An updated look at the 49ers 2022 salary cap situation with week 5 right around the corner

With week 4 behind us, and week 5 right around the corner, I think it’s time to take another deep look into the 49ers current 2022 salary cap situation as it stands today.

Right now, the 49ers have 79 players signed, accounting for $188,342,367, with $18,261,652 in dead money, for a total commitment of $206,604,019, leaving them $6,337,795 under their 2022 adjusted cap of $212,941,814, and the 49ers could create more cap room down the road by restructuring Fred Warner’s deal, or extending the likes of Samson Ebukam, Emmanuel Moseley, & Jimmie Ward.

Below is the 49ers current roster.

 53-Man Roster:

1. QB 10 Jimmy Garoppolo(2022)- $13,991,176
2. QB 14 Brock Purdy(2025)- $724,253
3. RB 22 Jeff Wilson Jr.(2022)- $1,085,000
4. RB 32 Tyrion Davis-Price(2025)- $928,826
5. RB 24 Jordan Mason(2024)- $708,333
6. RB 23 Marlon Mack(2022)- $795,556
7. FB 44 Kyle Juszcyzk(2025)- $2,958,750
8. WR 19 Deebo Samuel(2025)- $6,876,519
9. WR 11 Brandon Aiyuk(2023)- $3,417,641
10. WR 15 Jauan Jennings(2022)- $825,000
11. WR/KR/PR 3 Ray-Ray McCloud III(2023)- $1,910,000
12. WR 6 Danny Gray(2025)- $917,255
13. TE 85 George Kittle(2025)- $7,679,765
14. TE 89 Charlie Woerner(2023)- $940,258
15. TE 82 Ross Dwelley(2022)- $1,047,500
16. TE 81 Tyler Kroft(2022)- $940,000
17. C 64 Jake Brendel(2022)- $895,000
18. C 60 Daniel Brunskill(2022)- $2,433,000
19. LG 65 Aaron Banks(2024)- $1,607,638
20. LG 63 Nick Zakelj(2025)- $752,590
21. RG 74 Spencer Burford(2025)- $873,014
22. RG 61 Blake Hance(2022)- $825,000
23. LT 71 Trent Williams(2026)- $9,672,653
24. LT 76 Jaylon Moore(2024)- $905,759
25. RT 69 Mike McGlinchey(2022)- $10,880,000
26. RT 68 Colton McKivitz(2022)- $895,000
27. DE 97 Nick Bosa(2023)- $10,805,564
28. DE 56 Samson Ebukam(2022)- $8,250,000
29. DE 92 Kerry Hyder Jr.(2022)- $1,500,000
30. DE 95 Drake Jackson(2025)- $1,071,344
31. DE 94 Charles Omenihu(2022)- $2,540,000
32. DE 53 Kemoko Turay(2022)- $845,278
33. DT 91 Arik Armstead(2024)- $9,576,000
34. DT 90 Kevin Givens(2022)- $895,000
35. NT 99 Javon Kinlaw(2023)- $4,224,191
36. NT 98 Hassan Ridgeway(2022)- $1,800,000
37. WLB 57 Dre Greenlaw(2022)- $ 2,065,311
38. MLB 54 Fred Warner(2026)- $8,134,588
39. MLB 48 Oren Burks(2023)- $1,408,000
40. SLB 45 Demetrius Flannigan-Fowles(2022)- $895,000
41. CB 7 Charvarius Ward(2024)- $3,800,000
42. CB 4 Emmanuel Moseley(2022)- $6,555,529
43. CB 20 Ambry Thomas(2024)- $1,087,693
44. CB 38 Deommodore Lenoir(2024)- $896,217
45. CB 26 Samuel Womack III(2025)- $775,831
46. FS 31 Tashaun Gipson Sr.*- $845,278
47. FS 33 Tarvarius Moore(2022)- $1,035,000
48. SS 29 Talanoa Hufanga(2024)- $885,038
49. SS 30 George Odum(2024)- $1,435,000
50. PK 9 Robbie Gould(2022)- $5,509,313
51. P 18 Mitch Wishnowsky(2022)- $1,708,018
52. LS 46 Taybor Pepper(2022)- $1,120,000

Practice Squad:

