ColtFreaks.com - Indianapolis Colts Fan Forum   ColtFreaks.com Home Page

Go Back   ColtFreaks.com - Indianapolis Colts Fan Forum > Indianapolis Colts Fan Forum > Indianapolis Colts Discussion
Register FAQ Community Calendar

Reply
 
Thread Tools Display Modes
  #1  
Old 01-20-2024, 11:35 AM
Dam8610 Dam8610 is offline
Post whore
 
Join Date: Jan 2017
Posts: 6,074
Thanks: 102
Thanked 1,665 Times in 964 Posts
Default

Quote:
Originally Posted by Ironshaft View Post
$242.500m = 2024 NFL Salary Cap
$008.299m = 2023 Colts Unused Rollover
=========
$250.799m = 2024 Colts Salary Cap

$176.026m = Top 51 Colts Salaries
$001.790m = Spots 52 and 53 on the "in-season" cap
$006.134m = Maximum possible 16-man practice squad salary. (*NOTE)
$008.422m = Dead Money (Leonard accounts for $8.00m of it)
$005.000m = In-Season "Churn" space
=========
$197.372m = 2024 Colts Current Obligations

* NOTE: It will be lower than this because many of the members will not make the $21,300 weekly pay maximum but it will go down by no more than about $1.5m as they will make the $16,800 weekly pay minimum.

$053.427m = 2024 Colts Free Cap to sign new players or re-sign our own

Significant 2024 Colts Unrestricted Free Agents:

Starters:
WR Michael Pittman Jr
NT Grover Stewart
CB Kenny Moore
S Julian Blackmon
P Rigoberto Sanchez

Important Depth:
QB Gardner Minshew
RB Zack Moss
OG Danny Pinter
DE Tyquan Lewis
DT Taven Bryan

Ten Biggest Cap Savings if Cut:

$20.250m = DT Deforest Buckner
$12.375m = OC Ryan Kelly
$10.683m = OT Braden Smith
$05.920m = TE Mo Allie-Cox
$03.500m = LB E.J. Speed
$03.360m = LB Zaire Franklin
$03.010m = WR Ashton Dulin
$02.251m = DE Kwitty Paye
$01.735m = DE Samson Ebkukam
$01.500m = DE Dayo Odeyingbo

Current 2024 Players by Position (in rough depth chart order from left to right):

QB: Anthony Richardson, Sam Ehlinger
RB: Jonathan Taylor, Evan Hull, Tyler Goodson
WR: Alec Pierce, Josh Downs, Ashton Dulin, DJ Montgomery, Tyler Cleveland, Ethan Fernes, Zavier Scott, Terrell Bynum
TE: Mo Alie-Cox, Jelani Woods, Kylen Granson, Andrew Ogletree (?), Will Mallory, Eric Tomlinson, Jordan Murray
OT: Braden Smith, Bernhard Raimann, Blake Freeland, Jake Witt, Arlington Hambright, Lewis Kidd
OG: Quenton Nelson, Will Fries, Josh Sills
OC: Ryan Kelly, Wesley French

DT: DeForest Buckner, Eric Johnson, Adetomiwa Abedawore
DE: Samson Ebukam, Kwitty Paye, Dayo Odeyingbo, Titus Lee
LB: Zaire Franklin, E.J. Speed, Grant Stuard, Issiah Land, Austin Ajieke, Liam Anderson
Saf: Rodney Thomas, Nick Cross, Daniel Scott, Kendell Brooks, Marcel Dabo, Michael Tutsie
CB: Julius Brents, Dallis Flowers, Jaylon Jones, Chris Lammons, Ameer Speed

LS: Luke Rhodes
PK: Matt Gay
P:

Have at it Freaks. What is YOUR plan for the off-seaons on how the Colts become a better team?
First, thank you Ironshaft for doing this, takes a lot of time and effort to put things like this together. Regarding your question, let's have at. If I may borrow:

Current 2024 Players by Position:

QB: Anthony Richardson, Sam Ehlinger
RB: Jonathan Taylor, Evan Hull, Tyler Goodson
WR: Alec Pierce, Josh Downs, Ashton Dulin, DJ Montgomery, Tyler Cleveland, Ethan Fernes, Zavier Scott, Terrell Bynum
TE: Mo Alie-Cox, Jelani Woods, Kylen Granson, Andrew Ogletree, Will Mallory, Eric Tomlinson, Jordan Murray
OT: Braden Smith, Bernhard Raimann, Blake Freeland, Jake Witt, Arlington Hambright, Lewis Kidd
OG: Quenton Nelson, Will Fries, Josh Sills
OC: Ryan Kelly, Wesley French

DT: DeForest Buckner, Eric Johnson, Adetomiwa Abedawore
DE: Samson Ebukam, Kwitty Paye, Dayo Odeyingbo, Titus Lee
LB: Zaire Franklin, E.J. Speed, Segun Olubi, Grant Stuard, Cameron McGrone, Isaiah Land, Austin Ajieke, Liam Anderson
Saf: Rodney Thomas, Nick Cross, Daniel Scott, Trevor Denbow, Kendell Brooks, Marcel Dabo, Michael Tutsie
CB: Julius Brents, Dallis Flowers, Jaylon Jones, Darrell Baker Jr., Chris Lammons, Ameer Speed

LS: Luke Rhodes
PK: Matt Gay
P:

First, let's assess. The roster is thin at RB, WR, OG, DT, DE, S, CB, and P. I feel that there are internal solutions at WR, DT, S, CB, and P by resigning our impending Free Agents. Let's look at that category, as it will be the first phase of the offseason:

Phase 1: Retention of 2024 Team Free Agents

Significant 2024 Colts Unrestricted Free Agents:

Starters:
WR Michael Pittman Jr
NT Grover Stewart
CB Kenny Moore
S Julian Blackmon
P Rigoberto Sanchez

Important Depth:
QB Gardner Minshew
RB Zack Moss
OG Danny Pinter
DE Tyquan Lewis
DT Taven Bryan

