective even with Love in his first season as a starter. Hire an actual NFL DC and the Packers defense could improve next season and keep the Packers in the playoff hunt for real in 2023. By 2024 with additional cap space and another draft class the Packers could return to serious contention again.

I'm not sure how this would work out cap wise but I believe that moving on from Rodgers is the key to enable any major cap savings and the development of our younger players. Plus betting on Rodger again next season does not appear to be a high return probability. There is the higher risk of injury again and the more likely probability of further decline in his physical talents. Take the hits, move on and embrace the next era of Packer football. Thanks, Since '61

11 points
11
0
Thegreatreynoldo's picture

December 10, 2022 at 09:51 pm

I don't really want to write the rebuild/retool edition to this article in the comments, but I think GB might have to extend some of those old players to get the cap space necessary to jettison AR, play the old guys for a year, and then start trading them off in a subsequent season.

It might mean giving Love a terrible team. No Bakh, maybe Jenkins walks if he is expensive, no TEs and perhaps no Aaron Jones. He would have Watson, Doubs, Toure, rookie, rookie/wire pick up cheap veteran. He'd have Nijman, Runyan, Myers, Newman/Hanson or Rhyan, and Tom. Maybe Caleb Jones or Rasheed Walker just needed a year and Tom can be moved to guard or center. GB would have a draft, but there would be issues on defense as well.

3 points
3
0
PackyCheese500's picture

December 10, 2022 at 09:57 pm

If I am correct, we just need 8.6m of cap space to trade AR. Being just .57m over the cap in 2023 as things currently stand, why would we need to extend everyone? Trading them would give us cap space as well.

2 points
4
2
Thegreatreynoldo's picture

December 10, 2022 at 10:27 pm

$8.67M sounds correct. I wrote a long explanation above which I hope is coherent.

2 points
2
0
dobber's picture

December 12, 2022 at 08:11 am

If there's a telling reason to keep 12 on the field down the stretch, it's to get him playing well with the young WR to...
1. ...accelerate the learning curve of young WR.
2. ...show he's not washed up for any desperate GMs and owners out there who aren't smart enough to see what's happening with guys like Wilson, Ryan, Stafford, and others, and still might be willing to part with meaningful draft picks to help accelerate the Packers' rebuild.

2 points
2
0
Coldworld's picture

December 12, 2022 at 08:30 am

Our own leader, Murphy, is more likely to use it to justify keeping him and lock in likely wasting the rookie contracts of Watson and co. in doing so.

0 points
0
0
Coldworld's picture

December 11, 2022 at 09:28 am

This dilemma has been brewing since we opted to keep Rodgers. There really are three options.

One: Rodgers plus a roster of the sort you set out, where we see a loss of other difference makers and holes or poor depth for 3 maybe 4 years due to a dead cap mountain. I suppose the hope would be that the upside from recent drafts would carry us. Frankly, I think that’s only a hope sustainable with blind optimism. It reminds me of where we were by the end of McCarthy, but with the added massive handicap of a huge dead cap burden that, as you say, gets worse and for longer if we keep Rodgers into next season. Rodgers is good, but we know he’s not that good and, if you don’t know, you’ve been asleep for at least three years (eyes open or not).

Two: Love (or a draft pick) with a sort of half way house if as many good players we can keep while Rodgers and others dead cap works out, so spreading the pain over a couple of seasons. I think this is daft. It won’t be enough to get us anywhere and will waste the good, cheap years of young talent.

Three: we bite the bullet, move on from Rodgers and convert any late 20s talent into picks and savings. We probably can’t get that much in picks due to the contracts, but we can wash the cap constipation out and be in a position where we can start to build around the likes of Watson and Doubs. That would likely mean a bad team next year and would be painful. That is probably what it takes to be in contention by the middle of the decade.

This situation was much more manageable in March than it is now. The rational choice was to move on then. We are not likely to be good for a while now, the only question is how long we are willing to accept not being so? In my mind a year or two striving for about 50 percent wins is worth nothing unless it’s clearly setting us up to be able to add talent once the resources free up.

