Archived

This topic is now archived and is closed to further replies.

Mt. Crushmore

2014 Forum Mock: State of the Franchise

Started by Mt. Crushmore,

32 posts in this topic

Posted · Report post

Dallas-Cowboys-Logo.jpg

 

Starting Cap:  132.5 Stars Allowed

 

Top 51 Base Salaries:  96,297,255

Signing Bonuses:  26,693,933

Other Bonuses:  17,389,066

Dead Money:  11,839,439

Rollover:  1,833,834

 

Starting cap = 96,297,255 + 26,693,933 + 17,389,066 + 11,389,066 - 1,833,834 = 150,385,859 = 150.5 Stars

 

Cap limit: = 132.5 Stars

 

Remaining Stars: 132.5 - 150.5 = -18.0 Stars(18.0 stars over the cap limit)

 

 

NFL Draft:  10.0 Stars Allocated

 

Round 1 Pick 16 Ha Ha Clinton Dix, FS, Alabama

Round 2 Pick 47 Kyle Van Noy, OLB, BYU

Round 2 Pick 55 (From Cincinnati) Johnny Manziel, QB, Texas A&M

Round 2 Pick 63 (From Baltimore) Will Sutton, DT, Arizona State

Round 3 Pick 67 (From Baltimore) Marcus Roberson, CB, Florida

Round 3 Pick 78 DaQuan Jones, DT, Penn State

Round 3 Pick 94 (From San Fran)(To Jacksonville)

Round 4 Pick 97 (From Jacksonville) Kareem Martin, DE, UNC

Round 4 Pick 100 (From Raiders)(To Buffalo)

Round 4 Pick 103 (From Raiders)(To Baltimore)

Round 4 Pick 110 (From Buffalo) Arthur Lynch, TE, UGA

Round 4 Pick 115 (To Baltimore)(and back to me again lol) Andre Williams, RB, Boston College

Round 4 Pick 121 (From San Diego) Anthony Johnson, DT, LSU

Round 5 Pick 135 (From Jacksonville) Victor Hampton, CB, South Carolina

Round 5 Pick 143 (From Cleveland) Isaiah Lewis, SS, Michigan State

Round 5 Pick 146 (To Cincinnati)

Round 5 Pick 150 (From Minnesota)(To Jacksonville)

Round 5 Pick 159 (From Tennessee) Lamin Barrow, LB, LSU

Round 6 Pick 169 (From Buffalo)(To Tennessee)

Round 6 Pick 174 (From Cleveland) Lorenzo Taliaferro, RB, Coastal Carolina

Round 6 Pick 177 (To Baltimore)

Round 6 pick 180 (From Baltimore)(To Cleveland)

Round 6 Pick 189 (From San Fran)(To Baltimore)

Round 7 Pick 206 (To San Diego)

Round 7 Pick 208(To Tennessee)

Round 7 Pick 215 (To Cleveland)

Round 7 Comp Pick 24 Matt Patchan, OT, Boston College

Round 7 Comp Pick 27 Jay Bromley, DT, Syracuse

Round 7 Comp Pick 30 Branden Oliver, RB, Buffalo

 

UDFAs:

 

Eathyn Manumaleuna, DT, BYU

Lonnie Ballentine, FS, Mephis

Marquis Flowers, OLB, Arizona

Ryan Groy, OG, Wisconsin

Brandon Linder, OG, Miami

Alex Neutz, WR, Buffalo

Roman Wilson, WR, Princeton

Tony Washington, WR, Appalachian State

Brian Dixon, CB, Northwest Missouri State

Steele Divitto, LB, Boston College

Brian Clarke, OG, Bloomsburg

Alex Bayer, TE, Bowling Green

Byrn Renner, QB, North Carolina

Zurlon Tipton, RB, Central Michigan

Nikita Whitlock, FB, Wake Forest

Cody Bauer, OLB, Rice

Davon Coleman, DT, Arizona State

Evan Finkenberg, OT, Arizona State

Stephen Obeng-Agyapong, SS, Penn State

Colby Way, DT, Buffalo

Chase Rettig, QB, Boston College

Brandon Watts, OLB, Georgia Tech

Gannon Conway, DE, Arizona State

Terrence Fede, DE, Marist

Prince-Tyson Gulley, RB, Syracuse

Ricky Tjong-A-Tjoe, DT, Boise State

Sammy Seamster, CB, Middle Tennessee State

 