First, we need to address the elephant in the room. Michael Pittman Jr. is a #1 WR, and a top 15 WR in the NFL, he needs to be retained and he needs to be paid as such. I would use the franchise tag to ensure another team can't do it. While this would make his cap hit $21.665 million, I would aim to use the tag to extend him. I think the following deal would get the job done:

5 year $115 million extension with $65 million in guarantees
Year 1: $14 million salary (fully guaranteed), $5 million pro rated signing bonus, $19 million cap hit
Year 2: $16 million salary (fully guaranteed), $5 million pro rated signing bonus, $21 million cap hit
Year 3: $16 million salary, $5 million roster bonus, $5 million pro rated signing bonus, $26 million cap hit
Year 4: $16 million salary, $5 million roster bonus, $5 million pro rated signing bonus, $26 million cap hit
Year 5: $18 million salary, $5 million pro rated signing bonus, $23 million cap hit

I based this deal on the A.J. Brown deal, adding a year while taking a bit off the AAV. This allows the Colts to retain a key target for their young QB without eating nearly half of their cap space this year.

Remaining usable cap space: $34.427 million

Next, I think it's crucial to bring back Grover Stewart. He's key to the team's run defense, and his absence was felt in the 6 games he missed. I think the below is in line with the market while giving him a small raise:

3 year $33 million extension with $18 million in guarantees
Year 1: $6 million salary (fully guaranteed), $3 million pro rated signing bonus, $9 million cap hit
Year 2: $8 million salary, $3 million pro rated signing bonus, $11 million cap hit
Year 3: $7 million salary, $3 million roster bonus, $3 million pro rated signing bonus, $13 million cap hit

This is in line with last year's market, with a small increase from his previous contract that also reflects a small increase to the market due to increased cap space. Hopefully the Colts will search for and find their next NT in the first two years of the contract.

Remaining Usable Cap Space: $25.427 million

Next up, Kenny Moore II, who had a lot of ups and downs on his last contract, but is basically the only slot CB on the team. I think the following would be a fair deal:

3 year $27 million extension with $15 million in guarantees
Year 1: $4 million salary (fully guaranteed), $3 million pro rated signing bonus, $7 million cap hit
Year 2: $6 million salary, $3 million pro rated signing bonus, $9 million cap hit
Year 3: $6 million salary, $2 million roster bonus, $3 million pro rated signing bonus, $11 million cap hit

The AAV is slightly higher than the Byron Murphy deal from last year with an extra year as well. It would be ideal to find a good slot defender in the first two years of this contract.

Remaining Usable Cap Space: $18.427 million

Up next, Julian Blackmon, who I believe was a high quality starter for the defense, and his absence may have cost the Colts a playoff spot this year. Here's what I think would work:

4 year $32 million extension with $16 million in guarantees
Year 1: $4 million salary (fully guaranteed), $2 million pro rated signing bonus, $6 million cap hit
Year 2: $6 million salary ($2 million guaranteed), $2 million pro rated signing bonus, $8 million cap hit
Year 3: $6 million salary, $2 million pro rated signing bonus, $8 million cap hit
Year 4: $6 million salary, $2 million roster bonus, $2 million pro rated signing bonus, $10 million cap hit

This is a higher AAV than any safety other than Jessie Bates got in free agency last year. It also keeps a solid starter on the roster for at least the next 3 seasons.

Remaining Usable Cap Space: $12.427 million

Next is Rigo. I think he's worth near top end of the Punter market money, as follows:

4 year $12 million extension with $6 million in guarantees
Year 1: $1 million salary (fully guaranteed), $1 million pro rated signing bonus, $2 million cap hit
Year 2: $2 million salary, $1 million pro rated signing bonus, $3 million cap hit
Year 3: $2 million salary, $1 million pro rated signing bonus, $3 million cap hit
Year 4: $2 million salary, $1 million roster bonus, $1 million pro rated signing bonus, $4 million cap hit

Michael Dickson has the richest punter contract in NFL history and it has just over $3.6 million AAV. I think that makes the above a fair deal.

Remaining Usable Cap Space: $10.427 million

Finally, I think the Colts could do worse for a backup QB than Gardner Minshew, and I think he deserves to be rewarded for above average play for a backup QB. I think the following is more than fair:

2 year $10 million extension with $5 million in guarantees
Year 1: $1 million salary (fully guaranteed), $2 million pro rated signing bonus, $3 million cap hit
Year 2: $5 million salary, $2 million pro rated signing bonus, $7 million cap hit

This is effectively a 1/$5 deal with a second 1/$5 option. Leaving that much unguaranteed salary in year 2 also gives the Colts the option to extend the deal for another year or 2 while bringing the cap hit down should they choose to keep him longer. This is pretty close to top end of the backup market, and I don't think he'd find more elsewhere.

Remaining Usable Cap Space: $7.427 million

I also liked Ronnie Harrison Jr. as a LB, and would be willing to bring him back on a veteran minimum contract of $1.08 million for 1 year.

Remaining Usable Cap Space: $6.347 million

Why I chose not to retain the other listed free agents: Zack Moss is going to get high end RB2/low end RB1 money on the market, the Colts can't afford to pay him that. Danny Pinter only ever played quality minutes for the Colts at Center and had to be replaced at Guard mid-season when he was penciled in by the coaching staff as the starter at the position. When Pinter lost the backup OC job to Wesley French, he lost all value IMO. Tyquan Lewis and Taven Bryan are good rotational players that will likely want too much money to come back in the same roles. In Lewis's case, I plan to massively upgrade the DE position, while in Bryan's case, my hope would be that Adebawore could step into his role.