To me the willingness to go further down the Rodgers path makes no sense for either side. Whether Love is good or replaced, the chance to compete no longer runs through Rodgers. It’s time to go young and take the hope of getting better over clinging to past should-have-beens. Your piece really illustrates the scale of the delusion that prevented us from taking the wise choice last winter. Let’s hope we collectively open our eyes and head that off before it gets significantly worse.

2 points
2
0
PackyCheese500's picture

December 11, 2022 at 09:53 am

Bite the bullet. You'd be surprised for what we could get for players like Kenny Clark and Preston Smith. Both would have cap hits of around 3.1m, and we coudl probably get a second and a fourth, respectively. Jenkins too, if we tag-and-trade him, we could probably get a second as well. Rodgers we coudl get as much as a first for if the team is desperate enough for a good QB (like the Jets)

-1 points
2
3
13TimeChamps's picture

December 11, 2022 at 01:09 pm

So if I'm reading your multiple posts correctly...

You want to get rid of Rodgers, Jones, Bakh, Jenkins, Clark, Douglass, Campbell and PSmith...am I forgetting anyone? Then you want to replace all this proven NFL talent with draft picks, because we all know that draft picks always pan out. And then, magically, by 2024 we will be contenders again.

There is a reason there are professionals making these decisions....

3 points
3
0
PackyCheese500's picture

December 11, 2022 at 07:04 pm

Essentially, yes. Trading Kenny Clark and De'Vondre Campbell would be optional, but everyone else I would opt to get rid of. Remember that Aaron Jones is 28 and we need the cap relief. Preston Smith is 30. We don't have the cap space to pay Jenkins, so we might as well trade him rather than just let him walk. Douglas is likely a fluke, and for Bakhtiari, we need the cap relief from cutting him and he's too unreliable with injuries. I wouldn't be surprised if he retires. Rodgers is aging; he isn't our future, and we could get some pretty handsome compensation for him in a trade.

If we end up retaining Clark, which I would also be completely happy with, I believe we should convert him full-time to a 3-4 Defensive End. That will allow him to have a bigger impact as a pass rusher. 313 lbs is actually on the small side for a Nose Tackle. In 2024, we should draft a designated Nose Tackle who is heavier than Clark to rotate with Slaton. This will help with the run D as well.

For draft picks, Gutey actually has had not a bad record. The timing works well because the 2023 draft is expected to be one of the deepest and highest-quality drafts in a long time. We also need to ensure we have the right coaches so we can properly develop our players. While it is true that not all players work out, players drafted higher have a much better success rate in the NFL.

My point is that if we get rid of all of lots of the expensive veterans now, we will have over 100m of cap space in 2024, which we can use to sign impactful free agents, in addition to having young cheap talented players from the 2022 and '23 drafts. We should use '22 and '23 to lay the foundation for the next era of Packers football.

This is not my concept of a rebuild; This is the same method the Bills used to transform themselves from perennial bottom-feeders to now Super Bowl contenders. They traded away Robert Woods, Sammy Watkins, Stephon Gilmore, and let others walk so to free up their future cap and then drafted Josh Allen in the following draft to be their future QB. This is also what the Bears are doing; they traded away Khalil Mack, Robert Quinn, and Roquan Smith and let others like Allen Robinson walk in FA. Next year, they have 102m of cap space, by far the most in the league. They will likely be some form of a contender next year, and have an extremely bright future.

For us, I think Love has a great chance of being our future at QB (at least better than any 2023 prospect we could get). It would take a down year in 2023, much like the Bears this year, but we won't be doing much anyway in 2023 regardless, even if we went all in. Then we can start anew in 2024.

1 points
1
0
13TimeChamps's picture

December 11, 2022 at 07:50 pm

We'll have to agree to disagree. While I agree trading Rodgers...more so his contract...if possible would be advantageous to moving forward, I would never trade proven NFL talent, certainly not on the scale you are suggesting, for unproven draft picks. Why would you want to surround Jordan Love with unproven draft picks. That makes no sense to me.

