KC_Guy Posted January 28, 2021 Share Posted January 28, 2021 7 minutes ago, samsel23 said: 0237 - Blake Bell - TE - GRD: 32.1% - APY: $1,785,000 0754 - Demetrius Harris - TE - GRD: 15.6% - APY: $1,732,500 0470 - Chris Manhertz - TE - GRD: 24.8% - APY: $1,365,000 0160 - Antony Auclair - TE - GRD: 9.0% - APY: $1,312,500 1158 - James O'Shaughnessy - TE - GRD: 55.0% - APY: $1,270,500 Looking at this and just thinking ... man .. where did I hear those names before ... 1 Quote Link to comment Share on other sites More sharing options...
RedGold Posted January 28, 2021 Author Share Posted January 28, 2021 20 minutes ago, KC_Guy said: 0237 - Blake Bell - TE - GRD: 32.1% - APY: $1,785,000 0754 - Demetrius Harris - TE - GRD: 15.6% - APY: $1,732,500 0470 - Chris Manhertz - TE - GRD: 24.8% - APY: $1,365,000 0160 - Antony Auclair - TE - GRD: 9.0% - APY: $1,312,500 1158 - James O'Shaughnessy - TE - GRD: 55.0% - APY: $1,270,500 Looking at this and just thinking ... man .. where did I hear those names before ... LOL I know looking at it, I kept think Chief Reject, Chief Reject, Chief Reject. Yet, I think those would be some of the best options. Quote Link to comment Share on other sites More sharing options...
onejayhawk Posted January 28, 2021 Share Posted January 28, 2021 TE is Death Valley. We could grab Ross Travis, to get another Travis at TE, and it would make as much sense as any of the others. I agree that you need to lock up Reiter, because the alternative is to draft one at #32. I like Kilgore, but he's 33. TK is a no-brainer and Remmers is required with Schartz moving on. J Quote Link to comment Share on other sites More sharing options...
RedGold Posted January 29, 2021 Author Share Posted January 29, 2021 Hold off on doing much research. Mike is reworking some of the calculations on APY. I'll get an updated list as soon as I have the final workbook. Some of the APY's are going to change for all players. ** Also the Schwartz deal may not be final, I took the PM from the Giants... thought it was the main GM, but it wasn't. Mike is running the Giants and just hasn't had time to do much in terms of deals (that's my bad, I just figured Mike had enough on his plate and wasn't running the team this year). It's not dead, but might not be as official as I thought. Quote Link to comment Share on other sites More sharing options...
RedGold Posted January 29, 2021 Author Share Posted January 29, 2021 New workbook and Depth Chart is in the First Post of this thread. Bare with me, I'm going to throw a lot of contracts in my next post. Let me know what you agree/don't agree with. Quote Link to comment Share on other sites More sharing options...
RedGold Posted January 29, 2021 Author Share Posted January 29, 2021 Starting Salary Cap: $5,933,921. ERFA Tenders: Nick Keizer - $660,000 Alex Brown - $660,000New Cap: $4,613,921 RFA Tenders: Andrew Wylie - No Tender Deon Yelder - No Tender Byron Pringle - No comp Tender ($2,240,000) Ben Niemann - No Tender Darrel Williams - No comp Tender($2,240,000) Charvarius Ward - 2nd Round Tender($3,422,000) New Cap: -3,288,079 Extensions: Tyreek Hill - 5 Year, 95 Mil. Base Salary Base Gtd. Signing Bonus Roster Bonus Workout Bonus Cap Number Contract Terms $2,700,000 $8,050,000 $250,000 $11,000,000 5 yr / $95,000,000 $9,700,000 $8,050,000 $250,000 $18,000,000 $12,350,000 $5,400,000 $250,000 $18,000,000 $15,350,000 $5,400,000 $250,000 $21,000,000 $16,350,000 $5,400,000 $5,000,000 $250,000 $27,000,000 2021 Savings: $4,850,500 2022 Savings: $2,685,000 New Cap: $1,561,921 Tyrann Mathieu: 4 Year, 71.2 Mil Base Salary Base Gtd. Signing Bonus Roster Bonus Workout Bonus Cap Number $5,816,666 $8,933,334 $250,000 $15,000,000 $11,250,000 $4,000,000 $250,000 $15,500,000 $11,750,000 $4,000,000 $250,000 $16,000,000 $19,750,000 $4,000,000 $700,000 $250,000 $24,700,000 2021 Savings: $4,733,334 2022 Savings: -$15,500,000 New Cap: $6,295,255 Anthony Hitchens: 3 Year, 31,750,000. (I like this as it frees up space in 2021, 2022 and leaves him easily cuttable with little dead money in 2023) Base Salary Base Gtd. Signing Bonus Roster Bonus Workout Bonus Cap Number $2,026,250 $6,723,750 $250,000 $9,000,000 $3,026,250 $6,723,750 $250,000 $10,000,000 $10,000,000 $2,500,000 $250,000 $12,750,000 2021 Savings: $1,723,750 2022 Savings: $2,723,750 New Cap: $8,019,005 So that's $8,019,005, after retaining RFA's. Going into Free Agency. Without any cuts/trades. Quote Link to comment Share on other sites More sharing options...
RedGold Posted January 30, 2021 Author Share Posted January 30, 2021 Now that Mike is done with the books; this is the final Schwartz deal. Chiefs Receive: 4th (115), 6th(197) NYG Receive: 5th(176), 6th(216) We don’t get the extra pick, but that’s a 61 and 19 point jump. Puts Schwartz value as a mid 4th, which is about right. @onejayhawk @KC_Guy @kingseanjohn @Kirill Quote Link to comment Share on other sites More sharing options...
