Jump to content

2021 Total Control Mock Draft (TCMD) GB WAR ROOM (Pick 253= Marlon Williams WR Central Florida)


Recommended Posts

@MaximusGluteus and @squire12 will be co-GM for the 2021 version of TOTAL CONTROL MOCK DRAFT (TCMD).  We welcome anyone that wants to participate in the process from transactions, trades, free agent acquisitions, FA re-signings, and the draft.   @Packerraymondand @FinneasGage were co-GM for the 2020 version.  

Please PM me if you wish to be involved and I can get you access to the google workbooks.

I will post the necessary links when there are created.    The 2021 TCMD salary cap is set at $205.7M

 

The official start date is scheduled for February 1st for transactions.  

Over the next few days I would like to formulate and finalize a general overview plan on how to improve the GB Packer the 2020 season

  1. Player tags

  2. Player contract restructures

  3. Player contract extensions

  4. Player Cuts

  5. GB UFA re-signings

  6. GB RFA tender offers

  7. GB ERFA signings

  8. Trade targets

  9. League wide UFA options/targets

  10. League wide RFA options

  11. Rookie Draft

 

2020 TCMD thread

 

 

Edited by squire12
  • Like 1
Link to post
Share on other sites
  • 2 weeks later...

TCMD thread links

TCMD discussion

League office -- transactions

Draft board

 

LINKS to google sheets and documents

 

Schedule

NEW - League Information

The League Information sheet currently is displaying each team's available cap along with a round calculation of team needs.

League Trade Block

Draft Board

Unrestricted Free Agency - UFA

Restricted Free Agency / Tender Offer Sheet - RFA

Exclusive Rights Free Agency - ERFA

 

Edited by squire12
Link to post
Share on other sites

Transactions

 

DRAFT

Edited by squire12
Link to post
Share on other sites

Depth Chart

 

  STARTER 22         ERFA RFA
QB Aaron Rodgers Jordan Love Tim Boyle       Randy Ramsey Chandon Sullivan
RB AJ Dillon Matt Breida Jermar Jefferson Patrick Taylor Dexter Williams   Kabion Ento Will Redmond
FB Josiah Deguara John Lovett         Yosh Nijman Raven Greene
WR Davante Adams Marcus Johnson Marlon Williams Chris Blair     Allan Lazard Tyler Lancaster
WR MVS EQ Austin Watkins Devin Funchess     Malik Taylor Tim Boyle
WR Allan Lazard Amari Rodgers Malik Taylor         Robert Tonyan
TE Robert Tonyan Marcedes Lewis Jace Sternberger Dominique Dafney Isaac Nauta     Parry Nickerson
LT David Bahktiari Yosh Nijman Ray Wilbom          
LG Elgton Jenkins Simon Stepaniak Sadarius Hutcherson Ben Braden     UFA  
C Brett Jones Chad Hanson       Rd1 Austin Reiter Extension
RG Lucas Patrick John Runyan Zach Johnson       Kevin Johnson Z Smith
RT Billy Turner Rick Wagner Dillon Radunz       Roy Robertson Harris Adams
              Chad Hanson  
  STARTER 24       Rd2 Sheldon Rankins  
LDE Dean Lowry Angelo Blackson Bronson Kaufusi       Angelo Blackson Restructures
NT Kenny Clark John Jenkins         Darqueze Dennard Rodgers
RDE Sheldon Rankins Kingsley Keke Larry Ogunjobi     Rd3 Matt Breida Amos
WLB Preston Smith Rashan Gary Janarius Robinson Randy Ramsey     Brett Jones Turner
LILB Krys Barnes Zaven Collins Oren Burks       Efe Obana  
RILB Christian Kirksey Kamal Martin Ty Summers James Burgess   Rd4 Marcus Johnson DRAFT
SLB Za'Darius Smith Al-Quadin Muhammad Jonathan Garvin       John Jenkins Zaven Collins
LCB Jaire Alexander Trill Williams Kabion Ento       Al-Quadin Muhammad Dillon Radunz
SS Adrian Amos Raven Greene Brandon Watson Innis Gaines     Raven Greene Trill Williams
FS Darnell Savage Tashaun Gipson Josh Jackson Vernon Scott Henry Black Rd5 Tim Boyle Amari Rodgers
RCB Kevin Johnson Ka'dar Hollman Benjamin St Juste       Brandon Watson Jermar Jefferson
Slot CB Darqueze Dennard Chandon Sullivan Stanford Samuels     RD6 Stanford Samuels Benjamin St Juste
            RD7 Larry Ogunjobi Austin Watkins
  STARTER 3         Tashaun Gipson Janarius Robinson
PK Mason Crosby           Marcedes Lewis Sadarius Hutcherson
P JK Scott           James Burgess Marlon Williams
H JK Scott           Dexter Williams  
PR Amari Rodgers Marcus Johnson         Zach Johnson  
KR Amari Rodgers Marcus Johnson         Isaac Nauta  
LS Hunter Bradley              
Edited by squire12
Link to post
Share on other sites