After retaining free agents, the roster is as follows (bold indicates an added player):

QB: Anthony Richardson, Gardner Minshew, Sam Ehlinger
RB: Jonathan Taylor, Evan Hull, Tyler Goodson
WR: Michael Pittman Jr., Alec Pierce, Josh Downs, Ashton Dulin, DJ Montgomery, Tyler Cleveland, Ethan Fernes, Zavier Scott, Terrell Bynum
TE: Mo Alie-Cox, Jelani Woods, Kylen Granson, Andrew Ogletree, Will Mallory, Eric Tomlinson, Jordan Murray
OT: Braden Smith, Bernhard Raimann, Blake Freeland, Jake Witt, Arlington Hambright, Lewis Kidd
OG: Quenton Nelson, Will Fries, Josh Sills
OC: Ryan Kelly, Wesley French

DT: DeForest Buckner, Grover Stewart, Eric Johnson, Adetomiwa Abedawore
DE: Samson Ebukam, Kwity Paye, Dayo Odeyingbo, Titus Lee
LB: Zaire Franklin, E.J. Speed, Ronnie Harrison Jr., Segun Olubi, Grant Stuard, Cameron McGrone, Isaiah Land, Austin Ajieke, Liam Anderson
Saf: Julian Blackmon, Rodney Thomas, Nick Cross, Daniel Scott, Trevor Denbow, Kendell Brooks, Marcel Dabo, Michael Tutsie
CB: Julius Brents, Kenny Moore II, Dallis Flowers, Jaylon Jones, Darrell Baker Jr., Chris Lammons, Ameer Speed

LS: Luke Rhodes
PK: Matt Gay
P: Rigoberto Sanchez

Next, we need to create some cap space. I plan to make a splash Free Agency signing, so just under $6.4 million will not be enough. Looking at the list borrowed from above:

Phase 2: Cap Management and External Free Agency

Ten Biggest Cap Savings if Cut:

$20.250m = DT Deforest Buckner
$12.375m = OC Ryan Kelly
$10.683m = OT Braden Smith
$05.920m = TE Mo Allie-Cox
$03.500m = LB E.J. Speed
$03.360m = LB Zaire Franklin
$03.010m = WR Ashton Dulin
$02.251m = DE Kwitty Paye
$01.735m = DE Samson Ebkukam
$01.500m = DE Dayo Odeyingbo

I see one obvious cap casualty, and that is Mo Alie-Cox. I am cutting him for the cap savings.

Remaining Usable Cap Space: $12.267 million

This is still not enough space to sign the free agent I am looking to sign, so while I'm not cutting anyone else, there are 3 very obvious candidates for restructure: DeForest Buckner, Ryan Kelly, and Braden Smith. Because Buckner is an elite player, I want to keep him as a fixture in the Colts defense for the next several seasons, I don't want to deal with potentially having to tag him next year, and he probably can provide all of the cap savings I need in one restructure, I'm looking at him first.

3 year, $72 million deal with $48 million in guarantees
Year 1 (2024): $2 million salary (fully guaranteed), $10 million pro rated signing bonus, $12 million cap hit
Year 2 (2025): $15 million salary ($12 million guaranteed), $10 million pro rated signing bonus, $25 million cap hit
Year 3 (2026): $21 million salary, $4 million roster bonus, $10 million pro rated signing bonus, $35 million cap hit

This puts nearly $10 million more in Buckner's pocket this year while saving $10.75 million in cap space. Obviously, Year 3 will necessitate a restructure or cut, hopefully restructure.

Remaining Usable Cap Space: $23.017 million

With my newly acquired cap space, I am going to purchase the Colts the elite pass rusher they have been lacking since Robert Mathis left the team:

Sign DE Danielle Hunter
4 year $100 million deal with $60 million in guarantees
Year 1: $15 million salary (fully guaranteed), $6 million pro rated signing bonus, $21 million cap hit
Year 2: $15 million salary (fully guaranteed), $6 million pro rated signing bonus, $21 million cap hit
Year 3: $20 million salary, $6 million pro rated signing bonus, $26 million cap hit
Year 4: $20 million salary, $6 million roster bonus, $6 million pro rated signing bonus, $32 million cap hit

This is more or less a 2 year $54 million deal that the Colts can choose to jettison after Year 3 if he is not performing or restructure if he is. Hunter has been an elite pass rusher for years and has come back strong from a 2021 injury, posting 27 sacks over the last 2 seasons with a league leading 23 TFL in 2023. Putting Hunter and Buckner on the same defensive line takes the unit from good to elite. I feel this move also fits with Ballard's history, as DE is the position he's addressed most often and best in free agency. He's never made a splash like this, but this is intended to be a win now move that signals confidence in the current team is ready to take the step into contention.

Remaining Usable Cap Space: $2.017 million

With that, the pre-draft roster is set. Based on the above moves, I would view the Colts draft needs as follows:

Phase 3: 2024 NFL Draft

Team Needs Pre-2024 NFL Draft
1. CB (Slot)*
2. DE (Elite Pass Rusher)*
3. TE
4. RB
5. DT (depth/future starter)
6. OC (depth/future starter)
7. OG (depth)
8. QB (backup more similar to Richardson)

*NOTE: If not addressed in Free Agency, DE (Elite Pass Rusher) becomes the team's top need.

Colts picks in 2024 NFL draft:**
Round 1 Pick 15
Round 2 Pick 46
Round 3 Pick 82
Round 4 Pick 118
Round 5 Pick 150
Round 6 Pick 193
Round 7 Pick 232

**This is the most accurate information I can find as of the time of making this post. I will update as more accurate information becomes available.