1. QB 14 Kurt Benkert- $184,000
2. RB 28 Tevin Coleman- $293,222
3. WR 86 Tay Martin- $207,000
4. WR 17 Malik Turner*- $433,400
5. WR 83 Willie Snead IV*- $278,600
6. TE 88 Troy Fumagalli- $207,000
7. C 67 Keith Ismael- $195,500
8. RG 62 Jason Poe- $207,000
9. LT 78 Leroy Watson- $207,000
10. RT 77 Alfredo Gutierrez**- $0
11. DE 58 Alex Barrett- $207,000
12. DT 55 Akeem Spence*- $400,522
13. SLB 40 Marcelino McCrary-Ball- $207,000
14. MLB 47 Buddy Johnson- $207,000
15. CB 43 Qwuantrezz Knight- $207,000
16. CB 27 Dontae Johnson*- $358,200
17. FS 41 Tayler Hawkins- $207,000

Injured Lists:

1. QB 5 Trey Lance(2024)- $7,751,195 [IR]
2. RB 25 Elijah Mitchell(2024)- $788,671 [Short Term IR]
3. TE 88 Jordan Matthews(2022)- $480,000 [IR]
4. DE 75 Jordan Willis(2022)- $895,000 [Short Term IR]
5. DT 96 Maurice Hurst Jr.(2022)- $945,000 [IR]
6. NT 93 Kalia Davis(2025)- $738,003 [NFI]
7. SLB 51 Azeez Al-Shaair(2022)- $3,986,000 [Short Term IR]
8. WLB 59 Curtis Robinson(2022)- $825,000 [Short Term IR]
9. CB 2 Jason Verrett(2022)- $895,000 [PUP]
10. FS 1 Jimmie Ward(2022)- $12,935,588 [Short Term IR]

Now, let’s look at what the team needs in cap room for potential per game roster bonus paybacks.

QB Jimmy Garoppolo- $58,824

MLB Fred Warner- $29,412

CB Charvarius Ward- $80,000

CB Emmanuel Moseley- $176,471

That’s a total of $344,706, the 49ers would have needed to payback Jimmie Ward $29,412, but with him on injured reserve for at least 4 weeks, the 49ers should get back at least 3 weeks as a credit in 2023, a total of $88,235, along with $44,118 from Arik Armstead’s per game roster bonus.

Now let’s look at what players have LTBE incentives for 2022.

QB Jimmy Garoppolo- $5.65 million, consisting of 15 games of the $250,000 incentive for 25% or more playtime in any game, 9 of the $100,000 for each game he won while playing 25% or more, $500,000 for 1 playoff game with 50% of more, & $500,000 for 50% or more playtime in the conference championship game.

WR Deebo Samuel- $150,000 for having 3 or more rush touchdowns in 2021.

TE Ross Dwelley- $152,500 for playtime, yards, touchdowns, & club achievement.

Next, let’s look at what players have incentives that are considered NLTBE.

QB Jimmy Garoppolo- $2.8 million, this consists of the other 2 games playing 25% or more for $250,000 each, 8 games of the $100,000 for wins in those games he plays 25% or more, $500,000 for winning the conference championship, & $1 million for playing 50% or more in the Super Bowl.

RB Jeff Wilson Jr.- $950,000, this is for playtime, rush yards, catches, & touchdowns

WR Deebo Samuel- $500,000 for 480 or more rush yards, and he has $150,000 already counting, so he can only earn $500,000, as the max value of the incentives are $650,000 per year.

WR Ray-Ray McCloud III- $700,000, breaks downs as $500,000 for 46% playtime, 40 catches, 400 receiving yards, 200 rush yards, & $200,000 for Pro Bowl selection.

DE Samson Ebukam- $500,000 for sacks, & Pro Bowl selection.

DE Kerry Hyder Jr.- $750,000 for sacks.

DE Jordan Willis- $77,500 for 4 sacks.

NT Hassan Ridgeway- $700,000 for playtime, & sacks.

CB Charvarius Ward- $500,000 for Pro Bowl and/or 1^st or 2^nd team All-Pro selection

CB Jason Verrett- $152,500 for 55% playtime

SS George Odum- $1.5 million, but these are unknown, most likely for playtime, tackles, interceptions, and Pro Bowl selection.

Next, let’s look at what kind of adjustments/credits the 49ers can get back in 2023.

First off, the 49ers have a projected $20,351,312 in cap room, but that’s with just 32 players signed, so when they have enough players signed to get to the top 51 rule, they’d have $6,101,312, so any amount will help greatly.