Franchise Tag:

None
 
ERFAs:
None 
 
RFAs:
None

 

UFAs:

None(at least not until Final FA, no cap)

 

FFAs:

 

Jeremy Parnell, OT, 0.5 stars

Chris Jones, P, 0.5 stars

Lane Taylor, OG, .5 stars

Nick Hayden, DT, 0.5 stars

Kyle Orton, QB, 0.5 stars

 

Signed after deadline:

 

Rob Housler, TE

Israel Idonije, DE

Sterling Moore, CB

Quentin Jammer, CB

Frank Kearse, DT

Martez Wilson, OLB

Lance Dunbar, RB/KR

Jakar Hamilton, FS

Darrion Weems, OT

 

Cuts:

 

Jeremy Parnell, OT (1.5 stars saved)

Matt Johnson, FS (0.5 stars saved)

Orie Lemon, ILB (0.5 stars saved)

Quinton Spears, WLB (0.5 stars saved)

Martez Wilson, SLB/DE (0.5 stars saved)

Jakar Hamilton, FS (0.5 stars saved)

Sterling Moore, CB (0.5 stars saved)

Cameron Lawrence, WLB (0.5 stars saved)

Darrion Weems, OT (0.5 stars saved)

Lance Lewis, WR (0.5 stars saved)

Jamar Newsome, WR (0.5 stars saved)

Nick Hayden, DT (0.5 stars saved)

Frank Kearse, DT (0.5 stars saved)

Lance Dunbar, RB (0.5 stars saved)

Kyle Orton, QB (1.0 stars saved)

 

Total saved from cuts: 6.0 stars due to rule of 51

 

 

Trades:

 

All cap numbers are in relationship to the Dallas Cowboy’s cap numbers. If number is different for another player once he has been traded, it is added at the end of the what that player has traded. An example of this is in the first traden in regards to Jason Witten’s salary.

 

Trade 1:

 

Baltimore Ravens trade 2nd pick 63(1 star) and accumulate 5 stars from Witten’s salary

Dallas Cowboys trade TE Jason Witten(0 save), 4th pick 100(.5 stars), and 6th pick 177(.5 stars)

 

Net Save outside of draft picks = 0 stars

 

Trade 2:

 

Cincinnati Bengals trade QB Andy Dalton(1 stars), 2nd pick 55(1 star),  and WR Mohamed Sanu(.5 Stars)

 

Dallas Cowboys trade QB Tony Romo(Post June 1st) (13.5 Stars) and 5th Rounder (.5 stars)

 

Net Save outside of draft picks = 12 stars

 

Trade 3:

 

Dallas Cowboys trade OLB DeMarcus Ware (7.5 stars), S Barry Church (.5 stars)

 

Oakland Raiders trade 4th pick 100(.5 stars) (via Buccaneers), 4th pick 101(.5 stars), and LB Miles Burris (0.5 star) and accumulate 12.5 stars in salary for Ware and 1.5 stars in salary for Church

 

Net Save outside of draft picks = 7.5 stars

 

Trade 4:

 

San Francisco 49ers trade picks 3rd pick 94(.5 stars) and 6th pick 189(.5 stars)

Dallas Cowboys trade G/C Phil Costa (1.5 stars) and CB BW Webb (.5 stars)

 

Net Save outside of draft picks = 2 stars

 

Trade 5:

 

The Dallas Cowboys trade DeMarco Murray(1.5 stars) and a 6th round pick(189)(.5 stars) 

