New plan now that Bosa is off the board.
Free Agency/Draft Retooling Plan:
Coaching Changes: Todd Bowles or Ed Donatell hired as the Defensive Coordinator.
***This plan is based on Robert Saleh being retained***
Notes:
- Jimmy Garoppolo will only count $20M this year.
- Do not resign DeForest Buckner. He's only counting $5.79M in 2019 and then we can exercise his 5th year option ($10M) and then Franchise Tag him cheap ($14-$16M) since he plays on the interior. No rush.
- Solomon Thomas adds around 5-10 pounds and gets back to training inside at 3T/1T to pair with DeForest Buckner at 1T/3T.
- Last year, the FO paid out $87.8M which included extending our own and signing free agents to these core players. This total also included $37M to Jimmy Garoppolo.
2018 Free Agency Spendings:
Jimmy Garoppolo $37,000,000
Weston Richburg $9,260,000
Jimmie Ward $8,526,000
Marquise Goodwin $6,275,000
Richard Sherman $6,175,000
Jerick McKinnon $6,000,000
Cassius Marsh $3,481,250
Laken Tomlinson $2,850,944
Jonathan Cooper $2,475,000
Garry Gilliam $2,450,000
Brock Coyle $2,050,000
Shon Coleman $658,000
Mike Person $630,000
2019 Salary Cap: We're projected to have
$68M (including rollover)
before the following cuts.
2019 Cap Cuts/Savings:
Pierre Garcon $6M
Garry Gilliam $5.05M
Cassius Marsh $4.2M
Malcolm Smith $4.05M
Earl Mitchell $3.7M
Brock Coyle $2.5M
Garrett Celek $2.1M
Dekoda Watson $1.5M
C.J. BeatHard $786K
Trent Taylor $645K
Matt Dayes $645K
James Onwualu $645K
Godwin Igwebuike $570K
Jullian Taylor $521K
J.P. Flynn $495K
Tarvarus McFadden $13K =
+$32M
2019 Total Cap:
$100M
Projected Franchised Players
Position: Current / Projected
Cornerback: $14,975,000 / $16,175,000
Defensive end: $17,143,000 / $17,291,000
Defensive tackle: $13,939,000 / $15,355,000
Linebacker: $14,961,000 / $15,591,000
Offensive line: $14,077,000 / $14,201,000
Punter/kicker: $4,939,000 / $5,018,000
Quarterback: $23,189,000 / $25,103,000
Running back: $11,866,000 / $11,322,000
Safety: $11,287,000 / $11,256,000
Tight end: $9,846,000 / $10,486,000
Wide receiver: $15,982,000 / $16,948,000
Free Agency:
OverTheCap was used for free agency $ projections.
ER Trey Flowers 25 NE 89.7 #2 ED
$17M APY - Franchise tagging him would cost over $17M and NE may want to lock up LT Trenton Brown also who won't be cheap. A saturated market could bring the cost down some but pairing him on the weak side at LEO with SAM/ER in Preston Smith on the strong side, suddenly we have an every-down strength.
RG Mark Glowinski 27 IND 71.8 #14 G
$10M APY - The RG behind one of the very best OL's in the game protecting Andrew Luck with excellent depth in Mike Person.
SAM/ER Preston Smith 26 WAS 79.4 #16 ED
$9M APY - A real 6'5" 265 4.71 SAM who can cover some (Fred Warner 4.64), play through the strong side and provide actual edge rush who rarely has to come off the field.
ZWR Quincy Enunwa 26 71.1 #55 WR
$8M APY - WCO 6'2" 225 4.25 40-time big-bodied ZWR who takes over Kendrick Bourne's role.
WILL Jordan Hicks 26 PHI 72.6 #19 LB
$7M APY - Veteran MIKE who moves to space at WILL to pair with Fred Warner and Preston Smith. Will learn both spots. 4.68 speed with coverage range.
BE Arik Armstead 25 SF 79.9 #16 ED
$6M APY - AA is resigned to a 4-year $24M deal.
LCB Rashaan Melvin 29 OAK 56.9 #92 CB
$4M APY - Veteran CB depth who fits our prototype to compete with Witherspoon and Moore.
RG Mike Person 30 SF 75.5 #6 G
$4M APY - Reward our own and Mike Person will help Mark Glowinski get up to speed and provide excellent depth.
XWR John Brown 28 BLT 68 #55
$4M APY - Kyle finds some speed depth behind Goodwin who can also play the slot.
Special Teams - PK
Robbie Gould (
$3.5M APY); P
Bradley Pinion (
$2.5M APY); RB
Raheem Mostert (
$1.2M APY); WILL
Elijah Lee (
$1M APY) & SAM
Mark Nzeocha (
$800K APY) - Reward our own.
2018 Cap Spend - $87.8M
2019 Cap Spend - $78M
2019 Rookie Pool (5 picks) -
$7.5M
2019 Remaining Cap -
$12M
2019 Cap Rank -
30th
2019 Draft:
1/1
FS Deionte Thompson
2/33
LT (developmental)
3/00
WILL
4/00
XWR (4.3+ speed)
6/00
MIKE
Offensive Personnel: --- 25
QB: Jimmy Garoppolo; Nick Mullens
RB: Jerick McKinnon; Matt Breida, Jeff Wilson & Raheem Mostert
FB: Kyle Juszczyk
TE: George Kittle; Ross Dwelley
XWR: Dante Pettis; [John Brown] & [
4th Draft Pick]
SWR: Richie James
ZWR: [Quincy Enunwa]; Marquise Goodwin
LT: Joe Staley; [
2nd Draft Pick]
LG: Laken Tomlinson; Joshua Garnett
C: Weston Richburg; Erik Magnuson
RG: [Mark Glowinski]; Mike Person
RT: Mike McGlinchey; Shon Coleman
Defensive Personnel: --- 25
BE: Arik Armstead; Kentavius Street
1T/3T: DeForest Buckner; D.J. Jones
3T/1T: Solomon Thomas; Sheldon Day
LEO/ER: [Trey Flowers]; Ronald Blair
SAM/ER: [Preston Smith]; Mark Nzeocha
MIKE: Fred Warner; [
5th Draft Pick]
WILL: [Jordan Hicks]; [
3rd Draft Pick] & Elijah Lee
RCB: Tarvarius Moore; Ahkello Witherspoon
SCB: D.J. Reed; K'Wuan Williams
LCB: Richard Sherman; [Rashaan Melvin]
FS: [Deionte Thompson]; Adrian Colbert
SS: Marcell Harris; Jaquiski Tartt
Special Teams: --- 3
LS: Kyle Nelson
PK: Robbie Gould
P: Bradley Pinion
KOR:
D.J. Reed &
Richie James
PR:
Dante Pettis; D.J. Reed
GR: Raheem Mostert &
Tarvarious Moore
[ Edited by NCommand on Dec 17, 2018 at 11:14 AM ]