Before I go over what the 49ers can get back in 2023, let’s look at the 30 players signed for 2023, with their cap number.

1. LT 71 Trent Williams(2026)- $27,315,659
2. DT 91 Arik Armstead(2024)- $24,301,882
3. MLB 54 Fred Warner(2026)- $18,525,000
4. TE 85 George Kittle(2025)- $18,092,575
5. DE 97 Nick Bosa(2023)- $17,869,000
6. CB 7 Charvarius Ward(2024)- $16,405,000
7. QB 5 Trey Lance(2024)- $9,301,434
8. WR 19 Deebo Samuel(2025)- $8,860,000
9. FB 44 Kyle Juszcyzk(2025)- $6,588,750
10. WLB 57 Dre Greenlaw(2024)- $5,707,382
11. NT 99 Javon Kinlaw(2023)- $4,928,223
12. WR 11 Brandon Aiyuk(2023)- $3,987,248
13. MLB 48 Oren Burks(2023)- $2,773,000
14. WR/KR/PR 3 Ray-Ray McCloud III(2023)- $2,090,000
15. LG 65 Aaron Banks(2024)- $1,929,166
16. SS 30 George Odum(2024)- $1,840,000
17. P 18 Mitch Wishnowsky(2026)- $1,700,000
18. DE 95 Drake Jackson(2025)- $1,339,180
19. CB 20 Ambry Thomas(2024)- $1,305,232
20. RB 32 Tyrion Davis-Price(2025)- $1,161,033
21. WR 6 Danny Gray(2025)- $1,146,569
22. TE 89 Charlie Woerner(2023)- $1,055,258
23. RG 74 Spencer Burford(2025)- $1,038,014
24. RT 76 Jaylon Moore(2024)- $1,020,759
25. CB 38 Deommodore Lenoir(2024)- $1,011,217
26. SS 29 Talanoa Hufanga(2024)- $1,000,038
27. RB 25 Elijah Mitchell(2024)- $985,893
28. CB 26 Samuel Womack III(2025)- $940,831
29. LG/C 63 Nick Zakelj(2025)- $917,590
30. NT 93 Kalia Davis(2025)- $903,003
31. QB 13 Brock Purdy(2025)- $889,253
32. RB 24 Jordan Mason(2024)- $873,333

Now, let’s look at what the 49ers can get back in 2023.

First up are the veterans.

QB Nate Sudfeld- $1.035 million out of $2 million that he was guaranteed when he signed with the 49ers in the offseason, so they’ll eat $965,000.

WR Malik Turner- $300,000, as Turner’s practice squad salary is $358,200, but this is depended on him staying on the practice squad, or another teams’ practice squad, or 53-man roster.

WR Marcus Johnson- $250,000, as Johnson was signed by the Giants to their practice squad, so if he stays on their practice squad, or another teams’ practice squad, or 53-man roster, they’ll get that back as well.

DE Kemoko Turay- $865,178, if Turay stays on the 53-man roster for the remainder of the 2022 season, or at least on the teams’ injured reserve list.

CB Dontae Johnson- $358,200, maybe more, as he could be activated up to 3 times, which would make it $471,000, or more if the team or another team signs him to their 53-man roster.

That’s a total of $2,808,378.

Next are UDFAs that were given guarantees in their base salaries.

WR Tay Martin- $45,000

RG Jason Poe- $65,000

SLB Marcelino McCrary-Ball- $100,000

CB Qwuantrezz Knight- $25,000

FS Tayler Hawkins- $50,000

All of these players are on the 49ers practice squad, so if they stick, the 49ers should get back a total of $285,000.

They also gave out the following to players not on their, or another teams’ practice squad.

C Dohnovan West- $100,000

DT Kevin Atkins- $10,000

MLB Jeremiah Gemmel- $70,000

That’s a total of $180,000, but right now they wouldn’t get back any of it since none are signed to a practice squad.

Also, I must note that both Leon O’Neal Jr., & Sam Schlueter got guarantees, but because they were waived off of injured reserve with an injury settlement, the 49ers won’t get those back per the CBA.

Also, the 49ers could get back Ross Dwelley’s $152,500.

So, the 49ers should get back as much as $3,378,231 in 2023, which would give the team around $9.479 million in cap room to begin the 2023 offseason.