You keep bringing up Chicago. How many times have they gone the "rebuild" route? Jacksonville, Houston, Cleveland? Different coaches, different GM's, different QB's, perennial high draft picks. How many times has it worked out?

I think fans are overreacting to one off year. Hopefully, the FO won't and gut a team that won 13 games the last 3 years.

1 points
1
0
PackyCheese500's picture

December 11, 2022 at 08:35 pm

Yes, but remember Poles was just hired as the Bears’ GM in the off-season. You can’t judge him by his predecessors. Same with Brandon Beane and Buffalo. While I despise the Bears, I respect their organization.

I view 2023 as a changing of the Guard. We need to get rid of Bak and Jones not for draft capital but for basic salary cap necessity. It makes no sense to extend a 28 year old RB and a 30+ yr old LT. I see Tom replacing Bak at LT. It also could be that I have already done my research and found 2023 draft prospects I really like. O’Cyrus Torrence of Florida is an excellent IOL prospect in the first round who both offers high upside but could start day 1. He could replace Jenkins immediately. Other than those, not a lot would change. You do make a good point, and that is why I would elect to keep Lewis and Cobb (or Lazard instead of Cobb if he will accept a team friendly deal) for one more year: To provide veteran experience and off the field leadership. They would also be very cheap, too. In general, though, I think it is time to end the chapter of the Rodgers Packers and start anew, in some form or another,

This is not the same team that won 13 games in ‘21; we don’t have Davante Adams (that is a biggie), Zadarius Smith, and MVS, and others, like Bakh, P. Smith and Amos are getting older and are or will be soon on the decline.

Let’s agree to disagree though. We can agree on at least one thing: Go Pack Go!

1 points
1
0
Oppy's picture

December 11, 2022 at 12:41 pm

"It might mean giving Love a terrible team". I appreciate that you have a full grasp of implications and see the light at the end of the dark tunnel.

If that's what's necessary for long term growth, so be it.

One thing I absolutely hate is how many fans reflexively scream, "be careful what you wish for", or, "You have no idea how many games we'd lose if..." whenever somebody talks about affecting change for the future.

Some of us are adults and understand that sometimes doing what's in the best interests of long-termhealth is uncomfortable in the short-term.

2 points
3
1
Coldworld's picture

December 11, 2022 at 03:11 pm

Imagine how long and how often we will be losing if we continue this course. The league has left us behind with our as yet unpaid for yesterdays already.

2 points
3
1
dobber's picture

December 12, 2022 at 08:06 am

You mean all those people who said, "they'll be lucky to win 6 games without Rodgers"?

Well...

2 points
2
0
Coldworld's picture

December 12, 2022 at 08:37 am

It’s not Rodgers per se, it’s this cap position with that incredible extension and this roster overlaid with an unwillingness to see that Rodgers’ best years are behind us and had better rosters.

The past is the one one place money can’t get you to. We need to stop chasing it and reacquire some perspective before we screw our future completely by cap enforced roster inflexibility through Watson’s entire rookie contract.

Imagine how we would feel if we were in the same position with Love or even Etling. Then go back and think how many games we likely lose with one of them that we won. Maybe 2? Rodgers isn’t the difference, it’s the emergence of youth and talent. If Rodgers weren’t here, our cap would be freeing up next year. The whole horizon would be different and in synch with the young talent on this roster.

By paying that money to Rodgers we are suffocating upside with out gaining enough to counter that this year and more so next. It’s madness, no more, no less, even if Rodgers maintains his current level of personal play.

1 points
1
0
Oppy's picture

December 11, 2022 at 12:45 pm

What is really maddening is this team was already being rebuilt for a smooth(er) transition to Love, but many of the financial fiascos we will now face moving forward are due to a complete 180 degree shift in team management when the Packers (most likely, Murphy) decided to pull the rug on the transition plan and extend Rodgers instead of shipping him out.