The Baltimore Ravens trade 3rd pick 67(0.5 stars) and 4th pick 115(0.5 stars)

 

Net Save outside of draft picks = 1.5 stars

 

Trade 6:

 

The Dallas Cowboys trade Bruce Carter(1.0 stars)

The Cleveland Browns trade Edwin Baker(0.5 stars) and 5th pick 143(0.5 stars)

 

Net Save outside of draft picks = 0.5 stars

 

Trade 7:

 

The Dallas Cowboys trade Joseph Randle(.5 stars) and 7th pick 206(0.5 stars)

The San Diego Chargers trade pick 121(0.5 stars)

 

Net Save outside of draft picks = 0.5 stars

 

Trade 8:

 

The Dallas Cowboys trade 4th pick 103(0.5 stars)

The Baltimore Ravens trade Pernell McPhee(0.5 stars) and 6th pick pick 180(0.5 stars)

 

Net Save outside of draft picks = - 0.5 stars

 

Trade 9:

 

The Dallas Cowboys trade Andy Dalton(1.0 stars)

The Minnesota Vikings trade 5th pick 150 (0.5 stars)

 

Net Save outside of draft picks = 1.0 stars

 

Trade 10:

 

Swapped draft picks, no effect on draft allotment

 

Trade 11:

 

The Dallas Cowboys trade 4th pick 100

The Buffolo Bills trade 4th pick 110 and 6th pick 169

 

0.5 stars added in draft allotment

 

Trade 12:

 

The Dallas Cowboys trade 6th pick 180 (0.5 stars) and 7th pick 215 (0.5 stars)

The Cleveland Browns trade 6th pick 174 (0.5 stars)

 

0.5 stars deducted in draft allotment

 

Trade 13:

 

The Dallas Cowboys trade 6th pick 174 (0.5 stars) and 7th pick 206 (0.5 stars)

The Tennessee Titans trade 5th pick 159 (0.5 stars)

 

0.5 stars deducted in draft allotment
 

 

Total saved from trades = 0 stars + 12 stars + 7.5 stars + 2 stars + 1.5 stars + 0.5 stars + 0.5 stars - 0.5 stars +1.0 stars = 24.5 stars saved

 

New Salary cap = 150.5 stars - 6.0 stars - 24.5 stars + 2.5 stars = 122.5 stars

New Salary cap room: 10.0 stars

Draft allocation: 10.0 stars

Cap room with draft allocation: 0.0 stars under :06:

 

This should be the correct values for the State of the Franchise but there could be errors so if you see anything, just PM me and we can get it straightened out.

0

Share this post

Link to post
Share on other sites

Posted · Report post

Working Cap Stars: 18.0 stars

 

Starting Cap:  132.5 Stars Allowed

Top 51 Base Salaries:  111,530,070

Dead Money:  4,422,216

Rollover: 1,524,860
Starting Cap:  18,072,574

(above figures from http://www.spotrac.com/nfl/baltimore-ravens/cap-hit/)

 

NFL Draft: -  6.5 Stars

Round 1, Pick 17 (traded to Cardinals)

Round 1, Pick 20  (from Cardinals) Marqise Lee, WR, USC

Round 1, Pick 26 (from Bears) Jason Verrett, CB, TCU

Round 1, Pick 31 (from Broncos, traded to Bills)

Round 2, Pick 36 (from Raiders) 

Round 2, Pick 48 (traded to Seahawks)

Round 2, Pick 49 (from Jets, via Seahawks)

Round 2, Pick 51 (from Bears) Dominique Easley, DT, Florida

Round 2, Pick 63 (from Broncos, traded to Dallas)

Round 3, Pick 67 (from Raiders, traded to Dallas)

Round 3, Pick 78/79 (traded to Raiders)

Round 3, Pick 74 (from Giants) Joel Bitonio, OL, Nevada

Round 4, Pick 101 (from Browns) 

Round 4, Pick 103 (from Cowboys) 

Round 4, Pick 105 (from Bills, traded to Seahawks)

