squire12 Posted January 12, 2021 Share Posted January 12, 2021 (edited) @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 Player tags Player contract restructures Player contract extensions Player Cuts GB UFA re-signings GB RFA tender offers GB ERFA signings Trade targets League wide UFA options/targets League wide RFA options Rookie Draft 2020 TCMD thread Edited March 12, 2021 by squire12 1 Quote Link to comment Share on other sites More sharing options...
squire12 Posted January 26, 2021 Author Share Posted January 26, 2021 (edited) 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 February 6, 2021 by squire12 Quote Link to comment Share on other sites More sharing options...
squire12 Posted January 26, 2021 Author Share Posted January 26, 2021 (edited) Transactions Za'Darius Smith Contract extension (link to the post in thread) ERFA Contract offers (link to the post in thread) Aaron Rodgers contract restructure (link to the post in thread) Davante Adams contract extension (link to the post in thread) Adrian Amos contract restructure (link to the post in thread) Round 1 UFA (Kevin Johnson and Jake Hanson signed) (link to the post in thread) Billy Turner contract restructure (link to the post in thread) Round 2 UFA (added Rankins, Blackson, Dennard) (link to post in thread) Round 3 UFA (Added Brett Jones and Matt Breida) (link to post in thread) Round 4 UFA (added Greene, Jenkins, Muhammad, Johnson) (link to post in thread) Round 5 UFA (Added Tim Boyle and Brandon Watson) (link to post in thread) Round 7 UFA (Added Larry Ogunjobi, Tashaun Gipson, Marcedes Lewis, James Burgess, Dexter Williams, Zach Johnson, Isaac Nauta) (link to post in thread) DRAFT Pick 29 = Zaven Collins LB Tulsa (link to post in thread) Pick 62 = Dillon Radunz OT North Dakota State (link to post in thread) Pick 92 = Trill Williams CB Syracuse (link to post in thread) Pick 134 = Amari Rodgers WR Clemson (link to post in thread) Pick 141 = Jermar Jefferson RB Oregon State (link to post in thread) Pick 174 = Benjamin St Juste CB Minnesota (link to post in thread) Pick 177 = Austin Watkins Jr WR UAB (link to post in thread) Pick 214 = Janarius Robinson 3-4 OLB Florida State (link to post in thread) Pick 220 = Sadarius Hutcherson OG South Carolina (link to post in thread) Pick 253 = Marlon Williams WR Central Florida (link to post in thread) Edited March 12, 2021 by squire12 Quote Link to comment Share on other sites More sharing options...
squire12 Posted January 26, 2021 Author Share Posted January 26, 2021 (edited) 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 March 12, 2021 by squire12 Quote Link to comment Share on other sites More sharing options...
squire12 Posted January 26, 2021 Author Share Posted January 26, 2021 (edited) 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 January 26, 2021 by squire12 Quote Link to comment Share on other sites More sharing options...
squire12 Posted January 30, 2021 Author Share Posted January 30, 2021 @MaximusGluteus @BluePacker TCMD has started , I got new workbooks i will get you tonight. Need to start formulating plans Quote Link to comment Share on other sites More sharing options...
squire12 Posted January 31, 2021 Author Share Posted January 31, 2021 If anyone wants to help with running GB in TCMD, let me know. Always looking to have more people and ideas involved in the process. Quote Link to comment Share on other sites More sharing options...
squire12 Posted January 31, 2021 Author Share Posted January 31, 2021 (edited) 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 January 31, 2021 by squire12 Quote Link to comment Share on other sites More sharing options...
squire12 Posted January 31, 2021 Author Share Posted January 31, 2021 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 Quote Link to comment Share on other sites More sharing options...
squire12 Posted February 1, 2021 Author Share Posted February 1, 2021 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 Quote Link to comment Share on other sites More sharing options...
squire12 Posted February 1, 2021 Author Share Posted February 1, 2021 (edited) 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 February 1, 2021 by squire12 Quote Link to comment Share on other sites More sharing options...
squire12 Posted February 2, 2021 Author Share Posted February 2, 2021 New Orleans is offering pick 39 for Jordan Love. Thoughts?? @MaximusGluteus, @BluePacker Quote Link to comment Share on other sites More sharing options...
BluePacker Posted February 2, 2021 Share Posted February 2, 2021 I say take it. Quote Link to comment Share on other sites More sharing options...
FinneasGage Posted February 2, 2021 Share Posted February 2, 2021 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 1 Quote Link to comment Share on other sites More sharing options...
Nick_gb Posted February 2, 2021 Share Posted February 2, 2021 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. Quote Link to comment Share on other sites More sharing options...
Recommended Posts
Join the conversation
You can post now and register later. If you have an account, sign in now to post with your account.