Breaking:
Round 4, Pick 15: 49ers trade up to select Utah RB Joe Williams

There are 687 users in the forums

AB's Final Mock before Free Agency

My Last Mock before Free Agency starts tomorrow at 4PM eastern.

Current Signings/Re-Signings/Tenders:

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.

Draft:

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
FB- Miller
WR- Jackson/ Sanu
WR- Crabtree/ Moss/ Ginn
TE- Vernon/ Walker/ Reuland
C- Goodwin
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
You know AB, it's what you do with #s that gets my juices bubbling!

I appreciate your #s and this mock although I would rather have Fleener and don't see Zeitler making it to us.
I am little worried about Jackson, Moss, VD and Crabtree all on the same team. Too many personalities. I think it is volatile without Jackson as it is.
Originally posted by ninertico:
You know AB, it's what you do with #s that gets my juices bubbling!

I appreciate your #s and this mock although I would rather have Fleener and don't see Zeitler making it to us.


With Crabtree, Jackson and Moss, when would Sanu play? Fleener makes better sense. Zeitler or Konz at #30 might make the best sense.
I see us keeping Williams as part of the 5 WRs. I really hope Ginn comes back, but I don't think he will sadly. Ginn is more important than Rogers, in my opinion, because of he's more irreplaceable.

I now see the 5 WRs being something like Crabtree, Moss, Williams, Early Draft WR, Later Free Agent Signing WR/Later Draft Pick.

I really want to see Ginn and Rogers both come back though. Both are needed dearly. And I sure as hell don't want to see Williams back there returner kicks again...
So you're saying our receiving corp goes from:
Crabtree
Morgan
Edwards
Ginn
Williams

-to-

Jackson
Crabtree
Moss
Sanu
Ginn

SOLD!

-want to be greedy and get S. Hill though.
[ Edited by NinerBuff on Mar 13, 2012 at 12:17 AM ]
i love everything except the 1st round. I hate to sound repetitive to what everyone else is saying but yea Fleener instead of Sanu would be better.

If we pick fleener instead we would have a very dangerous offense.
Originally posted by ninertico:
You know AB, it's what you do with #s that gets my juices bubbling!

I appreciate your #s and this mock although I would rather have Fleener and don't see Zeitler making it to us.

i agree. and yeahh Zeitler might be gone by then. Brandon Brooks in the 3-4 mite hold good value though
  • GORO
  • Veteran
  • Posts: 2,070
Wow if we get Vincent jackson.
  • rrsis
  • Veteran
  • Posts: 14
yeahh Zeitler might be gone by then.
  • 4ML
  • Veteran
  • Posts: 35,442
Doubt we even go after Vincent after signing Moss. I expect us to try and keep Rogers in town after he tests FA
  • WiL7
  • Veteran
  • Posts: 22
I'm not sold on Sanu. AB can you fill me in as to what makes him a legit target in the first round??
Fleener please!
not sure about sanu in 1st, but overall i like
do you really think Vjax would sign for 8.5 mill a year?
Share 49erswebzone