Jump to content

TCMD 2021 - League Office (Open)


ny92mike

Recommended Posts

7 hours ago, DoleINGout said:

RFA:

1031 - JC Jackson - CB (1st round grade)

 

Extend:

2214 - Stephon Gilmore - CB

 

Waive/Release:

1438 - Justin Rohrwasser - K

2073 - Roberto Aguayo - K

2098 - Ross Reynolds - RG

1854 - Najee Toran - RG

1569 - Kristian Wilkerson - WR

0777 - Devin Smith - WR

1062 - Jacob Dolegala - QB

 

June 1 Cut:

1712 - Marqise Lee - WR

 

Edited by DoleINGout
Link to comment
Share on other sites

The Broncos reach an agreement on a contract extention with 2457 - Von Miller - 34OLB 
 

Extension Contract Sheet                                              
  Select Player to Extend  
REMEMBER TO POST THE PLAYER INFORMATION (id#, name, pos) IN THE LEAGUE OFFICE, NOTING THAT YOU HAVE CREATED AN EXTENDED CONTRACT. DO NOT DELETE THIS UNTIL NOTIFIED BY SO THAT THIS INFORMATION CAN BE RECORDED.
       
  2457 - Von Miller - 34OLB          
  Enter Signing Bonus Amount $9,400,000                                              
  Select Contract Length 2   Current Contract        
        Year Status Pos. Sort Player Identifier NFL Team 4 Digit ID Player Name Pos Exp Grade Vet. Min. Base Salary Base Gtd. Signing Bonus Roster Bonus Workout Bonus Cap Number Contract Terms        
  Player's Contract Terms     2021 Active H1 2457 - Von Miller - 34OLB DEN 2457 Von Miller 34OLB 10 81.0% $1,080,000 $17,500,000   $4,125,000 $0 $500,000 $22,125,000 1yr / $22,125,000        
  Min APY Value $19,912,500   2022                                          
  Min SB Value $9,398,700                       Sum $17,500,000 $0 $4,125,000 $0 $500,000 $22,125,000     Contract Structured Criteria
  Contract Length 2  
CONTRACT EXTENSION PASSES VALIDATION
    Avg. $17,500,000   $4,125,000 $0 $500,000 $22,125,000     APY Ruling   Pass
                             
Subsequent Ruling
  Pass
  Contract APY Amount $20,000,000                         Vet. Min Ruling   Pass
  Contract APY Difference $87,500                                        
Extension Allotment Ruling
  Pass
        Extended Contract  
Signing Bonus Ruling
  Pass
        Year Status Pos. Sort Player Identifier NFL Team 4 Digit ID Player Name Pos Exp Grade Vet. Min. Base Salary Base Gtd. Signing Bonus Roster Bonus Workout Bonus Cap Number Contract Terms   Subsequent Contract Structure Ruling
  SB Proration Amount $4,700,000 1 2021 Active H1 2457 - Von Miller - 34OLB DEN 2457 Von Miller 34OLB 10 81.0% $1,080,000 $10,000,000   $8,825,000     $18,825,000 2 yr / $40,000,000   Within Limits Low High
  Total Proration Amount: $4,700,000 2 2022 Active H1 2457 - Von Miller - 34OLB DEN 2457 Von Miller 34OLB 11 81.0% $1,120,000 $16,000,000   $4,700,000 $475,000   $21,175,000     YES -$7,530,000 $45,180,000
  2021 Savings: $3,300,000 3 2023                                          
  2022 Savings: -$21,175,000 4 2024                                          
  2021 Salary Cap $38,157,791 5 2025                                          
      6 2026                                          
      7 2027                                          
                            Sum $26,000,000 $0 $13,525,000 $475,000 $0 $40,000,000     2    
                            Avg. $13,000,000   $6,762,500 $475,000   $20,000,000          
Link to comment
Share on other sites

9 hours ago, Deadpulse said:

Here is the extension for Gilmore

 

Extension Contract Sheet                                              
  Select Player to Extend  
REMEMBER TO POST THE PLAYER INFORMATION (id#, name, pos) IN THE LEAGUE OFFICE, NOTING THAT YOU HAVE CREATED AN EXTENDED CONTRACT. DO NOT DELETE THIS UNTIL NOTIFIED BY SO THAT THIS INFORMATION CAN BE RECORDED.
       
