2016 Forum Mock: State of Franchise

[ravensdan]

Starting Overall Cap: 154 stars

Active ContractsTop 51: $141,246,117
Dead Cap: $568,734
2015 Rollover: $2,484,215
Total Starting Cap: $139,330,636

Remaining Cap: 154 stars - 139 stars = 15 Stars (02/12/16)
_____________________
NFL Draft (5 stars):
Round 1, Pick 20: Ezekiel Elliot, RB, Ohio State
Round 2, Pick 20: Traded to Chargers

Round 2, Pick 26:  Germain Ifedi, OT, Texas A&M
Round 3, Pick 20: Traded To Chargers

Round 4, Pick 4:  From Chargers traded to Bills

Round 4 Pick 20:  Traded to Titans

Round 4 Pick 25:  From Bills, Cardale Jones, QB, Ohio State

Round 5 Pick 6:  From 49ers, Traded to Patriots
Round 5, Pick 18: Traded To Rams 

Round 5, Pick 24:  From Bills, Terrance Smith, LB, Florida State

Round 5, Pick 30:  From Chargers traded to Bills

Round 6, Pick 14:  From Bills, Austin Blythe, C, Iowa
Round 6, Pick 20: Traded in 2014

Round 6, Pick 25:  From Packers Traded To Chargers
Round 7, Pick 20:  Traded to Patriots
____________________

Franchise Tag:  Muhammad Wilkerson, DT (-13.5)
_____________________

Exclusive Rights Free Agent Re-Signings:
_____________________

Free Agents:

Zach Sudfeld, TE (.5)

Andre Holmes, Wr (.5)

Kerwynn Williams, RB (.5)

Dan Herron, RB (.5)

Tony McDaniel, DT (2.5)

Bary Cofield, DT (.5)

Trumaine Mcbride, CB (1)

Ryan Fitzpatrick, QB (1.5)

Ben Jones, C/G (7)

Tim Lelito, G (1)

Eric Winston, T (.5)

Sean Spence, LB (1.5)

William Hayes (9.5)

O'Brien Schofield (1.5)

Total Spent (28.5 Stars)

_____________________

Cuts:

NY Jets Cut:

Rule of 51 No Savings:

Joe Anderson, WR

Wes Saxton, TE

Lawrence Okoye, DT

Sean Hickey, OT

Deion Barnes, DT

Kevin Short, CB

Jesse Davis, OT

Dominique Williams, RB

Brandon Bostick, TE

Deon Simon, DT 

Titus Davis, WR 

Jarvis Harrison, G 

 

Julian StanfordOLB (.5)

Craig Watts, G (.5)

Dri Archer, RB (.5)

Julian Howsare, DE (.5)

Kendall James, CB (.5)

Chandler Worthy, WR (.5)

Kyle Brindza, K (.5)

Antonio Cromartie (8)

Zac Stacey (1)

Breno Giacomini (4.5)

D'Brickashaw Ferguson (10)

Bryce Petty (.5)

Geno Smith (1 Star)

Trevor Reiley (.5 Star)

Mike Catapano (.5 Star)

Josh Martin

Total Saved - (30 Stars)

_____________________

Trades: (+1.5 Stars)

Titans Give:

Deiontrez Mount (-.5 stars for Titans, +.5 stars for Jets)

Jets Give: 

Jeremy Kerley (+3 stars for Titans, -3 stars for Jets)

 

Jets Give :

TE Jace Amaro (1 Star) 

Round 5 Pick 145 (.5 Star)

Rams Give:

RB Tre Mason (1 Star)

 

Titans Give:

QB Zach Mettenberger (1 Star)

Jets Give:

Rd 4 Pick 20

 

Jets Give: (Using June 1 designation) Dee Milliner 

jets Save 4 Stars, 49ers Cost 1 Star

49ers Give: Round 5 Pick 145 (.5 Star)

 

Jets Give:  Round 5 Pick 6, Round 7 Pick 20

Patriots Give: LB Rob Ninkovich (1.5 Stars)

 

Jets Give:  (Brent Qvale,T) .5 Stars

Packers Give:  Round 6, Pick 25

 

Jets Give:

Round 3 Pick 20

Round 6 Pick 25

Chargers Give:

Luke Joekel 3.5 Stars

Round 4 Pick 4

 

Buffalo Trades:

4th (25) round selection

5th (24) round selection

6th (14) round selection

New York (J) Trades:

4th (4) round selection

5th (30) round selection

_____________________

Total Spent and Saved:

• Franchise Tag: (-13.5 Stars)
• ERFA: 
• FA: (-28.5)
• Cuts: (+30 Stars)
• Trades: (+1.5 Stars)

Original Cap Number: 139 stars
New Total Salaries: 149.5 Stars
Salary Remaining: 5 stars
Draft Allocation: 5 stars
 

Total Cap Remaining: 0 stars (3/11/16) 

Edited March 28, 2016 by ravensdan

[Geving]

 

Starting Overall Cap: 154 stars

 

