My new mock offseason V 2.0
Current Cap Standing post-Bowman extension
2013- 43 Players signed for $121,364,335 (Includes $406,481 in dead money)
2014 – 29 Players signed for $92,300,836 ($29,699,164 in cap room w/$122M cap)
2015 – 14 Players signed for $60,086,909 (Includes $1,866,666 in dead money, $64,913,091 in cap room w/$125M cap)
2016 – 5 Players signed for $36,227,375 ($93,772,625 in cap room w/$130M cap)
Lets start with 2013 first, we currently, post Bowman deal, are $1,278,655 under the projected $121M cap, plus $1.643M cap credit for uncapped year violations by Dallas and Washington.
Lets clear some cap room for signings now. The key releases.
QB Alex Smith- We avoid the $1M roster bonus, and release him, saving $9.75M
OLB Parys Haralson – Save $2.87M
PK David Akers - $3.05M Saved
I'll put Jonathan Goodwin aside for a bit to see how we get cap wise.
Now extensions for Justin Smith and Donte Whitner to save some cap room.
Justin has a $7.5M base salary which can be lowered down to $940,000. The remaining $6.56M turns into a signing bonus prorated, we'll give him a 4yr deal through 2016. We could use 2016 as a dummy year in case he wants to retire.
The $6.56M over 4 years is prorated at $1.64M a year. We will also keep his $500K workout bonuses the same for each year now. His savings for 2013 would be $4.92M
2013- $940K Base, $1.64M SB, $500K WK = $3.080M
2014- $2M base, $1.64M SB, $500K WK = $4.14M
2015- $7.5M base, $1.64M SB, $500K WK = $9.64M
2016- $8.5M base, $1.64M SB, $500K WK = $10.64M
Total of 4yr/$27.5M
Donte Whitner has a $3.75M base, lower down to $840K, leaves $2.91M Signing Bonus over a 4yr deal, at $727,500 a year. We would also keep his $250K Workout Bonuses intact for each season. He also has a proration of $833,333 from previous bonus, Now we would save $2,182,500 in cap room.
2013- $840K Base, $833,333 Previous Bonus, $727,500 SB, $250K WK = $2,650,833
2014- $1.75M base, $727,500 Bonus, $250K WK -= $2,727,500
2015- $2.25M base, $727,500 Bonus, $250K WK = $3,227,500
2016- $3M base, $727,500 Bonus, $250K WK = $3,977,500
Total of 4yr/$12,583,333 (We could round it down to $12.5M)
Now we have saved between Alex, Haralson, Akers, current, J.Smith and Whitner extensions, we are under by $24,051,155 We could then do this.
Extension for UFA Dashon Goldson – 5yr through 2017 worth average of $7M($35M total). - $5M in 2013, $5M in 2014, $7M in 2015, $8.5M in 2016 and $9.5M in 2017
Extension for UFA Tavares Gooden – 2yr through 2014 worth average of $1.5M(Each year).
Extension for UFA Delanie Walker – 3yr through 2015 worth $2.5M average($7.5M total) $2M in 2013, $2.5M in 2014 and $3M in 2015
Let Brandon Jacobs, Larry Grant, Leonard Davis, Clark Haggans, Ted Ginn Jr., all go.
Will decide on Sopoaga or Jean Francois.
We re-sign Our 8 PS players to 2yr deals worth $900K( Takes up $3.24M for 2013 and $3.96M for 2014).
Now for 2013 – We have $10,216,155 in cap room. Of course that doesn't include releasing Goodwin.
Now I go with re-signing Jean Francois to a 4yr deal worth $2.5M a year, total of $10M. His salaries would be $2M(2013), $2.5M(2014), $3M(2015) and $2.5M(2016).
I would also sign Kickers Giorgio Tavecchio and Fabrizio Sccacia to 1yr deals worth minimum, has no effect on cap, as it's for rookie minimum.
But with RJF signed we have $10,716 ,155 in cap room, take away lets say $5M for rooks, we have $5,716,155 to spend.