Besides the massive cap implications of Rodgers' hostage-holding contract, a bevy of back loaded contract extensions / renegotiations happened in the wake in what I can only assume was an attempt to keep Rodgers happy with his surrounding veteran team- at the expense of the continued rebuild for the future.

4 points
4
0
splitpea1's picture

December 10, 2022 at 10:23 pm

The "Rebuild/Reload" edition sounds a lot more fun than wading through these conundrums....

Questionable coaching and not giving younger players enough snaps are making these decisions much more difficult to forecast. A couple of veterans may retire or choose to play elsewhere, anyway.

I think the Packers can contend for a playoff spot (but I'm not willing to go any further) next season with at least one obvious coaching change, bounce backs from younger veterans, and like you said, a couple of solid draft picks who are ready to contribute almost immediately. Also agree on a subsequent comment about Lazard: he's a valuable player in this offense and needs to be retained.

6 points
6
0
PackyCheese500's picture

December 10, 2022 at 10:27 pm

If it is practical cap-wise, he should be retained. Remember, he will be 28 next offseason. They can contend for the playoffs if all goes well and if Barry is replaced. The 2023 draft will be the ultimate meter of success for how 2023 goes.

Personally, I think Bakhtiari will retire. What else does he have to play for, especially with all he's been through injury wise. He is financially set.

-1 points
2
3
Thegreatreynoldo's picture

December 10, 2022 at 10:43 pm

Yes, but a lot would have to go well, and injuries would have to be minimal. I don't see enough cap room to shore up any deficiencies should they arise due to injury or misevaluation (or coaching). Perhaps Gute can find some more midseason waiver wire guys like Douglas who arrive with low price tags.

3 points
3
0
croatpackfan's picture

December 11, 2022 at 04:26 am

Thanks TGR for the article and aditional explanation.

Only conclusion I can get from the article and discussion is that Packers are completely screwed and the only true exit from the situation is to trade ACR, which will never happened - all those statements from MLF and Brian Gutekunst how they want ACR to come back for 2023 is maybe just fog to cover trade, but we all forget 2 important things. There is no no trade clause in the contract, but ACR can screw the trade by announcing retirement. After trade fails, he can come back and say that he change the mind and want to play another season (remember? Bret Favre game).

To remind all who put hope in ACR statements, how those statements are easily changeable:
- I will never again play for Packers
- I have no intention to play for team in rebuild
- I want to finish my career in Green Bay
- I was surprised with Davante decision to leave, when I was signing this new contract, I thought he will stay (he sign his contract 2 to 3 days after Davante refused last Packers offer)
- "Are you vaccinated?" "Yeah, I'm immunized!"

So what we can expect from ACR?

Nobody knows.

I'm all for new era in Packers history. And I have one message for Mark Murphy, if he would ever read Cheesehead tv (and he should): IT IS NOT WHAT YOU ACHIEVED, IT IS WHAT YOU LEFT WHEN YOU DONE!

1 points
3
2
PackyCheese500's picture

December 11, 2022 at 07:09 pm

Even if it is about what you have achieved, I think only winning 2 Super Bowls with 30 years of HOF-caliber QB play from Brett Favre and Aaron Rodgers speaks for itself, doesn't it?

1 points
1
0
egbertsouse's picture

December 11, 2022 at 08:26 am

I disagree with your premise that they will contend by signing the same old JAGs who are not contending this year. Even this incredibly incompetent FO wouldn’t be that deluded, would they?

GB’s problem is that they are loaded with overpaid underperformers. Players that are paid like Top 5 or Top 10 guys but barely break the Top 25 or 30 in performance. Time to cut bait with those guys, not re-sign them. Then, either replace them them with players who perform or bargain bin scrubs who are cheap.

5 points
5
0
PackyCheese500's picture

December 11, 2022 at 08:44 am

Well said. Why would we retain this currently 5-8 roster just to suck more?

