Let's just make this easy on everyone. This is who is on the books for next year. I have only included their maximum cap hit.
Allen, RJ - $60,000
Alvarez, Pablo - $63,045.09
Ballouchy, Mehdi - $83,250
Brandt, Conor - $50,000
Brovsky, Jeb - $129,125
Diskerud, Mix - $436,250
Grabavoy, Ned - $215,000
Hernandez, Jason - $185,000
Iraola, Andoni - $200,004
Jacobsen, Andrew - $150,000
Johansen, Eirik - $50,004
Lampard, Frank - $436,250
McNamara, Tom - $71,500
Mena, Jefferson - $211,400
Mullins, Patrick - $110,000
Pirlo, Andrea - $436,250
Poku, Kwadwo - $63,045.09
Saunders, Josh - $90,000
Shelton, Khiry - $87,500
Taylor, Tony - $84,375
Velasquez, Seba - $60,000
Villa, David - $436,250
Wingert, Chris - $215,000
That's 23 players. I have left Calle, Facey, Meara, Angelino and Watson-Siriboe off of this list. Only the top 20 salaries count against the cap. For my math, I am going to assume that one of Grabavoy/Wingert are released using our annual cap relief clause. You could assume that an Alvarez or Johansen may also be gone, but I won't do that just yet. So, that leaves us with an initial cap total right now of $3,362,154. With the new CBA, the salary cap rises by $217,000 per year.
The Salary Cap for 2016 should be roughly $3,707,000 next year. That leaves us with $344,846 to spend before EDS Loanees or allocation money is considered. It was mentioned before that we could receive about $250,000 of allocation money for missing the playoffs. That leads me to believe that we should have about $600,000 worth of cap flexibility to work with. There will be a first round draft pick to account for, so that is roughly $90,000. From there, we will have to pay for EDS Loanees plus any free agents with the remaining $500,000.
I don't know how much yo ucan really improve this team with $500,000. I think our best hope is to get ONE monster CB signing at a high (MLS) cost.