Rough overview of the process

  • TCMD starts, league office open for teams to post cuts, player restructures, player extensions.   Unique to 2021 as there are several teams that are over the $205M cap.   Teams will need to make transactions to get under the cap.    Trades will also be allowed shortly after the league office opens.  
  • Player tag deadline.  Franchise, RFA, ERFA
  • Contract offers to league wide RFA tagged players
  • UFA contract offers
    • UFA is done in rounds where each team has 4 total contracts they can offer to any UFA.  Up to 3 can be outside UFA and any of the 4 can be a re-sign of that teams own UFA.  Re-signing players during the process does come with an 8% boost in the contract offer when compared to outside team offers.
    • There are 12 rounds of UFA contract bidding.   For each subsequent round of UFA bidding, the UFA players expected average per year  (APY) salary drops by 10%.  So players still on the market have a lower minimum contract salary requirement.  
    • UFA bidding rounds occur every 2-3 days
  • Rookie draft is schedule to start March 3rd with 40 minute time slots for picks.  there is a dead period from 11pm to 8 am
  • Trades can happen throughout the process including player and draft picks.  Though draft picks can't be traded until the Super Bowl is completed as the final draft order is not set until then.  
Edited by squire12
Link to post
Share on other sites

 

 

GB is $5.1M over the salary cap. I believe that is including the rookie draft picks.

We need to do some transactions to get under the cap and create some space to be able to add some players in ERFA, RFA, UFA.

Restructure (4 players total allowed to restructure with cap savings = $15.264M)

Rodgers saves $9.080M on 2021 cap

ZSmith saves $4.880M on 2021 cap

PSmith saves $2.930M on 2021 cap

Turner saves $1.722M on 2021 cap

Amos saves $1.955M on 2021 cap

 

Extension (total of 3 players)

Adams saves $6.818M on 2021 cap

ZSmith saves $11.469M on 2021 cap

PSmith saves $6.47M on 2021 cap

 

We have others that can be done, but these are the big ticket /$$ changes 

Edited by squire12
Link to post
Share on other sites

With the need to get back under the $205M TCMD salary cap (GB was over that by a few million).  

GB Packers announce contract extension for Za'Darius Smith.  
2021:  Gains total of $11.470M
2022:  Gains total of $6.410M

Contract details below.

 

2505 - Za'Darius Smith - 34OLB

 

2505 - Za'Darius Smith - 34OLB
Enter Signing Bonus Amount $22,700,250
Select Contract Length 5
   
Player's Contract Terms  
Min APY Value $19,237,500
Min SB Value $22,700,250
Contract Length 5
   
Contract APY Amount $19,238,050
Contract APY Difference $550
   
   
SB Proration Amount $4,540,050
Total Proration Amount: $4,540,050
2021 Savings: $11,469,950
2022 Savings: $6,409,950
2021 Salary Cap -$5,104,994

 

                                   
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
2021 Active H1 2505 - Za'Darius Smith - 34OLB GB 2505 Za'Darius Smith 34OLB 6 99.5% $990,000 $10,750,000   $5,000,000 $5,500,000 $750,000 $22,000,000 2yr / $42,750,000
2022 Active H1 2505 - Za'Darius Smith - 34OLB GB 2505 Za'Darius Smith 34OLB 7 99.5% $1,120,000 $14,500,000   $5,000,000 $500,000 $750,000 $20,750,000  
                    Sum $25,250,000 $0 $10,000,000 $6,000,000 $1,500,000 $42,750,000  
CONTRACT EXTENSION PASSES VALIDATION
    Avg. $12,625,000   $5,000,000 $3,000,000 $750,000 $21,375,000  
                   
                   
                                   