2 points
4
2
Coldworld's picture

December 11, 2022 at 09:41 am

Lol, we can’t retain this roster. We can only lose talent and hope some develops. It’s a recipe for stasis at best. That’s why it’s not a plausible strategy at all.

1 points
1
0
croatpackfan's picture

December 11, 2022 at 09:05 am

"Even this incredibly incompetent FO wouldn’t be that deluded, would they?"

Khhm, khm, khm... they could!

2 points
2
0
Thegreatreynoldo's picture

December 11, 2022 at 09:25 am

Thumbs from me. I disagree with the notion that this team can contend by signing some or many of its UFAs. At least, I find it unlikely.

7 first round picks on defense last year. Is it personnel, coaching, culture, or some combination? Could a new DC get this defense into the top 10? With a top 10 draft pick? I don't know.

Can the offense go with Watson, Doubs, Toure, and a Bakh and Jenkins another year removed from injury? RBs are good. TE is a shambles. If you add the 42nd pick in the draft to it, and retain Lazard or some other FA wide receiver? I don't know.

AR decides if he is playing in GB and no one else. If some team he loves woos him like SF, would he play nice? GB probably needs to maintain a good relationship especially if AR plays for GB in 2023 because his 2024 contract is ugly. If AR returns, I don't think GB can afford to have a fire sale. Simple as that.

I think too many things would have to go well, but I think there is a non-zero chance of contending.

3 points
3
0
PackyCheese500's picture

December 11, 2022 at 09:58 am

In 2023, there is a miniscule chance of contending. If we use 2023 as a "wash" year to purge our cap of all the big hits and trade away our veterans for draft picks and have a haul of a 2023 draft, then we will have a strong core of young, cheap talented players and 100m+ cap space in '24 so we can contend then. We must sacrifice our little odds of contending in 2023 to drastically improve our odds of contending in 2024 and beyond.

I see the Jets as AR's best destination. He knows and respects their HC Saleh, and he is already familiar with a LaFleur offense. They are also in desperate need of a good QB.

Watson, Doubs, and Toure and one other 2nd-3rd round pick in 2023 would be ideal. Lazard may be too expensive to retain given the price of WRs these days. If he accepted a team friendly deal, perhaps. Dillon and Goodson give us something to build on for RB; we should contribute a day 3 pick to the RB room. TE we need to address early and late in the draft.

0 points
3
3
Guam's picture

December 11, 2022 at 09:18 am

Great article TGR - thank you for your hard work.

If I understood your article and the comments, the Packers are going to be held hostage by Rodgers in 2023 and his choices will drive most of the personnel decisions by the Packer FO. (1) If Rodgers decides to play for the Packers, the Packers will have to lose some players from an already questionable roster to accommodate his contract and almost by definition not be a contender; (2) if he agrees to a trade (presumably to a contender since he doesn't want to be part of a rebuild), the trade will have to be after the start of the new year when the Packers will have already had to cut/trade several players to get under the new year cap; or (3) he retires after the start of the new year and the Packers will still have had to cut/trade several players to get under the new year cap; or (4) he retires prior to the start of the new year and gives the Packers considerable flexibility with the 2023 roster.

If I had to guess, I think it will be option #2 since he doesn't want to play for a rebuilding team and that is precisely what the Packers will be in 2023. And I think there is no chance of #4 happening since Rodgers will take time to make his decision and will not forego his big 2023 payout. And that means Love will have an even weaker roster for his first year as a starter in Green Bay.

You were spot on with your recommendation that they should have traded him to Denver last year TGR. What a terrible decision by Murphy to cede management control to a player.

4 points
4
0
Thegreatreynoldo's picture

December 11, 2022 at 09:44 am

You're very kind.