Active Contracts: $124,696,803
Dead Cap: $232,984
2015 Rollover: $4,700,252
Total Starting Cap: $120,229,535 (120 stars)

 

Remaining Cap: 154 stars - 120 stars = 34 stars

_____________________

 

NFL Draft (5.5 stars):
Round 2, Pick 2: Michael Thomas, WR, Ohio State

Round 2, Pick 28: Shon Coleman, OT, Auburn

Round 3, Pick 28: Blake Martinez, LB, Stanford

Round 4, Pick 17: Will Redmond, CB, Mississippi State

Round 4, Pick 28: Sebastian Tretola, G, Arizona

Round 5, Pick 19: Matt Judon, DE/OLB, Grand Valley State

Round 5, Pick 23: KJ Dillon, S/LB, West Virginia

Round 6, Pick 2: Tom Hackett, P, Utah Utes

Round 6, Pick 28: Antonio Morrison, LB, Florida

_____________________

Franchise Tag:

S Eric Berry 10.5 stars

Exclusive Rights Free Agent Re-Signings:

_____________________

Free Agents:

WR Jason Avant 0.5 stars

DL Jaye Howard 9 stars

OT Donald Stephenson 0.5 stars

OLB Tamba Hali 12 stars

Cuts:

P: Dustin Colquitt 3 stars

DE Niko Davis 0.5 stars

RT Chris Feight 0.5 stars

QB Tyler Bray 0.5 stars

QB Dominique Davis 0.5 stars

RB Knile Davis 0.5 stars

RG Paul Fanaika 1.5 stars - special cut designation

CB Keith Lewis 0.5 stars

No savings due to rule of 51:

WR Kashif Moore

FB Trey Millard

Trades:

Pick 1.28 for 1.29 and 6.2 with the Falcons loss of 0.5 stars

Pick 1.29, 5.26 and 7.28 for 2.2, 4.17 and 5.19 with the Bills for 1 star gain

_____________________


Total Spent and Saved:

 

• Franchise Tag: 

  10.5 stars

• ERFA: 

   

• FA:

  22 stars

• Cuts: 

  7.5 stars

• Trades: 

  -0.5 stars

Original Cap Number: 120 stars
New Total Salaries: 145 stars
Salary Remaining: 21 stars
Draft Allocation: 5.5 stars

 

Total Cap Remaining: 3.5 stars

Edited March 29, 2016 by Geving

[Winchester]

Original cap number 152 stars 

Top51 contracts 131.5 stars

Trash money  22.5 stars

Rollover money 1.5 stars

2 1\2 stars remaining. 

Draft picks 1.12, 2.16, 3.15, 4.14, 5.13, 6.16= 5 stars. = -3 stars remaining

Franchise tag none

No restricted free agents tagged

No erfa signed

 

Trades will list later. ( lot to look up and add cap changes)

 

Cuts 

 

Jarius Byrd special cut rule +7.5 stars

Drew Brees +9 stars

Thomas Morstead +3 stars

Danell Ellerbe + 4 stars ( before recent restructure)

Marques Colston +3 stars

Brandon Browner +1 star

2.5 stars + 27.5 stars = 30 stars remaining to reach the 154 star cap.

Currently at 124 stars of 154 star cap.

2.5 stars remaining before draft. (3) stars after draft currently but will go up after trades. Initial Cuts will allow draft participation and trades will add up cap space saved in couple hours. Now I can finally confirm trades and not be over the cap!! Now I just need to confirm trades and add or subtract the stars and subtract the stars for draft picks. Wow I didn't not think this would be this detailed. Lots of props to those who do this!!

 

 

 

Edited February 17, 2016 by Winchester

[BmoreBird22]

17 minutes ago, Winchester said:

Beginning cap number 152 stars loop

2 1\2 stars remaining.

Draft picks 1.12, 2.16, 3.15, 4.14, 5.13, 6.16= 5 stars. = -3 stars remaining

Franchise tag none

No restricted free agents tagged

No erfasigne

d

Trades will list later.

 

Cuts 

 

Jarius Byrd special cut rule

Drew Brees

Thomas Morstead

Danell Ellerbe

Marques Colston

2.5 stars remaining before draft. (3) stars after draft. Initial Cuts will allow draft participation and trades will add up cap space saved in couple hours. 

Hey, read the message that I sent you. I think it might help a little bit.