Extended 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
2021 Active H1 2505 - Za'Darius Smith - 34OLB GB 2505 Za'Darius Smith 34OLB 6 99.5% $990,000 $990,000   $9,540,050     $10,530,050 5 yr / $96,190,250
2022 Active H1 2505 - Za'Darius Smith - 34OLB GB 2505 Za'Darius Smith 34OLB 7 99.5% $1,120,000 $4,800,000   $9,540,050     $14,340,050  
2023 Active H1 2505 - Za'Darius Smith - 34OLB GB 2505 Za'Darius Smith 34OLB 8 99.5% $1,170,000 $14,000,000   $4,540,050     $18,540,050  
2024 Active H1 2505 - Za'Darius Smith - 34OLB GB 2505 Za'Darius Smith 34OLB 9 99.5% $1,210,000 $19,500,000   $4,540,050     $24,040,050  
2025 Active H1 2505 - Za'Darius Smith - 34OLB GB 2505 Za'Darius Smith 34OLB 10 99.5% $1,260,000 $24,200,000   $4,540,050     $28,740,050  
2026                                  
2027                                  
                    Sum $63,490,000 $0 $32,700,250 $0 $0 $96,190,250  
                    Avg. $12,698,000   $6,540,050     $19,238,050  
Link to post
Share on other sites

GB Packers extend ERFA contracts to the following players.

 

1458 - Kabion Ento - WR   $660,000

1680 - Malik Taylor - WR   $660,000

0086 - Allen Lazard - WR   $780,000

2503 - Yosuah Nijman - LT   $660,000

2008 - Randy Ramsey - 34OLB   $660,000

Link to post
Share on other sites

GB Packers announce the contract restructure for QB Aaron Rodgers.

The restructure saves GB $9.080M in 2021 salary cap while adding $4.54M to 2022 salary cap

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
2021 Active A 0027 - Aaron Rodgers - QB GB 0027 Aaron Rodgers QB 16 95.4% $1,080,000 $14,700,000   $14,352,000 $6,800,000 $500,000 $36,352,000 3yr / $104,556,000
2022 Active A 0027 - Aaron Rodgers - QB GB 0027 Aaron Rodgers QB 17 95.4% $1,120,000 $25,000,000   $14,352,000 $0 $500,000 $39,852,000  
2023 Active A 0027 - Aaron Rodgers - QB GB 0027 Aaron Rodgers QB 18 95.4% $1,170,000 $25,000,000   $2,852,000 $0 $500,000 $28,352,000  
2024                                  
2025                                  
2026                                  
2027                                  
                    Sum $64,700,000 $0 $31,556,000 $6,800,000 $1,500,000 $104,556,000  
                    Avg. $21,566,667   $10,518,667 $2,266,667 $500,000 $34,852,000  
                                   
Extended 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
2021 Active A 0027 - Aaron Rodgers - QB GB 0027 Aaron Rodgers QB 16 95.4% $1,080,000 $1,080,000   $18,892,000 $6,800,000 $500,000 $27,272,000 3 yr / $104,556,000
2022 Active A 0027 - Aaron Rodgers - QB GB 0027 Aaron Rodgers QB 17 95.4% $1,120,000 $25,000,000   $18,892,000 $0 $500,000 $44,392,000  
2023 Active A 0027 - Aaron Rodgers - QB GB 0027 Aaron Rodgers QB 18 95.4% $1,170,000 $25,000,000   $7,392,000 $0 $500,000 $32,892,000  
2024                                  
2025                                  
2026                                  
2027                                  
                    Sum $51,080,000 $0 $45,176,000 $6,800,000 $1,500,000 $104,556,000  
                    Avg. $17,026,667   $15,058,667 $2,266,667 $500,000 $34,852,000  
Edited by squire12
Link to post
Share on other sites

i'd say hold on to Love unless we get a deal that's for more than what we used value-wise to get him last year. rodgers inevitably gonna miss some time over the next three years at some point. keep the premium backup, wait for him to show what he can do... cash in after he gets some burn/hype

  • Like 1
Link to post
Share on other sites
1 hour ago, FinneasGage said:

i'd say hold on to Love unless we get a deal that's for more than what we used value-wise to get him last year. rodgers inevitably gonna miss some time over the next three years at some point. keep the premium backup, wait for him to show what he can do... cash in after he gets some burn/hype

Pretty much this, you're not really getting the ROI you're looking for with pick #39 versus pick #26 there. I think you hold tight or seek a better package. Just not entirely sure this is the move at this moment. You're essentially not trusting your coaching staff to develop him by settling for this offer. 

Link to post
Share on other sites
  • squire12 changed the title to 2021 Total Control Mock Draft (TCMD) GB WAR ROOM (Pick 253= Marlon Williams WR Central Florida)

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...