Round 1 Pick 15: DE Laiatu Latu UCLA
With a Top 15 pick, I believe the focus should be on getting an elite player to add to your team. The words "Game Wrecker" come to mind when you put on Latu's film. Latu has excellent burst off the edge and a variety of pass rush moves that allow him to bend the edge on tackles. He is often doubled, but regularly defeats double teams and creates pressure on the QB. Adding a pass rusher of his caliber to what is now an already stacked DL will force opposing offenses to get the ball out quickly.
Alternate Selections: DE Jared Verse, WR Malik Nabers, TE Brock Bowers, CB Terrion Arnold

Round 2 Pick 46: CB T.J. Tampa Iowa State
The Colts front office has shown a penchant recently for liking their CBs tall, long, fast, athletic, good in zone, and physical. T.J. Tampa checks all of those boxes and will provide another option at both the slot and boundary CB positions.
Alternate Selections: DT Kris Jenkins, TE Ja'Tavion Sanders, DE Adisa Isaac, DE Jonah Elliss, WR Malachi Corley

Round 3 Pick 82: CB Khyree Jackson Oregon
Doubling up at CB on Day 2, Jackson is another CB that fits the profile of what the Colts seem to be looking for at the position. Big, physical, and fast, Jackson primarily provides more competition for the starting boundary CB position. With this selection, the Colts have Julian Brents, Jaylon Jones, T.J. Tampa, and Khyree Jackson from which to pull two starting boundary CBs.
Alternate Selections: DT Maason Smith, LB Payton Wilson, OG Christian Haynes

Round 4 Pick 118: S Cole Bishop Utah
Another big, fast DB, Bishop is not as long as the Colts typically like, but makes up for it with his speed and explosiveness. Bishop also gives Gus Bradley a Kam Chancellor type enforcer option, or could bulk up and become a LB. The versatility and special teams value are the primary reasons for the pick here.
Alternate Selections: DE Mohamed Kamara, WR Javon Baker

Round 5 Pick 150: DT Khristian Boyd Northern Iowa
Rarely does a 320 pound DT move the way Boyd can move on film. He has tape of chasedown tackles on quite a few RBs. He also holds up very well against a double team and provides some pass rush value as demonstrated in his very good Shrine Bowl week. The Colts could have him lose weight and become a developmental 3 tech, but with Adebawore already on the roster, I think the smart play is to groom Boyd to eventually take over for 30 year old Grover Stewart.

Round 6 Pick 193: RB Issac Guerendo Louisville
Jonathan Taylor's collegiate backup becomes Jonathan Taylor's NFL backup. Guerendo possesses a great blend of size, speed, and power, and has demonstrated value as both a receiver and blocker in limited playing time. Guerendo will have tremendous upside as a RB2 who can provide RB1 quality snaps on a limited basis.

Round 7 Pick 232: OG Karsen Barnhart Michigan
This selection is about one thing: positional versatility. Barnhart instantly slots in as the top backup OG, and could easily challenge Will Fries for the starting RG position, but in addition, Barnhart has experience at all 5 OL positions in college. He may not be used or listed at center or tackle, but in an emergency, he could play there, though maybe not super effectively at the NFL level. Having versatile backups is a way to more easily survive having less than 10 OL on your roster.

2024 Preseason Roster (bold indicates added player)

QB: Anthony Richardson, Gardner Minshew, Sam Ehlinger
RB: Jonathan Taylor, Issac Guerendo, Evan Hull, Tyler Goodson
WR: Michael Pittman Jr., Alec Pierce, Josh Downs, Ashton Dulin, DJ Montgomery, Tyler Cleveland, Ethan Fernes, Zavier Scott, Terrell Bynum
TE: Jelani Woods, Kylen Granson, Andrew Ogletree, Will Mallory, Eric Tomlinson, Jordan Murray
OT: Braden Smith, Bernhard Raimann, Blake Freeland, Jake Witt, Arlington Hambright, Lewis Kidd
OG: Quenton Nelson, Will Fries, Karsen Barnhart, Josh Sills
OC: Ryan Kelly, Wesley French

DT: DeForest Buckner, Grover Stewart, Eric Johnson, Adetomiwa Abedawore
DE: Danielle Hunter, Laiatu Latu, Samson Ebukam, Kwity Paye, Dayo Odeyingbo, Titus Lee
LB: Zaire Franklin, E.J. Speed, Ronnie Harrison Jr., Segun Olubi, Grant Stuard, Cameron McGrone, Isaiah Land, Austin Ajieke, Liam Anderson
Saf: Julian Blackmon, Rodney Thomas, Nick Cross, Cole Bishop, Daniel Scott, Trevor Denbow, Kendell Brooks, Marcel Dabo, Michael Tutsie
CB: Julius Brents, Kenny Moore II, T.J. Tampa, Dallis Flowers, Jaylon Jones, Khyree Jackson, Darrell Baker Jr., Chris Lammons, Ameer Speed

LS: Luke Rhodes
PK: Matt Gay
P: Rigoberto Sanchez

UPDATE: The actual NFL cap increased to $255.4 million, while an estimate of $242.5 million was used above, resulting in an extra $12.9 million of cap space. Per Over The Cap, only $4.205 million of additional cap space is needed to sign our rookies, leaving:

Remaining Usable Cap Space: $10.713 million
__________________
Quote:
Originally Posted by omahacolt View Post
i was wrong.

Last edited by Dam8610; 03-04-2024 at 09:25 PM.
Reply With Quote
The Following 6 Users Say Thank You to Dam8610 For This Useful Post:
apballin (01-20-2024), Dewey 5 (01-21-2024), IndyNorm (01-21-2024), njcoltfan (02-25-2024), Racehorse (01-20-2024), Spike (01-20-2024)
  #2  
Old 01-20-2024, 12:58 PM
apballin apballin is offline
Doom -N- Gloom
 
Join Date: Jan 2017
Posts: 1,878
Thanks: 1,848
Thanked 1,139 Times in 646 Posts
Default

I like your approach Dam, however there is no way in hell we can roll with those same guys at CB next year. So if you’re signing Hunter you gotta go CB with that first pick.

