w87r Colts Offseason and Mock **Update 2.0 w/extensions(Stafford Edition)

[w87r]

Colts Cap Space:$68.6m(Spotrac)

(62 current active players)

Release Jack Doyle - $4.35m savings

Restructure Ryan Kelly - $6.75m savings

 

New Cap Space: $79.7m

 

Re-signings:

Dulin $850k(ERFA already rumored to be done)

Stallworth $850k(ERFA already rumored to be done)

Hilton $9m

Houston $9m

Autry $6m

Rhodes $7m

Carrie $1m

Hunt $1m

Odum $2.2m RFA original round tender(RoFR)

Pascal $2.2m RFA original round tender(RoFR)

Alie-Cox $2.2m RFA original round tender(RoFR)

Muhammed $4m

Burton $3m

 

13 players added(so 13x$780k(average est) =$10.1m)

 

Signings $48.3m - $10.1m(players that fall off top 51 salary cap) = $38.2m top 51 cap hit

 

New top 51 cap space: $41.5m

 

Trade:

Matt Stafford for #21, 2021 4th, 2022 3rd(can turn into 2nd) $20m cap hit

 

FA signings:

Cam Robinson 2yrs $20m

AJ Green 1yr $6m

 

Additions $36m - $2.4m(3 players fall off of top 51) = $33.6

 

Top 51 Cap Space: $7.9m

 

Draft picks:

2nd round - $972k - Asante Samuels Jr CB

3rd round - $809k - Spencer Brown OT

5th round - $708k - Nico Collins WR

6th round - $687k - Shawn Davis S

7th round - $673k - Luke Farrell TE

 

Top 51 Cap Space after Draft: $6.2(5th-7th don't make enough to be in top 51 cap space)

 

 

**Still a lot to research on Draft placement of players.

 

81 players on roster at this point

[2006Coltsbestever]

22 minutes ago, w87r said:

Colts Cap Space:$68.6m(Spotrac)

(62 current active players)

Release Jack Doyle - $4.35m savings

Restructure Ryan Kelly - $6.75m savings

 

New Cap Space: $79.7m

 

Re-signings:

Dulin $850k(ERFA already rumored to be done)

Stallworth $850k(ERFA already rumored to be done)

Hilton $9m

Houston $9m

Autry $6m

Rhodes $7m

Carrie $1m

Hunt $1m

Odum $2.2m RFA original round tender(RoFR)

Pascal $2.2m RFA original round tender(RoFR)

Alie-Cox $2.2m RFA original round tender(RoFR)

Muhammed $4m

Burton $3m

 

13 players added(so 13x$780k(average est) =$10.1m)

 

Signings $48.3m - $10.1m(players that fall off top 51 salary cap) = $38.2m top 51 cap hit

 

New top 51 cap space: $41.5m

 

Trade:

Matt Stafford for #21, 2021 4th, 2022 3rd(can turn into 2nd) $20m cap hit

 

FA signings:

Cam Robinson 2yrs $20m

AJ Green 1yr $6m

 

Additions $36m - $2.4m(3 players fall off of top 51) = $33.6

 

Top 51 Cap Space: $7.9m

 

Draft picks:

2nd round - $972k - Asante Samuels Jr CB

3rd round - $809k - Spencer Brown OT

5th round - $708k - Nico Collins WR

6th round - $687k - Shawn Davis S

7th round - $673k - Luke Farrell TE

 

Top 51 Cap Space after Draft: $10.4(5th-7th don't make enough to be in top 51 cap space)

 

 

**Still a lot to research on Draft placement of players.

 

81 players on roster at this point

Between you and @EastStreet, I am doing this  - great stuff by the way. 

[Fluke_33]

I’d love it if all that happened. 

[2006Coltsbestever]

1 minute ago, Fluke_33 said:

I’d love it if all that happened. 

Yeah I like where @w87r was going with this.

[DaColts85]

I would like this. Can Robinson is still young so hopefully having Nelson next to him makes him a little better. 
 

