Aww, what the heck. I was going to wait until after the Combine to put up another mock, but Brother Wilfork threw down the gauntlet. So, here's one with swinging for the fences (borrowing heavily from Wilfork#75's number analysis, with gratitude).
Current Cap Space = $10.887M. Based on the new predicted league-wide cap of $130M and the adjustments and costs listed by Miguel.
Goals:
- Retain key personnel wherever possible
- Rebuild the TE position to one of dominance
- Fortify the interior OL to keep Brady clean
- Get faster, more athletic and more disruptive on defense
- Add depth and size at DB
Cap Housekeeping
Re-structure Vince Wilfork ($4M saving) *Turn $4M of salary into NLTBE Incentives - keeps options open for now
Extend Devin McCourty ($1M saving)
Extend Stephen Gostkowski ($1M saving)
Extend Matt Slater ($250K saving) - I think this could me more, but I'm using Wilfork#75's number
Cut Dan Connolly ($2.5mil saving)
Cut Isaac Sopoaga ($2.005mil saving)
Cut Adrian Wilson ($1.1M saving)
Trade Mallett ($282k saving) - I'm including a Mallett trade, however unlikely, for now
Net Cap Saving - $12.137mil
Available Cap Space = $23.024mil
Retain Internal Free Agents
Re-sign CB Aqib Talib - 4 years $26M + Incentives ($12M signing bonus) *1st year cap hit $4M
Re-sign MLB Dane Fletcher - 3 years $2.5M ($300K signiing bonus) 1st year cap hit $830K
Re-sign RB LeGarrete Blount - 3 years $5M ($900K signing bonus) *1st year cap hit $1.050M
Re-sign OT/G Will Svitek - 2 years $1.9M ($100K signing bonus) *1st year cap hit $900K
Re-sign LS Danny Aiken – 2 years $1.375M (vet minimum, no guaranteed money) *1st year cap hit $645K
Re-signings 1st year cap hits = $7.425M
Net Cap Impact = about -$5.5M cap space (accounting for replacing top 51 players)
Available Cap Space = $17.524M
Sign External Free Agents
Sign FA DE Michael Johnson - 5 years $45M ($20M guaranteed, $15M signing bonus, 1st 2 years fully guaranteed) *1st year cap hit $4.5M. Impact DE to team with Chandler Jones and Rob Ninkovich.
Sign FA OC Alex Mack - 5 years $48M ($20M guaranteed, $15M signing bonus, first 2 years fully guaranteed) *1st year cap hit $5M. Pro Bowl caliber center, will keep Brady clean and give him time to find receivers.
Sign FA WR Sidney Rice - 3 years, $6M + Incentives (with playing time incentives up to $12M; $3M signing bonus, 1 year fully guaranteed) *1st year cap hit $2.5M. Cap casualty in Seattle, talented big WR who is only 27. He will help extend the field and will make a nice complement to the existing WRs. Rice is injury prone (which keeps his cost down), so contract is incentive-based to playing time.
Sign FA C/G Ted Larsen - 2 years $2.25M ($500k signing bonus) *1st year cap hit $1M. Former Pats draftee provides good low-cost Connolly replacement for interior line depth. Nice call by Brother Wilfork.
External Free Agent 1st year cap hit = $13M
Net Cap Impact = about -$11M (accounting for replacing top 51 players)
Total Cap Space = $6.524M
Potential Additional Camp Cuts (Net Cap Saving)
S. Gregory ($2.335mil)
T. Kelly ($1.611mil)
V. Wilfork ($3mil)
T. Wilson ($278k)
J. Bequette ($80k)
DJ Williams ($150k)
C. White ($150k)
M. Forston ($75k)
Draft
*Trade QB Ryan Mallett to Houston for 2(33)*
I know is this unlikely but it’s a mock draft. Mallett to Minnesota for #40 is also another option.
1 (29). DT: Aaron Donald, Pittsburgh. 6'1" 290#.
The most explosive and disruptive defensive prospect in the draft. Adding Donald and Michael Johnson will transform the DL.
* TRADE 2(33) + 4(126) to SF for 2(61) + 3(77) +3(94)*
2(61). TE: Austin Seferian-Jenkins, Washington or Troy Niklas, Notre Dame.
Big, versatile TE to double up with Gronk.
2(62). DE/OLB: Marcus Smith, Louisville. 6' 3 1/2" 258#.
A Jamie Collins-like athletic freak who can play in space or explode off the edge.
3(77). LB: Christian Jones, Florida St. 6' 3 1/2" 236#.
Versatile speedy LB who can line up at OLB, ILB or DE, with tremendous range and coverage ability as well as explosiveness coming off the edge.
* TRADE 3(93) to Jax for 4(101) + 5(138)*
* TRADE 3(94) to Minn for 4 (104) +5(136)*
Lots of depth, move on back and get similar rated players and accumulate picks
4(101). DB: Antone Exum, Virginia Tech. 6' 220#.
A day 1-2 talent who slips because of injuries, with the versatility that BB covets. I think he'd be a great SS opposite McCourty, but he can also play outside CB.
4(104). NT: Justin Ellis, Louisiana Tech. 6'3" 342#.
Massive NT with surprising agility and explosiveness. Ellis/Siliga and Donald/Chris Jones gives the Pats great depth at the NT and 3-tech positions.
5(136). TE: Richard Rodgers, Cal. 6'4" 257#.
Pats double-dip at TE. Rodgers is similar to Jace Amaro, at much better value.
5(138). QB: Aaron Murray, Georgia. 6' 207#.
I'll go with Wilfork#75's guy for now. A backup QB is obligatory if a Mallett trade actually occurs. A vet FA signing is more likely.
6(182). QB/TE: Logan Thomas, Virginia Tech. 6' 6" 248#.
Originally recruited to Virginia Tech as a TE. 10 7/8" hands and 34 1/4" arms combined with great speed and elusiveness.
6(190). CB: Aaron Colvin, Oklahoma. 5' 11 1/2" 194#.
I can go with this pick by Wilfork#75, though I'd be thrilled with Dontae Johnson (6'2 1/2" 199#) as well. Colvin is another day 2 talent who falls due to injury.
6c. FB/H-Back: Trey Millard, Oklahoma or Trey Bruton, Florida.
Either one would be a versatile offensive weapon.
6c. OG: Spencer Long, Nebraska. 6'5" 320#.
Good value here.
7. WR: Chris Boyd, Vanderbilt. 6'4" 206#.
A moon shot on a big, talented WR.
Target UDFA’s
Wifork#75's list is a good one.