  2214 - Stephon Gilmore - CB          
  Enter Signing Bonus Amount $20,572,022                                              
  Select Contract Length 4   Current Contract        
        Year Status Pos. Sort Player Identifier NFL Team 4 Digit ID Player Name Pos Exp Grade Vet. Min. Base Salary Base Gtd. Signing Bonus Roster Bonus Workout Bonus Cap Number Contract Terms        
  Player's Contract Terms     2021 Active I 2214 - Stephon Gilmore - CB NE 2214 Stephon Gilmore CB 9 77.1% $1,080,000 $7,000,000   $8,920,834 $500,000 $0 $16,420,834 1yr / $16,420,834        
  Min APY Value $16,820,958   2022                                          
  Min SB Value $23,414,774                       Sum $7,000,000 $0 $8,920,834 $500,000 $0 $16,420,834     Contract Structured Criteria
  Contract Length 4  
 
    Avg. $7,000,000   $8,920,834 $500,000 $0 $16,420,834     APY Ruling   Pass
                             
Subsequent Ruling
  Pass
  Contract APY Amount $18,072,774                         Vet. Min Ruling   Pass
  Contract APY Difference $1,251,816                                        
Extension Allotment Ruling
  Pass
        Extended Contract  
Signing Bonus Ruling
  Fail
        Year Status Pos. Sort Player Identifier NFL Team 4 Digit ID Player Name Pos Exp Grade Vet. Min. Base Salary Base Gtd. Signing Bonus Roster Bonus Workout Bonus Cap Number Contract Terms   Subsequent Contract Structure Ruling
  SB Proration Amount $5,143,006 1 2021 Active I 2214 - Stephon Gilmore - CB NE 2214 Stephon Gilmore CB 9 77.1% $1,080,000 $1,080,000   $14,063,840     $15,143,840 4 yr / $72,291,095   Within Limits Low High
  Total Proration Amount: $5,143,006 2 2022 Active I 2214 - Stephon Gilmore - CB NE 2214 Stephon Gilmore CB 10 77.1% $1,120,000 $6,057,536   $5,143,006 $3,000,000 $2,000,000 $16,200,542     YES -$6,057,536 $36,345,215
  2021 Savings: $1,276,995 3 2023 Active I 2214 - Stephon Gilmore - CB NE 2214 Stephon Gilmore CB 11 77.1% $1,170,000 $14,560,703   $5,143,006     $19,703,709     YES $11,340,379 $21,060,704
  2022 Savings: -$16,200,542 4 2024 Active I 2214 - Stephon Gilmore - CB NE 2214 Stephon Gilmore CB 12 77.1% $1,210,000 $16,100,000   $5,143,006     $21,243,006     YES $13,792,596 $25,614,821
  2021 Salary Cap $76,175,498 5 2025                                          
      6 2026                                          
      7 2027                                          
                            Sum $37,798,239 $0 $29,492,856 $3,000,000 $2,000,000 $72,291,095     4    
                            Avg. $9,449,560   $7,373,214 $3,000,000 $2,000,000 $18,072,774        

 

 

Link to comment
Share on other sites

UPDATED PLAYER CUTS BUT SEVERAL ISSUES WITH THE RESTRUCTURE AND EXTENSIONS.  

Repost when the following is corrected...thanks.

 

@Daniel Can you confirm that the two ROFR are No Comp.

 

@whodatOL The extension for Matt Ryan failed.  You exceeded the teams restructure allotment by over 9million.  You can see this amount in cell C21.

 

@DoleINGout  The extension for Stephon Gilmore failed because you did not offer the required "equal to or greater than" signing bonus amount in cell F4.  Signing bonus must equal or exceed the Player's Contract Terms Min SB Value.

Select Player to Extend
2214 - Stephon Gilmore - CB
Enter Signing Bonus Amount $20,572,022
Select Contract Length 4
   
Player's Contract Terms  
Min APY Value $16,820,958
Min SB Value $23,414,774
Contract Length 4

 

Edited by ny92mike
Link to comment
Share on other sites

2 minutes ago, cortes02 said:

Hey @ny92mike, can you look at my workbook by chance on the extension tab and tell me why I can't get the APY ruling to pass.  I've put in different dollar amount but I can't get it to work.  It has to be something that's silly that I'm just missing. Any help is appreciated.

Peace!!!

You need to increase the APY amount.  You are offering an APY value of $9,010,391 and the player contract terms must be a min value of $16,158,768.  Just need to open that wallet a bit more...haha.

Select Player to Extend
DELETED NAME
Enter Signing Bonus Amount $12,264,505
Select Contract Length 3
   
Player's Contract Terms  
Min APY Value $16,158,768
Min SB Value $12,264,505
Contract Length 3
   
Contract APY Amount $9,010,391
Contract APY Difference -$7,148,377
Link to comment
Share on other sites

Join the conversation

You can post now and register later. If you have an account, sign in now to post with your account.

Guest
Reply to this topic...

×   Pasted as rich text.   Paste as plain text instead

  Only 75 emoji are allowed.

×   Your link has been automatically embedded.   Display as a link instead

×   Your previous content has been restored.   Clear editor

×   You cannot paste images directly. Upload or insert images from URL.

×
×
  • Create New...