Option 5: AR decides to retires, agrees to re-write his contract to eliminate the option bonus, and retires after June to accommodate the Packers. His dead drops to $15M in 2023 and $24M in 2024. Those new contract terms could be agreed to prior to the start of the new league year and sent in officially. It would drop his 2023 cap number to $16.995M and provide $14.625M in cap relief. It would become easy for the Packers to get under the cap limit. When he puts in his retirement papers June 2nd, GB would get another $1.165M in cap relief. All that has to happen is that AR decides to forego $59M and change guaranteed because it just isn't worth it to him. How much money does he need? I think I'd have a hard time letting almost $60M slide unless I was a billionaire, and probably a multi-billionaire. A trade is a good option, but this option is right up there with the trade option. Depends on what GB gets in return for AR, perhaps. Option 5 is a really good option/dream.

Option 6: AR returns and GB extends the crap out of Bakh, Clark, Jones, Jaire, Preston, and can keep them all, while signing Nijman to the RFA tender, and signing Lazard and Jenkins. Makes 2024 awkward - okay more like being in a vise.

2 points
2
0
PackyCheese500's picture

December 11, 2022 at 07:12 pm

Trade is my favorite option, especially since the Jets have the cap apparatus to take on Rodgers' contract and for what it could get us in return.

Option 6 would screw us for the next 5 years as least and be like a return to the '70s. The worst part is that we wouldn't even have a real chance at winning a Championship. If we did, I see how it could make some sense, but we don't, not with this currently 5-8 roster. We would establish ourselves as perennial bottom-feeders, like the Lions were for so many years.

2 points
2
0
TarynsEyes's picture

December 11, 2022 at 10:15 am

When they gave in to Rodgers with that contract, it put into motion the rebuild that many refuse to see inevitably happening. Cut, trade any player you can to get the salary cap in a healthy place to look at 2024 regardless who the QB is because whomever it is will be playing with little.

I see no reason to attempt a reconfiguration for this coming season to retain what has already lost multiple times already when their best has provided failure in the postseason, and their regular season win totals meaningless.

Even if they can get the salary cap fixed, and all is looking glorious again, they still have the main nemesis to deal with, and it isn't Rodgers. Bad coaching, led by an overrated HC negates all in the end. And that has been the main bane since the last SB victory.

Is it players or coaches? At this point, it doesn't matter the selection. Get rid of the coaches and as many players possible, and start the search for new coaching and players for 2024. The time and effort to fix all that is broken for 2023 is a waste of time. Forget next season, as it's already a lost one, move on to a greener pasture.

4 points
5
1
PackerGravy's picture

December 11, 2022 at 12:06 pm

Wow good work! that was like math class, now I need a nap 😴

2 points
2
0
HarryHodag's picture

December 11, 2022 at 03:45 pm

While the work by Reynaldo is outstanding, so much is riding on Aaron Rodgers. There's not a doubt in my mind that Rodgers would become a lead commentator/studio presence if he chooses to retire and pursue TV broadcasting. He is tailor-made for that. That is very lucrative for the right person.

I just watched the Lions take down the Vikings. I really don't know how the current Packers team can compete against either one of those franchises next year. At some point the Packers are going to have to rebuild as painful as that is and it might well be best sooner than later.

2 points
2
0
stockholder's picture

December 11, 2022 at 04:25 pm

Lions have 3 #1 OL= RT, C, LT. The TEs are blockers.
The Defense is DE,NT,DT, Rush. WLb, MLB, SS, FS, LCB RCB NS //

0 points
0
0
PackyCheese500's picture

December 11, 2022 at 07:17 pm

The Lions have built around their trenches. They have one of the best O-lines in football; that's why their offense, Jamaal Williams, and Jared Goff have been so good. Aidan Hutchinson is looking like a beast, and Jeff Okudah has finally emerged.

0 points
0
0
PackyCheese500's picture

December 11, 2022 at 07:15 pm

Embrace the rebuild now and get it over with so we can return ourselves to contention by 2024 at the earliest.

-1 points
2
3
EnemyTerritory's picture

December 11, 2022 at 04:01 pm

Looking forward to rebuild/reload. This team is not a contender in 24. Might struggle to take second or third inNFC North.