AJ might have a good year left in him but if we bring everyone back I would go without Green and allow the youth to get better. Just me personally though. 

[w87r]

2 hours ago, 2006Coltsbestever said:

Between you and @EastStreet, I am doing this  - great stuff by the way. 

 

1 hour ago, Fluke_33 said:

I’d love it if all that happened. 

 

58 minutes ago, DaColts85 said:

I would like this. Can Robinson is still young so hopefully having Nelson next to him makes him a little better. 
 

AJ might have a good year left in him but if we bring everyone back I would go without Green and allow the youth to get better. Just me personally though. 

Thanks

 

I had to reupdate the final salary cap, AJ Green was late add after I sae how much cap space was left after draft.

 

$6.2 cap space for in season spending.

[w87r]

I plan on doing another one with Darnold as QB.

 

Im in the process of getting my house on the market this week. So we will see hie fast that one comes.

[Smonroe]

Nice @w87r  including the draft.  Not sure we need Houston back and I’m not sure what Green has left.  But I’d love that action.

 

First though, please CB, make the deal!

[w87r]

3 minutes ago, Smonroe said:

Nice @w87r  including the draft.  Not sure we need Houston back and I’m not sure what Green has left.  But I’d love that action.

 

First though, please CB, make the deal!

Thanks.

 

 

Houston had a very good season this year. I personally would like to see him back, give our young guys 1 more year to see if they develop.

 

Green was a late throw in, he could be replaced by a FA at another position of need. Who/ what position would you replace him with?

[Smonroe]

11 minutes ago, w87r said:

Thanks.

 

 

Houston had a very good season this year. I personally would like to see him back, give our young guys 1 more year to see if they develop.

 

Green was a late throw in, he could be replaced by a FA at another position of need. Who/ what position would you replace him with?

Personally, I want TY back, as you did in your write up.  TY, Pittman, Campbell, Pascal, and probably Dulin, Patmon or Harris make the team.  But, if they could afford it I’d love to get Robinson.  

[w87r]

48 minutes ago, Smonroe said:

Personally, I want TY back, as you did in your write up.  TY, Pittman, Campbell, Pascal, and probably Dulin, Patmon or Harris make the team.  But, if they could afford it I’d love to get Robinson.  

Don't see us being able to afford Robinson, would be nice though.

[EastStreet]

6 hours ago, 2006Coltsbestever said:

Between you and @EastStreet, I am doing this  - great stuff by the way. 

I've yet to dig in on the draft prospects. I'm still late on posting some RZ data, and hope to get that out this week. Then I'm going to jump into the draft stuff. I did look at roster in terms of % of FA snaps, and also % of snaps by questionable performers. Figured I'd do that and get a better understanding of our needs prior digging in on the draft and roster move stuff. 

 

It's going to be a very very interesting year. Very messy in terms of pushes and pulls. 

[OhioColt]

Nico really see going in Round 2 NLT 3

[w87r]

1 minute ago, OhioColt said:

Nico really see going in Round 2 NLT 3

Could be, draft prospects evaluations still need to be hit, mostly focused on re-signs and other pickups. Draft picks are just shot in the dark as of now.

[richard pallo]

I like every thing you did with the exception of the FA signings.  Instead of Robinson and especially Green I would spend the money primarily on a WR1 for Stafford to throw too.  Maybe we could sign a G as well similar to how we signed Glowinski if we still had some money.  I would draft a LT at 2 and see if he can beat out Q.  If not put Q there and let the new G from FA take Q's spot or one of our other young guards on the roster.  Hopefully the new LT can step right in.  I still think Doyle is an asset to the team.  I would keep him over Mohammed.  

[stitches]

Good effort again, 

 

Some slight things I don't love - Cam Robinson is not very good IMO. I personally wouldn't give him this contract. The second one - Asante Samuels probably won't get past the arm-length threshold, like Hilton from your other thread. 