[regz1997]

New Orleans Saints State of Franchise

 

2016 Forum Mock Salary Cap: 154 stars allowed 

Dead money: $22,331,847 
Total Starting cap: $149,791,220  = 150 stars

Remaining Stars: 4 stars

From here: 

 

NFL Draft:

Round 1, pick 3: Joey Bosa, DE

Round 2, pick 4: Sheldon Rankins, DT

Round 2, pick 16: Karl Joseph, FS

Round 3, pick 15:

Round 7, pick 16:

Round 7, pick 27

Stars allocated: (-5.5 stars)

 

Free Agents: 

Benjamin Watson TE (-1.5 stars)

Marques Colston WR (-1 star)

BJ Raji DT (-3.5 stars)

Cam Thomas DT (-1 star)

Brock Osweiler QB (-9 stars)

Marcus Cannon LT (-0.5 stars)

Will Montgomery C (-0.5 stars)

Cuts: 
P Thomas Morstead (+3.5 stars)
WR Marques Colston (+3 stars)

LB Danelle Ellerbe (+3 stars)

DE Davis Tull (+0.5 stars)

TE Chris Manhertz (+0.5 stars)

WR Shane Wynn (+0.5 stars)

DE Tobum Opurum (+0.5 stars)

DE Phillip Hunt (+0.5 stars)

Rule of 51 cuts (no savings):

CB Tony Carter 

DT Ashaad Mabry

Retirements:

 

Trades: 

Saints give:

QB Drew Brees (special cap move for Saints +20 stars, -20 stars for Bears)

Bears give: 

QB Jay Cutler (-16 stars for Saints, special cap move for Bears +17 stars)

OG Matt Slauson (-3 stars for Saints, +2.5 stars for Bears)

Total:

Saints +1 star

Bears -.5 stars

 

The Tennessee Titans give the San Diego Chargers: Pick #7 (1.7)

The San Diego Chargers give the New Orleans Saints: Pick #3 (1.3)

The New Orleans Saints give the San Diego Chargers: Pick 2.16

The New Orleans Saints give the Tennessee Titans: Jay Cutler (-16 stars for Saints, + 16 stars for Titans)

Total:

Saints +16 stars before draft allocations

 

Bills give:

DT Kyle Williams (+6 stars), Round 1 pick 15

Saints give:

Round 1 pick 12, Round 4 pick 14

Total:

Saints -6 stars before draft allocations

 

LA Rams give:
T.J. McDonald, SS (+1.5 Stars Rams, -1.5 Stars Saints
Saints give:
Vinnie Sunseri, SS (-0.5 Stars Rams, +0.5 Stars Saints)
Round 5, Pick 13

Total:

Saints -1 star before draft allocations

 

San Diego Trades

2nd round, pick 4

2nd round, pick 16

7th round, pick 27

for

New Orleans Saints

1st round, pick 15

Total:

Saints +0 stars before draft allocations

 

Trades: +10 stars

Draft Allocation: -5.5 stars
FA: -17 stars
Cuts: +12 stars
Retirements: 0 stars

 

TOTAL MOVEMENT: -0.5 stars

 

New TOTAL salaries: 57 players, 150.5 stars

6 players over Top 51: (0.5 stars x 6 = 3 stars) +3 stars

Original Cap Number: 150 stars

New TOTAL Top 51 Salaries: 147.5 stars
 

 

Total Cap Remaining: 6.5 stars as of 3/12/16

Edited March 12, 2016 by regz1997

[KDUBB44]

Starting Overall Cap: 154 stars

Active ContractsTop 51: $120,268,335
Dead Cap: 3,035,294
2015 Rollover: $200,400
Total Starting Cap: $123,303,629

Remaining Cap: 154 stars - 123=31
_____________________
NFL Draft (7 stars):
Round 1, Pick 16- A'Shawn Robinson

Round 3, Pick 33- Charles Tapper

Round 4, Pick 13- Kenny Lawler

Round 4, Pick 14- Scooby Wright 

Round 5, Pick 2- Jihad Ward

Round 5, Pick 12- Rashard Robinson

Round 6, Pick 16- Darell Greene

Round 6, Pick 26- Adam Gotsis

Round 6, Pick 35- Kavon Frazier

Round 7, Pick 15- Jacoby Brissett

Round 7, Pick 18- Demarcus Robinson

Ricardo Louis

Brandon Shell

Jared Norris

Franchise Tag:  
_____________________

Exclusive Rights Free Agent Re-Signings:
_____________________

Free Agents:

CB Crezdon Butler

0.5 Star

S James Ihedigbo

1.5 Star

CB Tarell Brown

1 star

Dan Orlovsky 

0.5 star

QB Shaun Hill

0.5 star

LaAdrian Waddle

1 star 

Winner

Darren McFadden

1 Star

Scott Chandler

0.5 Star

Lamar Woodley

0.5 Starr
 

7 Stars

_____________________

Cuts:

Joique Bell--3 Stars

Calvin Johnson--11 Stars

Stephen Tulloch--6 Stars

_____________________

Trades:

 

Eagles send:

Jason Peters

Round 5 Pick 2

 

Lions send

Round 2 Pick 15

 

Lions add 8,0

Eagles save 6,5

 

Buffalo Trades:

4th (14) round selection

7th (18) round selection

Tony Steward (LB)

 

Detroit Trades:

Josh Bynes (LB)

 

_____________________

Total Spent and Saved:

•  
• ERFA: 
• FA: -8 Stars
• Cuts: +20 Stars
• Trades: -9 Stars

Original Cap Number: 154 stars
New Total Salaries: 123 Stars
Salary Remaining: 33.5Stars
Draft Allocation: 7
 

Total Cap Remaining: 26.5 stars 

Edited April 8, 2016 by KDUBB44