I want Pittman back for sure just don’t know if Shane would feel like he’s worth 100 million when you could use that money on chase young or Josh Allen
Reply With Quote
  #3  
Old 03-04-2024, 04:38 PM
Dam8610 Dam8610 is offline
Post whore
 
Join Date: Jan 2017
Posts: 6,074
Thanks: 102
Thanked 1,665 Times in 964 Posts
Default

Quote:
Originally Posted by Dam8610 View Post
First, thank you Ironshaft for doing this, takes a lot of time and effort to put things like this together. Regarding your question, let's have at. If I may borrow:

Current 2024 Players by Position:

QB: Anthony Richardson, Sam Ehlinger
RB: Jonathan Taylor, Evan Hull, Tyler Goodson
WR: Alec Pierce, Josh Downs, Ashton Dulin, DJ Montgomery, Tyler Cleveland, Ethan Fernes, Zavier Scott, Terrell Bynum
TE: Mo Alie-Cox, Jelani Woods, Kylen Granson, Andrew Ogletree, Will Mallory, Eric Tomlinson, Jordan Murray
OT: Braden Smith, Bernhard Raimann, Blake Freeland, Jake Witt, Arlington Hambright, Lewis Kidd
OG: Quenton Nelson, Will Fries, Josh Sills
OC: Ryan Kelly, Wesley French

DT: DeForest Buckner, Eric Johnson, Adetomiwa Abedawore
DE: Samson Ebukam, Kwitty Paye, Dayo Odeyingbo, Titus Lee
LB: Zaire Franklin, E.J. Speed, Segun Olubi, Grant Stuard, Cameron McGrone, Isaiah Land, Austin Ajieke, Liam Anderson
Saf: Rodney Thomas, Nick Cross, Daniel Scott, Trevor Denbow, Kendell Brooks, Marcel Dabo, Michael Tutsie
CB: Julius Brents, Dallis Flowers, Jaylon Jones, Darrell Baker Jr., Chris Lammons, Ameer Speed

LS: Luke Rhodes
PK: Matt Gay
P:

First, let's assess. The roster is thin at RB, WR, OG, DT, DE, S, CB, and P. I feel that there are internal solutions at WR, DT, S, CB, and P by resigning our impending Free Agents. Let's look at that category, as it will be the first phase of the offseason:

Phase 1: Retention of 2024 Team Free Agents

Significant 2024 Colts Unrestricted Free Agents:

Starters:
WR Michael Pittman Jr
NT Grover Stewart
CB Kenny Moore
S Julian Blackmon
P Rigoberto Sanchez

Important Depth:
QB Gardner Minshew
RB Zack Moss
OG Danny Pinter
DE Tyquan Lewis
DT Taven Bryan

First, we need to address the elephant in the room. Michael Pittman Jr. is a #1 WR, and a top 15 WR in the NFL, he needs to be retained and he needs to be paid as such. I would use the franchise tag to ensure another team can't do it. While this would make his cap hit $21.665 million, I would aim to use the tag to extend him. I think the following deal would get the job done:

5 year $115 million extension with $65 million in guarantees
Year 1: $14 million salary (fully guaranteed), $5 million pro rated signing bonus, $19 million cap hit
Year 2: $16 million salary (fully guaranteed), $5 million pro rated signing bonus, $21 million cap hit
Year 3: $16 million salary, $5 million roster bonus, $5 million pro rated signing bonus, $26 million cap hit
Year 4: $16 million salary, $5 million roster bonus, $5 million pro rated signing bonus, $26 million cap hit
Year 5: $18 million salary, $5 million pro rated signing bonus, $23 million cap hit

I based this deal on the A.J. Brown deal, adding a year while taking a bit off the AAV. This allows the Colts to retain a key target for their young QB without eating nearly half of their cap space this year.

Remaining usable cap space: $34.427 million

Next, I think it's crucial to bring back Grover Stewart. He's key to the team's run defense, and his absence was felt in the 6 games he missed. I think the below is in line with the market while giving him a small raise:

3 year $33 million extension with $18 million in guarantees
Year 1: $6 million salary (fully guaranteed), $3 million pro rated signing bonus, $9 million cap hit
Year 2: $8 million salary, $3 million pro rated signing bonus, $11 million cap hit
Year 3: $7 million salary, $3 million roster bonus, $3 million pro rated signing bonus, $13 million cap hit

This is in line with last year's market, with a small increase from his previous contract that also reflects a small increase to the market due to increased cap space. Hopefully the Colts will search for and find their next NT in the first two years of the contract.

Remaining Usable Cap Space: $25.427 million

Next up, Kenny Moore II, who had a lot of ups and downs on his last contract, but is basically the only slot CB on the team. I think the following would be a fair deal:

3 year $27 million extension with $15 million in guarantees
Year 1: $4 million salary (fully guaranteed), $3 million pro rated signing bonus, $7 million cap hit
Year 2: $6 million salary, $3 million pro rated signing bonus, $9 million cap hit
Year 3: $6 million salary, $2 million roster bonus, $3 million pro rated signing bonus, $11 million cap hit

The AAV is slightly higher than the Byron Murphy deal from last year with an extra year as well. It would be ideal to find a good slot defender in the first two years of this contract.

Remaining Usable Cap Space: $18.427 million

Up next, Julian Blackmon, who I believe was a high quality starter for the defense, and his absence may have cost the Colts a playoff spot this year. Here's what I think would work:

4 year $32 million extension with $16 million in guarantees
Year 1: $4 million salary (fully guaranteed), $2 million pro rated signing bonus, $6 million cap hit
Year 2: $6 million salary ($2 million guaranteed), $2 million pro rated signing bonus, $8 million cap hit
Year 3: $6 million salary, $2 million pro rated signing bonus, $8 million cap hit
Year 4: $6 million salary, $2 million roster bonus, $2 million pro rated signing bonus, $10 million cap hit

This is a higher AAV than any safety other than Jessie Bates got in free agency last year. It also keeps a solid starter on the roster for at least the next 3 seasons.

Remaining Usable Cap Space: $12.427 million

Next is Rigo. I think he's worth near top end of the Punter market money, as follows:

4 year $12 million extension with $6 million in guarantees
Year 1: $1 million salary (fully guaranteed), $1 million pro rated signing bonus, $2 million cap hit
Year 2: $2 million salary, $1 million pro rated signing bonus, $3 million cap hit
Year 3: $2 million salary, $1 million pro rated signing bonus, $3 million cap hit
Year 4: $2 million salary, $1 million roster bonus, $1 million pro rated signing bonus, $4 million cap hit

Michael Dickson has the richest punter contract in NFL history and it has just over $3.6 million AAV. I think that makes the above a fair deal.