Now, $9.435 million isn’t enough to sign their own free agents, or bring in any outside free agents, and sign their draft picks, so they’d have to do some restructuring, with the candidates below, with cap savings.

TE George Kittle – $8.456 million max, $7,927,500 minimum

LT Trent Williams – $14.588 million max, $13,676,250 minimum

DT Arik Armstead – $11.78 million max, $11,043,750 minimum

MLB Fred Warner – $9.476 million max, $8,883,750 minimum

Now, let’s look at the teams’ pending free agents.

UFA:

RB Jeff Wilson Jr.
RB Marlon Mack
TE Ross Dwelley
TE Tyler Kroft
TE Jordan Matthews
C Jake Brendel
C Daniel Brunskill
RT Mike McGlinchey
DE Jordan Willis
DE Samson Ebukam
DE Kerry Hyder Jr.
DE Charles Omenihu
DE Kemoko Turay
DT Maurice Hurst Jr.
NT Hassan Ridgeway
SLB Azeez Al-Shaair
CB Emmanuel Moseley
CB Jason Verrett
FS Jimmie Ward
FS Tashaun Gipson Sr.
FS Tarvarius Moore
PK Robbie Gould
LS Taybor Pepper

RFA:

LT Colton McKivitz
DT Kevin Givens
SLB Demetrius Flannigan-Fowles

ERFA:

WR Jauan Jennings
RG Blake Hance
WLB Curtis Robinson

Now, if the salary cap does come in at $225 million, the RFA tenders would look something like this, courtesy/credit to OverTheCap.com.

1^st-Round Tender: $6.011 million

2^nd-Round Tender: $4.308 million

Right of First Refusal Tender: $2.629 million

If the 49ers want to tender Kevin Givens, who’s been having a good year thus far, they’d either do the ROFR, which is $2.629 million, or the 2^nd-round tender, which is $4.308 million.

I don’t expect them to tender Colton McKivitz, and as for Demetrius Flannigan-Fowles, if they let Azeez Al-Shaair walk, they may tender him, but no higher than the ROFR tender of $2.629 million.

As for the teams’ ERFAs, all 3(Jauan Jennings, Blake Hance, & Curtis Robinson) would require the $940,000 tender.

Of the teams’ UFAs, the ones I’d consider bringing back if I’m the 49ers are running back Jeff Wilson Jr., center Jake Brendel, defensive ends Samson Ebukam, Kerry Hyder Jr., & Charles Omenihu, nose tackle Hassan Ridgeway, strongside linebacker Azeez Al-Shaair, cornerback Emmanuel Moseley, & free safety Tashaun Gipson Sr.

I wouldn’t expect these players, outside of Ebukam, Al-Shaair, & Moseley to cost more than a few million a year, some like Brendel, Hyder, & Gipson in the veteran minimum range.

I haven’t listed Mike McGlinchey, Jason Verrett, or Jimmie Ward for different reasons.

McGlinchey will likely end up either playing bad, or play his way out of the 49ers price range, ala Laken Tomlinson, & D.J. Jones did.

Verrett & Ward have yet to play this season, so I’d need to see how they look out there, especially Verrett, but I’d love to see both back.

If we also add in projected draft pick cap numbers, which I posted earlier this week, the 49ers would have a rookie pool of $10,993,904, but only the first 5 picks would count in the offseason, due to the top 51 rule.

If we add in those picks in, the 49ers would have 44 players/picks signed, leaving them $9,357,408 under a projected $225 million 2023 cap, but with just 44 players signed, with 51 they’d be $4,107,408 under, but this is before the credits, which would put them up to $12,735,639 with 44 players signed, and $7,485,639 with 51 signed.

When we add in the 5 players I mentioned being tendered, they’d have 49 players signed, the 49ers would have $4,657,639 with 49 players signed, and $3,157,639 with 51 signed.

So, the 49ers will likely have to restructure some deals to get players like Moseley, Ebukam, and others re-signed, plus add other players, but it’ll be worth it to get these players re-signed, plus the 49ers will save money when they extend Nick Bosa.

As always, thank you for reading, you can follow me on twitter @49erscap for more salary cap information & tidbits.

About Author

Jason Hurley

Die Hard 49ers fan from New York, been covering the 49ers salary cap since 2005, with several different websites, including NinersNation.com, & the now defunct NinerCapHell, I have a track record of being as accurate as possible, & I try to be as thorough as possible.

See author's posts