There are 137 users in the forums

Remember
Not a member? Register Now!

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: 1,802
Wow if we get Vincent jackson.
  • rrsis
  • Veteran
  • Posts: 14
yeahh Zeitler might be gone by then.
  • 4ML
  • Veteran
  • Posts: 28,475
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?