Remaining Usable Cap Space: $10.427 million

Finally, I think the Colts could do worse for a backup QB than Gardner Minshew, and I think he deserves to be rewarded for above average play for a backup QB. I think the following is more than fair:

2 year $10 million extension with $5 million in guarantees
Year 1: $1 million salary (fully guaranteed), $2 million pro rated signing bonus, $3 million cap hit
Year 2: $5 million salary, $2 million pro rated signing bonus, $7 million cap hit

This is effectively a 1/$5 deal with a second 1/$5 option. Leaving that much unguaranteed salary in year 2 also gives the Colts the option to extend the deal for another year or 2 while bringing the cap hit down should they choose to keep him longer. This is pretty close to top end of the backup market, and I don't think he'd find more elsewhere.

Remaining Usable Cap Space: $7.427 million

I also liked Ronnie Harrison Jr. as a LB, and would be willing to bring him back on a veteran minimum contract of $1.08 million for 1 year.

Remaining Usable Cap Space: $6.347 million

Why I chose not to retain the other listed free agents: Zack Moss is going to get high end RB2/low end RB1 money on the market, the Colts can't afford to pay him that. Danny Pinter only ever played quality minutes for the Colts at Center and had to be replaced at Guard mid-season when he was penciled in by the coaching staff as the starter at the position. When Pinter lost the backup OC job to Wesley French, he lost all value IMO. Tyquan Lewis and Taven Bryan are good rotational players that will likely want too much money to come back in the same roles. In Lewis's case, I plan to massively upgrade the DE position, while in Bryan's case, my hope would be that Adebawore could step into his role.

After retaining free agents, the roster is as follows (bold indicates an added player):

QB: Anthony Richardson, Gardner Minshew, Sam Ehlinger
RB: Jonathan Taylor, Evan Hull, Tyler Goodson
WR: Michael Pittman Jr., Alec Pierce, Josh Downs, Ashton Dulin, DJ Montgomery, Tyler Cleveland, Ethan Fernes, Zavier Scott, Terrell Bynum
TE: Mo Alie-Cox, Jelani Woods, Kylen Granson, Andrew Ogletree, Will Mallory, Eric Tomlinson, Jordan Murray
OT: Braden Smith, Bernhard Raimann, Blake Freeland, Jake Witt, Arlington Hambright, Lewis Kidd
OG: Quenton Nelson, Will Fries, Josh Sills
OC: Ryan Kelly, Wesley French

DT: DeForest Buckner, Grover Stewart, Eric Johnson, Adetomiwa Abedawore
DE: Samson Ebukam, Kwity Paye, Dayo Odeyingbo, Titus Lee
LB: Zaire Franklin, E.J. Speed, Ronnie Harrison Jr., Segun Olubi, Grant Stuard, Cameron McGrone, Isaiah Land, Austin Ajieke, Liam Anderson
Saf: Julian Blackmon, Rodney Thomas, Nick Cross, Daniel Scott, Trevor Denbow, Kendell Brooks, Marcel Dabo, Michael Tutsie
CB: Julius Brents, Kenny Moore II, Dallis Flowers, Jaylon Jones, Darrell Baker Jr., Chris Lammons, Ameer Speed

LS: Luke Rhodes
PK: Matt Gay
P: Rigoberto Sanchez

Next, we need to create some cap space. I plan to make a splash Free Agency signing, so just under $6.4 million will not be enough. Looking at the list borrowed from above:

Phase 2: Cap Management and External Free Agency

Ten Biggest Cap Savings if Cut:

$20.250m = DT Deforest Buckner
$12.375m = OC Ryan Kelly
$10.683m = OT Braden Smith
$05.920m = TE Mo Allie-Cox
$03.500m = LB E.J. Speed
$03.360m = LB Zaire Franklin
$03.010m = WR Ashton Dulin
$02.251m = DE Kwitty Paye
$01.735m = DE Samson Ebkukam
$01.500m = DE Dayo Odeyingbo

I see one obvious cap casualty, and that is Mo Alie-Cox. I am cutting him for the cap savings.

Remaining Usable Cap Space: $12.267 million

This is still not enough space to sign the free agent I am looking to sign, so while I'm not cutting anyone else, there are 3 very obvious candidates for restructure: DeForest Buckner, Ryan Kelly, and Braden Smith. Because Buckner is an elite player, I want to keep him as a fixture in the Colts defense for the next several seasons, I don't want to deal with potentially having to tag him next year, and he probably can provide all of the cap savings I need in one restructure, I'm looking at him first.

3 year, $72 million deal with $48 million in guarantees
Year 1 (2024): $2 million salary (fully guaranteed), $10 million pro rated signing bonus, $12 million cap hit
Year 2 (2025): $15 million salary ($12 million guaranteed), $10 million pro rated signing bonus, $25 million cap hit
Year 3 (2026): $21 million salary, $4 million roster bonus, $10 million pro rated signing bonus, $35 million cap hit

This puts nearly $10 million more in Buckner's pocket this year while saving $10.75 million in cap space. Obviously, Year 3 will necessitate a restructure or cut, hopefully restructure.

Remaining Usable Cap Space: $23.017 million

With my newly acquired cap space, I am going to purchase the Colts the elite pass rusher they have been lacking since Robert Mathis left the team:

Sign DE Danielle Hunter
4 year $100 million deal with $60 million in guarantees
Year 1: $15 million salary (fully guaranteed), $6 million pro rated signing bonus, $21 million cap hit
Year 2: $15 million salary (fully guaranteed), $6 million pro rated signing bonus, $21 million cap hit
Year 3: $20 million salary, $6 million pro rated signing bonus, $26 million cap hit
Year 4: $20 million salary, $6 million roster bonus, $6 million pro rated signing bonus, $32 million cap hit

This is more or less a 2 year $54 million deal that the Colts can choose to jettison after Year 3 if he is not performing or restructure if he is. Hunter has been an elite pass rusher for years and has come back strong from a 2021 injury, posting 27 sacks over the last 2 seasons with a league leading 23 TFL in 2023. Putting Hunter and Buckner on the same defensive line takes the unit from good to elite. I feel this move also fits with Ballard's history, as DE is the position he's addressed most often and best in free agency. He's never made a splash like this, but this is intended to be a win now move that signals confidence in the current team is ready to take the step into contention.