RedGold Posted January 30, 2021 Author Share Posted January 30, 2021 This is also on the table. Mitchell Schwartz + Round 4 (136) Round 3(83) + 7 Round(245) Quote Link to comment Share on other sites More sharing options...
kingseanjohn Posted January 30, 2021 Share Posted January 30, 2021 26 minutes ago, samsel23 said: This is also on the table. Mitchell Schwartz + Round 4 (136) Round 3(83) + 7 Round(245) I think I like this one better. Neither one really blows me away though. 1 Quote Link to comment Share on other sites More sharing options...
Kirill Posted January 30, 2021 Share Posted January 30, 2021 Those deals aren't terrible but we could trade Mitchell Schwartz for a WR maybe. Would rather get a vet WR than move up 20-30 picks to bet against Schwartz having a rebound year. Quote Link to comment Share on other sites More sharing options...
KC_Guy Posted January 30, 2021 Share Posted January 30, 2021 4 hours ago, samsel23 said: This is also on the table. Mitchell Schwartz + Round 4 (136) Round 3(83) + 7 Round(245) Absolutely prefer this one. Quote Link to comment Share on other sites More sharing options...
KC_Guy Posted January 30, 2021 Share Posted January 30, 2021 So if I get this right and assuming the second Schwartz deal, we have: 40 players on the roster 5 re-signs via tenders 1 trade-off 9 draft picks That leaves us with 53 slots filled post draft, of which 52 are already accounted for (the additional 7th round pick is not but will drop out of the top 51 anyway). Available cap thus should increase by the Schwartz savings (6.255 M$) plus 660 k$ for cheapest guy on the roster dropping out of the tally. If I get it right that should leave us with 14.935 M$ right now. Each additional signing will create a cap hit of 660k$ less than the individual cap hit of the player, as one player from the end of the roster will be pushed out of the top 51. Quote Link to comment Share on other sites More sharing options...
KC_Guy Posted January 30, 2021 Share Posted January 30, 2021 1 hour ago, Kirill said: Those deals aren't terrible but we could trade Mitchell Schwartz for a WR maybe. Would rather get a vet WR than move up 20-30 picks to bet against Schwartz having a rebound year. This is why I liked the Williams & 6th - Washington deal. He would provide us with a somewhat proven potential 3rd/4th receiver at a budget price. Quote Link to comment Share on other sites More sharing options...
KC_Guy Posted January 30, 2021 Share Posted January 30, 2021 (edited) Looking at FA and the rules. Re-signings first. One of the four bids per round has to be placed on one of our own. Three more bits can be placed elsewhere or on own players. Veteran Minimum Salary is 990 k$ (4-6 years) aand 1,075 k$ (7+ years). Veteran Salary Benefit (VSB) contracts will count 850 k$ against the caop, however, I'm not sure TCMD will accept that kind of contract. The players: RB Le'Veon Bell: 5/ $5,080,482 - no thanks FB Anthony Sherman: 2/ $1,246,875 - wouldn't mind having him back but not at this price. So let's wait a round or two. TE Ricky Seals-Jones: 3/ $971,250 - no thanksWR Demarcus Robinson: 7/ $2,412,375 - wouldn't mind having him back but not at this price. So let's wait a round or two. WR Sammy Watkins: 7/ $16,800,000 - no thanks. Not worth anything close to that price and won't last until Round 8 of biddingLG Stefen Wisniewski: 2/ $1,080,000 - someone to considerLG Kelechi Osemele: 3/ $1,246,875- someone to consider C Austin Reiter: 6/$3,265,144 - I'm torn. Don't really like him but how to replace him? So let's wait a round or two. C Daniel Kilgore: 2/$1,273,406 - wouldn't mind having him back but not a priority early on.RG Mike Remmers: 3/ $2,766,478 - someone to considerDE Tanoh Kpassagnon: 4/ $1,443,680 - someone to consider DE Taco Charlton: 4/ $920,000 - wouldn't mind having him back but not a priority early on. If KPass returns we don't need him now.DT Mike Pennel: 5/ $1,099,875- someone to consider LB Damien Wilson: 5/$4,593,750 - wouldn't mind having him back but not at this price. So let's wait a round or two. CB Bashaud Breeland: 6/ $9,337,964- would love having him back but not possible at this price. So let's wait and see. CB Antonio Hamilton: 7/$1,099,875 - an afterthought S Daniel Sorensen: 5/ $13,644,269- would love having him back but not possible at this price. So let's wait and see. So ... Round 1 I'd go: Bids on KPass and Remmers at the listed price, totalling in roughly 3 M$ in cap if successful. Minimum reserve bids on Osemele, Pennel, Wisniewski and Robinson unless you re-consider the Washington deal. Assumption is that those contracts are without any guarantees, so we can release them without cap implications if other options (especially draft) come on. Wonder if we should have a look at Demetrius Harris again at listed price plus 7% to outbid a Chicago reserve bid at minimum. Didn't check for other teams' FA other than the few samsel listed above yet. Is there a complete list of Free Agents? Didn't find one ... Edited January 30, 2021 by KC_Guy Quote Link to comment Share on other sites More sharing options...
KC_Guy Posted January 30, 2021 Share Posted January 30, 2021 Had a look at potential trades for Damien Williams (whom I'd still like to keep - but that's a different story): WR Allen Hurns (MIA). Opted out of 2020, may be a #3 or #4. No clue about a asking price. TE Darren Fells (HOU). Reliable but older vet (age 34). Asking price is player or 5th rounder. Both would be possible from a cap standpoint, probably even save a dime or two. 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.