So here are the scenarios as I see them.
1) Bickford signs for slot of 2.9mm
*We would have $1,773,520 + $319,910 (overage) + $100,000 (Post 10th round)
* We could sign 1 guy for $2,193,430 or two guys for $1,146,715 each.
2) Bickford doesn't sign
*We would have $1,773,520 + $173,840 + $100,000 (Post 10th round)
*We could sign 1 guy for $2,047,360 or 2 guys for $1,073,680 each.
3) Bickford signs for 2.8 (100k below slot)
*We would have $1,873,520 + $319,910 (overage) + $100,000 (Post 10th round)
* We could sign 1 guy for $2,293,430 or two guys for $1,196,715 each.
4) Bickford signs for 2.7 (200k below slot)
*We would have $1,973,520 + $319,910 (overage) + $100,000 (Post 10th round)
* We could sign 1 guy for $2,393,430; two guys for $1,246,715 each; or two guys for $100,000 each and a third for $493,430.
5) Bickford signs for 2.6 (300k below slot)
*We would have $1,973,520 + $319,910 (overage) + $100,000 (Post 10th round)
* We could sign 1 guy for $2,493,430; two guys for $1,296,715 each; or two guys for $100,000 each and a third for $593,430.
6) Bickford signs for 2.5 (400k below slot)
*We would have $1,973,520 + $319,910 (overage) + $100,000 (Post 10th round)
* We could sign 1 guy for $2,593,430; two guys for $1,346,715 each; two guys for $1,096,715 and a third for $500,000; or two guys for $100,000 each and a third for $693,430.
The third guy would be Tewes in the extremely unlikely 4-6 scenarios.