Remaining Usable Cap Space: $2.017 million

With that, the pre-draft roster is set. Based on the above moves, I would view the Colts draft needs as follows:

Phase 3: 2024 NFL Draft

Team Needs Pre-2024 NFL Draft
1. CB (Slot)*
2. DE (Elite Pass Rusher)*
3. TE
4. RB
5. DT (depth/future starter)
6. OC (depth/future starter)
7. OG (depth)
8. QB (backup more similar to Richardson)

*NOTE: If not addressed in Free Agency, DE (Elite Pass Rusher) becomes the team's top need.

Colts picks in 2024 NFL draft:**
Round 1 Pick 15
Round 2 Pick 46
Round 3 Pick 82
Round 4 Pick 118
Round 5 Pick 150
Round 6 Pick 193
Round 7 Pick 232

**This is the most accurate information I can find as of the time of making this post. I will update as more accurate information becomes available.

Round 1 Pick 15: DE Laiatu Latu UCLA
With a Top 15 pick, I believe the focus should be on getting an elite player to add to your team. The words "Game Wrecker" come to mind when you put on Latu's film. Latu has excellent burst off the edge and a variety of pass rush moves that allow him to bend the edge on tackles. He is often doubled, but regularly defeats double teams and creates pressure on the QB. Adding a pass rusher of his caliber to what is now an already stacked DL will force opposing offenses to get the ball out quickly.
Alternate Selections: DE Jared Verse, WR Malik Nabers, TE Brock Bowers, CB Terrion Arnold

Round 2 Pick 46: CB T.J. Tampa Iowa State
The Colts front office has shown a penchant recently for liking their CBs tall, long, fast, athletic, good in zone, and physical. T.J. Tampa checks all of those boxes and will provide another option at both the slot and boundary CB positions.
Alternate Selections: DT Kris Jenkins, TE Ja'Tavion Sanders, DE Adisa Isaac, DE Jonah Elliss, WR Malachi Corley

Round 3 Pick 82: CB Khyree Jackson Oregon
Doubling up at CB on Day 2, Jackson is another CB that fits the profile of what the Colts seem to be looking for at the position. Big, physical, and fast, Jackson primarily provides more competition for the starting boundary CB position. With this selection, the Colts have Julian Brents, Jaylon Jones, T.J. Tampa, and Khyree Jackson from which to pull two starting boundary CBs.
Alternate Selections: DT Maason Smith, LB Payton Wilson, OG Christian Haynes

Round 4 Pick 118: S Cole Bishop Utah
Another big, fast DB, Bishop is not as long as the Colts typically like, but makes up for it with his speed and explosiveness. Bishop also gives Gus Bradley a Kam Chancellor type enforcer option, or could bulk up and become a LB. The versatility and special teams value are the primary reasons for the pick here.
Alternate Selections: DE Mohamed Kamara, WR Javon Baker

Round 5 Pick 150: DT Khristian Boyd Northern Iowa
Rarely does a 320 pound DT move the way Boyd can move on film. He has tape of chasedown tackles on quite a few RBs. He also holds up very well against a double team and provides some pass rush value as demonstrated in his very good Shrine Bowl week. The Colts could have him lose weight and become a developmental 3 tech, but with Adebawore already on the roster, I think the smart play is to groom Boyd to eventually take over for 30 year old Grover Stewart.

Round 6 Pick 193: RB Issac Guerendo Louisville
Jonathan Taylor's collegiate backup becomes Jonathan Taylor's NFL backup. Guerendo possesses a great blend of size, speed, and power, and has demonstrated value as both a receiver and blocker in limited playing time. Guerendo will have tremendous upside as a RB2 who can provide RB1 quality snaps on a limited basis.

Round 7 Pick 232: OG Karsen Barnhart Michigan
This selection is about one thing: positional versatility. Barnhart instantly slots in as the top backup OG, and could easily challenge Will Fries for the starting RG position, but in addition, Barnhart has experience at all 5 OL positions in college. He may not be used or listed at center or tackle, but in an emergency, he could play there, though maybe not super effectively at the NFL level. Having versatile backups is a way to more easily survive having less than 10 OL on your roster.

2024 Preseason Roster (bold indicates added player)

QB: Anthony Richardson, Gardner Minshew, Sam Ehlinger
RB: Jonathan Taylor, Issac Guerendo, Evan Hull, Tyler Goodson
WR: Michael Pittman Jr., Alec Pierce, Josh Downs, Ashton Dulin, DJ Montgomery, Tyler Cleveland, Ethan Fernes, Zavier Scott, Terrell Bynum
TE: Jelani Woods, Kylen Granson, Andrew Ogletree, Will Mallory, Eric Tomlinson, Jordan Murray
OT: Braden Smith, Bernhard Raimann, Blake Freeland, Jake Witt, Arlington Hambright, Lewis Kidd
OG: Quenton Nelson, Will Fries, Karsen Barnhart, Josh Sills
OC: Ryan Kelly, Wesley French

DT: DeForest Buckner, Grover Stewart, Eric Johnson, Adetomiwa Abedawore
DE: Danielle Hunter, Laiatu Latu, Samson Ebukam, Kwity Paye, Dayo Odeyingbo, Titus Lee
LB: Zaire Franklin, E.J. Speed, Ronnie Harrison Jr., Segun Olubi, Grant Stuard, Cameron McGrone, Isaiah Land, Austin Ajieke, Liam Anderson
Saf: Julian Blackmon, Rodney Thomas, Nick Cross, Cole Bishop, Daniel Scott, Trevor Denbow, Kendell Brooks, Marcel Dabo, Michael Tutsie
CB: Julius Brents, Kenny Moore II, T.J. Tampa, Dallis Flowers, Jaylon Jones, Khyree Jackson, Darrell Baker Jr., Chris Lammons, Ameer Speed

LS: Luke Rhodes
PK: Matt Gay
P: Rigoberto Sanchez

UPDATE: The actual NFL cap increased to $255.4 million, while an estimate of $242.5 million was used above, resulting in an extra $12.9 million of cap space. Per Over The Cap, only $4.205 million of additional cap space is needed to sign our rookies, leaving:

Remaining Usable Cap Space: $10.713 million
Quoting this to bump it because I did the update today. Now featuring full 7 Round mock draft.
__________________
Quote:
Originally Posted by omahacolt View Post
i was wrong.