Round 4, Pick 115 (from Dallas, traded back to them)

Round 4, Pick 118 (from Eagles, traded to Broncos)

Round 5, Pick 132 (from Giants)

Round 5, Pick 142 (from Cardinals)

Round 6, Pick 175 (from Giants)

Round 6, Pick 177 (from Dallas, traded to Bills)

Round 6, Pick 178 (traded to Broncos)

Round 6, Pick 180 (from Cardinals)

Round 6, Pick 189 (from Dallas)

Round 7, Pick 106 (from Chargers)

Round 7, Pick 210 (from Cardinals, traded to Seahawks)

Round 7: Pick 212 (from Cardinals, via Raiders, traded to Bills)

 

Franchise Tag: + 9.5 Stars

Eugene Monroe: + 9.5 stars

 

Restricted Free Agents Re-signings: + 1.5 stars
Albert McClellan (UDFA) - no tender

Tandon Doss (2011 Round 4, Pick 123) - original tender

 

Exclusive Rights Free Agents Re-signings: + 2.5 stars

Omar Brown  + 0.5S

Josh Bynes + 0.5S
Adrian Hamilton + 0.5S

Anthony Levine + 0.5S

Brynden Trawick + 0.5S

 

Free Agency: + 21.5

Matt Moore, QB: + 2.0

Ahmad Bradshaw, RB: + 1.0

James Jones, WR: + 4.0

Jerome Felton, FB: + 1.5

Scott Chandler, TE: + 1.5

Lance Moore, WR: + 2.0

J.D. Walton, G/C: + 1.0

Robert Ayres, DE/OLB: + 2.5

Tony McDaniel, DT: + 2.0

Akeem Jordan, LB: + 1.5

Erin Henderson, LB: + 2.5

 

Cuts: - 15.5
Jameel McClain: - 3.0

Sam Koch: - 1.5

Vonta Leach: - 2.0

A. Q. Shipley: - 0.5

Tyrod Taylor: - 0.5

Nick Stephens: - 0.5

Cierre Wood: - 0.5

Gerrard Sheppard: - 0.5

Nathan Overbay: - 0.5

Kamar Aiken: - 0.5

David Mims: - 0.5

Reggie Stephens: - 0.5

Matt Furstenburg: - 0.5

Deonte Thompson: - 0.5

Cody Larsen: - 0.5

Anthony Levine: - 0.5

Jah Reid: - 0.5

Aaron Mellete: - 0.5

Tandon Doss - 1.5

 

Retirements: 0
Rolando McClain might come back out of retirement

Trade Acquisitions: +21 Stars

James Casey + 4.0

Jason Witten + 5.0

Da'Norris Searcy +1.5

Leodis McKelvin +2.0

DeMarco Murray +1.5

Rashad Johnson +1.5

Nate Potter +0.5

D'Qwell Jackson +4

Melvin Ingram + 1

 

Traded Players: - 38
Suggs - 8.0

Ngata - 8.5 (post June 1st designation)

Jimmy Smith - 1.5

James Casey - 4.0; 

Ahmad Bradshaw - 1.0

Erin Henderson - 2.5

DeMarco Murray - 1.5

Pernell McPhee - 0.5

Josh Bynes - 0.5

Robert Ayers - 2.5

Asa Jackson - 0.5 

Akeem Jordan - 0.5

Lance Moore - 2

Jerome Felton - 1.5

J.D. Walton, G/C: - 1.0

Tony McDaniel, DT: - 2.0

 

Total Spent and Saved: +9

Draft: + 6.5

Franchise Tag: + 9.5

RFA: + 1.5
ERFA: + 2.5
FA: + 21.5

Trade Acquisitions: + 21
Cuts: - 15.5
Traded Players: - 38

Total Spend: +62.5

Total Saved: - 53.5

Total Remaining (at the moment): 18.0 - 9 = 9 Stars

0

Share this post

Link to post
Share on other sites
Go To Topic Listing Fantasy Talk