Jump to content
Indianapolis Colts
Indianapolis Colts Fan Forum

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


Recommended Posts

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

  • Like 9
Link to post
Share on other sites
  • w87r changed the title to w87r Colts Offseason and Mock (Stafford Edition)
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 stressed homer simpson GIF - great stuff by the way. 

  • Like 1
  • Haha 3
Link to post
Share on other sites

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. 

  • Like 1
Link to post
Share on other sites
2 hours ago, 2006Coltsbestever said:

Between you and @EastStreet, I am doing this stressed homer simpson GIF - 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.

Link to post
Share on other sites

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.

Link to post
Share on other sites
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?

Link to post
Share on other sites
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.  

  • Like 2
Link to post
Share on other sites
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.

  • Like 1
Link to post
Share on other sites
6 hours ago, 2006Coltsbestever said:

Between you and @EastStreet, I am doing this stressed homer simpson GIF - 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. 

  • Like 2
Link to post
Share on other sites
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.

Link to post
Share on other sites

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.  

  • Like 1
Link to post
Share on other sites

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. 

  • Like 1
Link to post
Share on other sites

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

Link to post
Share on other sites
  • w87r changed the title to w87r Colts Offseason and Mock **Update 2.0 w/extensions(Stafford Edition)
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.

Link to post
Share on other sites
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? :) 

  • Like 1
Link to post
Share on other sites
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.

Link to post
Share on other sites
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.

  • Like 2
Link to post
Share on other sites

Create an account or sign in to comment

You need to be a member in order to leave a comment

Create an account

Sign up for a new account in our community. It's easy!

Register a new account

Sign in

Already have an account? Sign in here.

Sign In Now
  • Recently Browsing   0 members

    No registered users viewing this page.

  • Thread of the Week

  • Topics

  • Posts

    • I'm not saying you're wrong man. One thing about JB though is he's careful with the football and still has legs. The guy can still ball. The other thing is Las Vegas only has about $4M in effective cap as it stands now and there are teams out there with much worse QB rooms right now. Not saying JB would be a bad fit for the Colts, but again, if he's going to land a contract as a backup he's probably going to want a similar deal with P5 money or a signing bonus. As a backup, he's probably not going to get a prorated bonus because nobody wants to deal with dead cap over a backup QB. The Colts would just be repeating what they did this year when they brought in Rivers, but it made more sense because I think everyone knew this was his swansong. I don't understand the logic that says JB will command less money than a 37 year old QB; who basically is going to make an extra $8.6M from a team he's not even going to play for, that people are scared to death to put on the field. Not to mention there are a few teams out there that could absolutely see him playing a handful of games for and who are chasing unknown commodities at the position in the draft. I think he's at least worth more to a team like that as an insurance policy, particularly with future cap considerations on the oline, LB and any potential FA signings Ballard wants to make. I would absolutely not make JB any sort of priority. You're not really going to know for sure until June 1 if he's going to take a deal like the one you're suggesting in my view. The other part of that is I'd almost rather grab Smith for a song and put a high character guy like him, a freaking hero, behind a kid like Eason and even Wentz just for a locker room presence.
    • Vikings select Kyle Pitts  Patriots next 
    • Chargers select Christian Darrisaw  Vikings are next. 
    • Idk, I make a mean tomato carrot cake.
  • Members

    • JoeThornburg

      JoeThornburg 35

      New Member
      Joined:
      Last active:
    • 427HR

      427HR 1

      Rookie
      Joined:
      Last active:
    • MPStack

      MPStack 3,259

      Senior Member
      Joined:
      Last active:
    • ReMeDy

      ReMeDy 425

      Senior Member
      Joined:
      Last active:
    • danlhart87

      danlhart87 7,451

      Senior Member
      Joined:
      Last active:
    • crazycolt1

      crazycolt1 7,405

      Senior Member
      Joined:
      Last active:
    • dw49

      dw49 713

      Senior Member
      Joined:
      Last active:
    • The Brazilian Ninja

      The Brazilian Ninja 91

      Member
      Joined:
      Last active:
    • krunk

      krunk 4,171

      Senior Member
      Joined:
      Last active:
    • Sikma

      Sikma 0

      Rookie
      Joined:
      Last active:
×
×
  • Create New...