Lets not forget 1yr minimum deals for McBath and Brock, 1yr $630k each. Minus $405K each for replacing minimum guys. Leaves us $5,266,155 under.
Now look for the future.
2014 - $105,878,336 committed for 44 players signed ($16,121,664 in cap room w/$122M cap)
2015- $85,954,409 committed for 20 players signed (Includes $1,866,666 in dead money, $39,045,591 in cap room w/$125M cap)
2016 - $61,844,875 committed for 9 players signed ($68,155,125 in cap room w/$130M cap)
To-Do List in next few offseason past 2013 offseason.
WR Mario Manningham
CB Tarell Brown
QB Colin Kaepernick
RB Kendall Hunter
FB Bruce Miller
WR Michael Crabtree
C Daniel Kilgore
LG Mike Iupati
RT Anthony Davis
OLB Aldon Smith
CB Chris Culliver
QB Scott Tolzien
FB/DE Will Tukuafu
TE/DE Demarcus Dobbs
NT Ian Williams
CB Perrish Cox
RB Jewel Hampton
TE Garrett Celek
Our Mini Camp Roster:
QB: Colin Kaepernick, Scott Tolzien
RB: Frank Gore, Kendall Hunter, LaMichael James, Anthony Dixon, Jewel Hampton
FB: Bruce Miller
FB/DE: Will Tukuafu
WR: Michael Crabtree, Mario Manningham, Kyle Williams, A.J. Jenkins, Ricardo Lockette, Chad Hall
TE: Vernon Davis, Delanie Walker, Garrett Celek
TE/DE: Demarcus Dobbs
C: Jonathan Goodwin, Daniel Kilgore
OG: Mike Iupati, Alex Boone, Joe Looney
OT: Joe Staley, Anthony Davis, Kenny Wiggins, Al Netter
DE: Justin Smith, Ray McDonald, Tony Jerod-Eddie
NT: Ricky Jean Francois, Ian Williams
OLB: Ahmad Brooks, Aldon Smith, Cam Johnson, Darius Fleming
ILB: Patrick Willis, NaVorro Bowman, Tavares Gooden, Micheal Wilhoite
CB: Carlos Rogers, Tarell Brown, Chris Culliver, Perrish Cox, Tramaine Brock
S: Dashon Goldson, Donte Whitner, C.J. Spillman, Darcel McBath, Trenton Robinson, Michael Thomas
K: Giorgio Tavecchio, Fabrizio Sccacia
P: Andy Lee
LS: Brian Jennings
Rd 1 – NT John Jenkins, Georgia
Rd 2- Trade Up using a 4th to get DE Sharrif Floyd, Florida
Rd 3 f/Car – OLB Tank Carradine, Florida State
Rd 3 – C Braxston Cave, Notre Dame
Rd 4 Trade Up with Indy 5th, and Miami 6th QB Brad Sorensen, Southern Utah
Rd 5 – WR Marcus Davis, Virginia Tech
Rd 5 (Comp) – ILB A.J. Klein, Iowa State
Rd 6 – K Brett Maher, Nebraska
Rd 7 f/cin – OLB Devin Taylor, South Carolina
Rd 7 – QB Jordan Rodgers, Vanderbilt (Development on PS)
Rd 7 (Comp) – Small School OL (for Development on PS)
QB- Kaepenick, Tolzien, Sorensen (Rodgers PS)
RB- Gore, Hunter, James, Hampton
WR- Crabtree, Manningham, Williams, Jenkins, Davis
TE- Davis, Walker, Celek
C- Goodwin, Cave
OG- Iupati, Boone, Looney, Kilgore
OT- Staley, Davis
DE- Smith, McDonald, Floyd, Tukuafu
NT- RJF, Jenkins, Williams
OLB- Aldon, Brooks, Carradine (PUP), Fleming, Johnson (One to PS when/if Carradine is healthy) (Taylor PS)
ILB- Willis, Bowman, Gooden, Klein/Wilhoite (Other to PS)
CB- Rogers, Brown, Culliver, Cox, Brock
S- Goldson, Whitner, Spillman, Robinson, Thomas
Tough Cuts: Dobbs(Tukuafu is cut)