1 points
2
1
PackyCheese500's picture

December 11, 2022 at 07:14 pm

Not in '23. Perhaps in '24, we will see what the FO decides

-1 points
0
1
stockholder's picture

December 11, 2022 at 11:28 pm

This team needs more offense. You won't; and didn't get enough out of Watkins ,Cobb, and Amari Rodgers.
Throw in the TEs. - Will Tonyan ever live up to a new contract? Lewis just a blocker? And DeGuara seriously?
If the DL is last in NFL stats. - Isn't that the Fix?

0 points
1
1
Coldworld's picture

December 12, 2022 at 08:50 am

The D is broken but has some good parts. We declined to face up to that. Just as we declined to face up to the fact that the veterans were not good enough to get it done on O. We are abysmally coached and led.

0 points
0
0
stockholder's picture

December 12, 2022 at 12:01 pm

I don't think the defense is as Broken as you think. It's Barry. I'd sign them all but Lowrey.
With the Vikings, Lions and Bears stacking the Offense. The Packers MUST DO THE SAME!!
#1. Jalin Hyatt WR 6-0, 180. Will take the Top off any Defense
#2. Rashee Rice. WR 6'3. 210.
#3 Dalton Kincaid TE 6-6, 245 Think Kittle!
#4. Sam Laporta TE 6-4, 250.
Comp pick for MVS. - Olusegun Oluwatimi C 6-2, 310
#5 Taulia Tagovailoa. QB. Maryland. The Next Drew Bees / Sonny Jorganson

1 points
2
1
EnemyTerritory's picture

December 12, 2022 at 01:23 pm

My bad. Lost track of the year. I meant 2023 not 2024.

0 points
0
0
Eeeen's picture

December 11, 2022 at 10:08 pm

2023 depends on Rodgers. Best case scenario, 2022 was a fluke due to the WR shakeup at the beginning of the year and then Rodgers breaking his thumb. Lost 4 one score games and 2 ten point games. I don't see that as being as far off from competing as other comments on here.

They're not trading Aaron Rodgers unless he asks them for it which seems unlikely. He seems to want to retire a Packer despite some of the fanbase who don't seem to want that.

Gutekunst needs to get some real immediate impact from his draft class though. Now seems to be a really good time to go get another WR or a TE to take some pressure off Christian Watson and put better skill players on the field. Can't be wasting a lot more draft capital on defense. Going to need Quay and Wyatt to take some massive steps forward too.

If Rodgers thumb was as big of an issue as it seems, you could be alright in 2023 even with returning the majority of the roster. Even with the broken thumb you could easily be 8-5 now if you just beat the Giants, Commanders and Lions. Despite the injuries, 13 points decided 3 games.

-1 points
1
2
BirdDogUni's picture

December 12, 2022 at 09:33 am

James (TGR) - You are a beast! Under-appreciated asset of CHTV... We're not worthy!

I will not profess to know what this organization should do. We all have hind-sight and see the many mistakes this management team have made to produce the pile of dung we'll have to sort though before we even play a game in '23...

Common sense tells me:

No matter who plays QB we have to have an OL that will give whoever our QB a chance to make plays.

No matter who our DC is, we have to be able to stop the run and control the LOS when we're on defense.

No matter what, we have to have a pass rush...

I don't trust the FO to fix the problems they've created for us, but I also don't see the FO personnel going anywhere.

Personally, I'm going to worry about things I can control and the Green Bay Packers will eventually sort themselves out!

Go Pack Go!

Great Job James!

1 points
1
0
Thegreatreynoldo's picture

December 13, 2022 at 02:17 am

The trenches aren't sexy, but I think you have something. Bakh's knee is an unknown, and I am not a doctor. I will just say I am not anxious to trade or release him. I can't say I would double down so much as to extend him, but I do not rule that thought out.

Keeping Jenkins should be important to GB. A lot of the guys who are not in the trenches are newly signed and don't offer much cap relief if traded or released anyway.

Keep Gary. Preston is locked up, as are Campbell and Quay. Need DL help but they have no money, so probably has to come from the draft.

0 points
0
0