[w87r]

Colts Cap Space:$68.6m(Spotrac)

(62 current active players)

Release Jack Doyle - $4.35m savings

Restructure Ryan Kelly - $6.75m savings

 

New Cap Space: $79.7m

 

Re-signings:

Dulin $850k(ERFA already rumored to be done)

Stallworth $850k(ERFA already rumored to be done)

Hilton $9m

Houston $9m

Autry $6m

Rhodes $7m

Carrie $1m

Hunt $1m

Odum $2.2m RFA original round tender(RoFR)

Pascal $2.2m RFA original round tender(RoFR)

Alie-Cox $2.2m RFA original round tender(RoFR)

Burton $3m

 

12 players added(so 12x$780k(average est) =$9.4m)

 

Signings $44.3m - $9.4m(players that fall off top 51 salary cap) = $34.9m top 51 cap hit

 

New top 51 cap space: $44.8m

 

Extensions:

Darius Leonard:(4 years $64m $38.47m guaranteed(2021 base + 2021 RB, 2022/2023 numbers))

2021:$1.47m base, $838k SB, $5m RB = $7.3m ~ guaranteed

2022:$5m base, $10m RB = $15m ~ guaranteed

2023: $10m base, $7m RB = $17m ~ guaranteed

2024: $12m base, $4m RB = $16m

2025: $11m base = $11m

 

Braden Smith:(4yrs $52m $31.46m guaranteed(2021 base + 2021 RB, 2022/2023 numbers))

2021: $1.46m base, $828k SB, $5m RB = $7.3m

2022: $8m base, $5m RB = $13m

2023: $7m base, $5m RB = $12m

2024: $6m base, $5m RB = $11m

2025: $14m base

 

New Cap Space:$34.8m

 

Trade:

Matt Stafford for #21, 2021 4th, 2022 3rd(can turn into 2nd) $20m cap hit

 

FA signings:

Cam Robinson 1yr $10m

 

Additions $30m - $1.6m(3 players fall off of top 51) = $28.4

 

Top 51 Cap Space: $6.4m

 

Draft picks:

2nd round - $972k - Asante Samuels Jr CB

3rd round - $809k - Spencer Brown OT

5th round - $708k - Osirus Mitchell WR

6th round - $687k - Shawn Davis S

7th round - $673k - Luke Farrell TE

 

Draft Cap Hit: $972k - $800k = $172k

 

Top 51 Cap Space after Draft: $6.2(3rd-7th don't make enough to be in top 51 cap space)

 

 

**Still a lot to research on Draft placement of players.

 

@NewColtsFan

[w87r]

7 hours ago, stitches said:

Good effort again, 

 

Some slight things I don't love - Cam Robinson is not very good IMO. I personally wouldn't give him this contract. The second one - Asante Samuels probably won't get past the arm-length threshold, like Hilton from your other thread. 

Reduced Cam to 1yr to give extra body and Brown year to develop.

[chad72]

On 1/25/2021 at 8:25 PM, w87r said:

Reduced Cam to 1yr to give extra body and Brown year to develop.

 

Jags have more cap space than Steelers, any thought given to get Villanueva?  

[w87r]

17 minutes ago, chad72 said:

 

Jags have more cap space than Steelers, any thought given to get Villanueva?  

Yeah, he is projected to make more annually than Cam so money would be harder to make work. It could happen though for sure. Steelers are in righ shape. Doubt they can sign Villanueva back.

[joecolts]

If even 1/2 of this comes true...it's Christmas in April for the Colts!

[Freenyfan102]

What us with you guys signing and keeping old washed up players......like really I want a football team not a retirement home.

[w87r]

3 hours ago, Freenyfan102 said:

What us with you guys signing and keeping old washed up players......like really I want a football team not a retirement home.

Who?

 

Justin Houston? Tied for #4 in pass rush win rate out of all Edge players

https://www.espn.com/nfl/story/_/id/29939464/2020-nfl-pass-rushing-run-stopping-blocking-leaderboard-win-rate-rankings

 

Only other person I could even fathom you mean is Burton? AJ Green was removed in 2.0, for extension money, but you probably didn't read that far though, you were probably just to excited to make your meaningless and condescending post. Good job.

 

Solid post. Contribution of zero.