Last edited by Dam8610; 03-04-2024 at 09:26 PM.
Reply With Quote
The Following 2 Users Say Thank You to Dam8610 For This Useful Post:
apballin (03-04-2024), YDFL Commish (03-04-2024)
  #4  
Old 01-18-2024, 03:13 PM
Racehorse's Avatar
Racehorse Racehorse is offline
Moderator
 
Join Date: Jan 2017
Location: God's green Earth
Posts: 12,937
Thanks: 17,188
Thanked 4,419 Times in 2,535 Posts
Default

To address the topic, I do not see any way we don't try to re-sign the 5 you listed as starters. Pittman and Grover will eat up a ton of the cap space. I think we try to sign the other three at market rate for starters at their level of performance, which eats up a good portion of it, as well. I think Pitt gets $20M for this cap year, and Grover is probably around $15M. Kenny, Blackman and Sanchez will add up to about $25M. That is $60M for all 5, and you have us with $53M available. I guess Mo-Alie gets cut, and we add no additional free agents.
__________________
Keep your political crap out of a football forum! Nobody here gives a rat's a**
Reply With Quote
The Following User Says Thank You to Racehorse For This Useful Post:
Spike (01-18-2024)
  #5  
Old 01-19-2024, 12:22 AM
AlwaysSunnyinIndy AlwaysSunnyinIndy is offline
Member
 
Join Date: Feb 2018
Posts: 2,142
Thanks: 663
Thanked 2,672 Times in 1,186 Posts
Default

Quote:
Originally Posted by Ironshaft View Post

Current 2024 Players by Position (in rough depth chart order from left to right):

QB: Anthony Richardson, Sam Ehlinger
RB: Jonathan Taylor, Evan Hull, Tyler Goodson
WR: Alec Pierce, Josh Downs, Ashton Dulin, DJ Montgomery, Tyler Cleveland, Ethan Fernes, Zavier Scott, Terrell Bynum
TE: Mo Alie-Cox, Jelani Woods, Kylen Granson, Andrew Ogletree (?), Will Mallory, Eric Tomlinson, Jordan Murray
OT: Braden Smith, Bernhard Raimann, Blake Freeland, Jake Witt, Arlington Hambright, Lewis Kidd
OG: Quenton Nelson, Will Fries, Josh Sills
OC: Ryan Kelly, Wesley French

DT: DeForest Buckner, Eric Johnson, Adetomiwa Abedawore
DE: Samson Ebukam, Kwitty Paye, Dayo Odeyingbo, Titus Lee
LB: Zaire Franklin, E.J. Speed, Grant Stuard, Issiah Land, Austin Ajieke, Liam Anderson
Saf: Rodney Thomas, Nick Cross, Daniel Scott, Kendell Brooks, Marcel Dabo, Michael Tutsie
CB: Julius Brents, Dallis Flowers, Jaylon Jones, Chris Lammons, Ameer Speed

LS: Luke Rhodes
PK: Matt Gay
P:


You are missing the 4 Exclusive Rights Free Agents.

They have all received one year contract extensions.

They are:

S Trevor Denbow
LB Segun Olubi
LB Cameron McGrone
CB Darrell Baker Jr.


Also, I am fairly certain that the Colts have always designated Zavier Scott as a RB although I think he played a few different positions in college.
Reply With Quote
The Following 2 Users Say Thank You to AlwaysSunnyinIndy For This Useful Post:
Colts And Orioles (01-19-2024), Ironshaft (01-19-2024)
  #6  
Old 01-19-2024, 12:10 PM
Ironshaft Ironshaft is offline
Member
 
Join Date: Apr 2019
Posts: 410
Thanks: 1,303
Thanked 795 Times in 270 Posts
Default

Quote:
Originally Posted by AlwaysSunnyinIndy View Post
You are missing the 4 Exclusive Rights Free Agents.

They have all received one year contract extensions.

They are:

S Trevor Denbow
LB Segun Olubi
LB Cameron McGrone
CB Darrell Baker Jr.


Also, I am fairly certain that the Colts have always designated Zavier Scott as a RB although I think he played a few different positions in college.
Great catch! I did indeed miss them.
Reply With Quote
  #7  
Old 01-19-2024, 01:18 PM
YDFL Commish YDFL Commish is offline
Senior Member
 
Join Date: Jan 2017
Location: Mt. Pleasant Wisconsin
Posts: 3,438
Thanks: 2,053
Thanked 2,273 Times in 1,224 Posts
Default

Quote:
Originally Posted by Ironshaft View Post
Great catch! I did indeed miss them.
Separate discussion, I know. But Baker should never wear a Colts uniform again.
Reply With Quote
Reply


Posting Rules
You may not post new threads
You may not post replies
You may not post attachments
You may not edit your posts

BB code is On
Smilies are On
[IMG] code is On
HTML code is Off

Forum Jump


All times are GMT -4. The time now is 07:37 AM.


Powered by vBulletin® Version 3.8.9
Copyright ©2000 - 2024, vBulletin Solutions, Inc.
ColtFreaks.com is in no way affiliated with the Indianapolis Colts, the NFL, or any of their subsidiaries.