My Last Mock before Free Agency starts tomorrow at 4PM eastern.
SS C.J. Spillman- 3yr/$4.2M deal($1.08M 2012 figure)
OLB Ahmad Brooks- 6yr/$42.5M max($2.85M 2012 figure)
DE Will Tukuafu- 2yr Minimum deal, no bonus money($465K 2012 figure)
CB Tramaine Brock- 1yr/$540K deal
ILB Larry Grant- 1-year RFA tender of $1.26M
FS Dashon Goldson- 1-year Franchise tag of $6.2M
WR Randy Moss- 1-year deal, I'm gonna say for $1M
With the extra $1.6M from the uncapped year cheating, we have $20.444.264M under cap.
Now lets take Shawntae Spencer and release him, saving $2.91M, putting us up to $23,354,264M under.
I'm gonna take off $3M for draft picks, leaves us $20,543,264M under to start signings.
Obvious 2 signings begin.
QB Alex Smith- 3-year deal worth $22.5M, average of $7.5M, with some incentives, but not a lot. Includes a few roster bonuses each year, breakdown is.
2012- $750K base and $4M roster bonus = $4.75M
2013- $3.5M base and $5M roster bonus = $8.5M
2014- $4.25M base and $5M roster bonus = $9.25M
ILB Blake Costanzo- 4-year deal worth $6M
2012- $750K base and $375K in pro-rated SB = $1.125M
2013- $1M base and $375K pro-rated SB = $1.375M
2014- $1.225M base and $375K pro-rated SB = $1.6M
2015- $1.525M base and $375K pro-rated SB = $1.9M
Ok with those 2 signings, we have now $14,668,264M under. Also with these signings we would have $108,637,288M committed for 2013, including projection for 2012 draft picks.
Now is interesting part. I say sign Ginn and Snyder.
Ginn gets a 2yr deal worth $5M, Ginn gets $2M for 2012, $2.5M in 2013
Snyder gets 2yr deal worth $6M, Snyder gets $2.5M in 2012, $3.5M in 2013.
Now gives us $10,168,264M under, and committed for 2013 up to $114,637,288M.
Now also keep in mind we gain $390K each player we sign, so $390K times 4 is $1.56M, brings us to $11,728,264M under.
Now I am re-signing Rogers, might go a different route, but I'm hoping for Rogers.
He gets a 4-year deal worth $24M, a average of $6M.
2012- $750K base, $500K in pro-rated SB and $3M roster bonus = $4.25M
2013- $2M base, $500K SB and $4M roster bonus = $6M
2014- $3.5M base, $500K SB and $2M roster bonus = $6M
2015- $4.25M base, $500K SB and $3M roster bonus = $7.75M
Brings us down, with the added $390K, to $7,868,264M under.
Now, decision, sign Morgan or a big WR, I say Vincent Jackson. 5-year deal, averaging $8.5M, total of $42.5M. First year cap figure of $5M, lower us to, with extra $390K, to $3,258,264M under.
So, we signed the following, Spillman, Brooks, Moss, Tukuafu, Brock, Goldson(hope for long term deal), Alex, Rogers, Costanzo, Jackson, Snyder and Ginn, with Grant as toss up.
Rd 1- WR M.Sanu, Rutgers
Rd 2- OG K.Zeitler, Wisconsin
Rd 3- CB D.Bentley, UL-Lafayette
Rd 4- OLB N.Bradham, Florida State
Rd 5- RB V.Ballard, Mississippi State
Rd 6- S C.Thompson, S.C. State
Rd 7- Development FB or CB who is on PS
2012 Depth Chart:
QB- Alex/ Kaepernick/ Tolzien
RB- Gore/ Hunter/ Ballard
WR- Jackson/ Sanu
WR- Crabtree/ Moss/ Ginn
TE- Vernon/ Walker/ Reuland
OG- Iupati/ Snyder/ Kilgore/ Zeitler
OT- Staley/ Davis/ Boone/ Person
DE- McDonald/ J.Smith/ Tukuafu/ Dobbs
NT- Sopoaga/ Jean Francois/ Williams
OLB- Brooks/ Aldon/ Haralson/ Bradham
ILB- Willis/ Bowman/ Gooden(Re-Signed)/ Costanzo/ Grant(if not signed away)
CB- Rogers/ Brown/ Culliver/ Bentley/ Brock
S- Goldson/ Whitner/ Spillman/ Jones/ Thompson
ST- Akers/ Lee/ Jennings