The San Francisco 49ers finished the 2019 season with an impressive 13-3 record, the NFC West title, the No. 1 seed, and the NFC championship. While they didn’t finish the NFL’s 100th season as world champions, they had a hell of a year. Now it’s time to look to 2020 once again.
Since the Super Bowl, the 49ers have signed 14 players to reserve/future contracts, including nine of their 11 practice squad players. They’ve also restructured two contracts, Kwon Alexander, which saves over $8.1 million, and Weston Richburg, which saves over $4.5 million for 2020.
The 49ers will likely look into restructures, namely Jimmy Garoppolo, Joe Staley, and Dee Ford. They’d save over $19 million with a Garoppolo restructure, over $10 million with a Ford restructure, and over $7 million with a Staley restructure.
If the 49ers were to do these three restructures, along with tendering their six exclusive rights free agents(Nick Mullens, Jeff Wilson Jr., Ross Dwelley, Daniel Brunskill, Andrew Lauderdale, & Emmanuel Moseley), they’d have close to $50 million in cap room.
They can save around $3.1 million by cutting Marquise Goodwin, along with another $4 million by cutting Jerick McKinnon. I have a feeling they’ll try and work out a restructured deal with McKinnon; it would essentially be a pay cut, eliminating the 2021 year, which saves $9.2 million in 2021.
Also, by cutting Goodwin, the team would clear $7.625 million in 2021.
Another potential cap cut is Mark Nzeocha, which would clear a little under $1 million in cap room, due to the top-51 rule.
The 49ers may also decide to move on from Solomon Thomas, but the only way to do so, and save cap room, is to trade him, and to do so before training camp, which would clear close to $4 million, again due to the top-51 rule. Keep in mind; if they trade him, it would likely be for a very late pick for this very reason if a team were to take it. Solomon’s play isn’t going to be worth a team giving up an early draft pick and then have to have it count $4 million against their salary cap.
The 49ers have several free agents, whether they’re unrestricted or restricted free agents, so let’s take a look at who they are.
RB Matt Breida (RFA)
WR Emmanuel Sanders (UFA)
WR Kendrick Bourne (RFA)
WR Jordan Matthews (UFA)
TE Levine Toilolo (UFA)
C Ben Garland (UFA)
OT Shon Coleman (UFA)
DE Arik Armstead (UFA)
DE Ronald Blair III (UFA)
DE Damontre Moore (UFA)
DT Earl Mitchell (UFA)
NT Sheldon Day (UFA)
LB Elijah Lee (RFA)
CB Jason Verrett (UFA)
CB Dontae Johnson (UFA)
FS Jimmie Ward (UFA)
I expect the 49ers to look into bringing back Sanders, Armstead, Blair, and Ward on multi-year deals. At the same time, they could also look into bringing back some of the other vets like Garland, Coleman, and Moore on minimum deals to compete in camp, though I wouldn’t be opposed to a multi-year deal for Garland, who filled in for Weston Richburg, and did a great job. While the absence of Richburg was felt the further the season went, there’s no denying that Garland has been a plug-and-play center and if disaster strikes again, we know that he can hold down the fort.
Breida and Bourne will most likely get the original round tender, which would be $2.144 million on a $200 million cap. Lee could be retained on a one-year deal, worth the league minimum of $735,000.
For the big four free agents, this is their projected average per year(APY) on multi-year deals.
Sanders – $8 million
Armstead – $15 million
Blair – $5 million
Ward – $5 million
The team will almost certainly look into extending both George Kittle and DeForest Buckner. They also have some other players they could extend, and save some good amount of cap room by converting their base salary into bonus money, those guys include, Tevin Coleman, Kyle Juszczyk, Richard Sherman, and Jaquiski Tartt.
I’d also like to see the 49ers look into extending the contracts of D.J. Jones, and K’Waun Williams, who like the above, is only signed through 2020. They are only going to get more expensive after that.
I also expect the 49ers to keep the following players around, or try to, long term, on multi-year deals, I’ve included when they’re signed through, and projected average per year(APY).
QB Jimmy Garoppolo – Signed through 2022, $27.5 million APY
QB Nick Mullens – Signed through 2019, $4 million APY
RB Tevin Coleman – Signed through 2020, $4.5 million APY
RB Raheem Mostert – Signed through 2021, $4.5 million APY
FB Kyle Juszczyk – Signed through 2020, $5.25 million APY
WR Deebo Samuel – Signed through 2022, $6 million APY
C Weston Richburg – Signed through 2022, $9.5 million APY
LG Laken Tomlinson – Signed through 2021, $5.5 million APY
RG Mike Person – Signed through 2021, $2.75 million APY
OL Daniel Brunskill – Signed through 2019, $2.5 million APY
RT Mike McGlinchey – Signed through 2021, $14.5 million APY
DE Dee Ford – Signed through 2023, $17 million APY
DE Nick Bosa – Signed through 2022, $20 million APY
DT Jullian Taylor – Signed through 2021, $1.5 million APY
NT D.J. Jones – Signed through 2020, $3 million APY
MLB Fred Warner – Signed through 2021, $13.5 million APY
WLB Kwon Alexander – Signed through 2022, $13.5 million APY
SLB Dre Greenlaw – Signed through 2022, $2.5 million APY
CB Richard Sherman – Signed through 2020, $9.05 million APY
CB K’Waun Williams – Signed through 2020, $5 million APY
CB Emmanuel Moseley – Signed through 2019, $2.5 million APY
SS Jaquiski Tartt – Signed through 2020, $6.5 million APY
P Mitch Wishnowsky – Signed through 2022, $1 million APY
LS Kyle Nelson – Signed through 2022, $1.5 million APY
Now, below is a mock plan, that would see the 49ers able to keep their core together, while still having some cap room to add some veterans via free agency. Now I doubt the 49ers will look into first-tier players, but more like the second or third tier value free agents.
2020 Cap Table:
| # | Name | Pos. | Signed | 2020 Cap Number |
| 91 | Armstead, Arik | DE/DT | 2025 | $15,000,000 |
| 99 | Buckner, DeForest | DT | 2025 | $14,360,000 |
| 85 | Kittle, George | TE | 2025 | $14,000,000 |
| 25 | Sherman, Richard | CB | 2020 | $12,987,500 |
| 94 | Thomas, Solomon | DE/DT | 2020 | $8,958,213 |
| 10 | Garoppolo, Jimmy | QB | 2022 | $8,216,000 |
| 17 | Sanders, Emmanuel | WR | 2021 | $8,000,000 |
| 97 | Bosa, Nick | DE/LEO | 2022 | $7,625,424 |
| 44 | Juszczyk, Kyle | FB | 2020 | $6,700,000 |
| 29 | Tartt, Jaquiski | SS | 2020 | $6,275,000 |
| 55 | Ford, Dee | LEO | 2023 | $5,601,625 |
| 75 | Tomlinson, Laken | LG | 2021 | $5,250,000 |
| 28 | McKinnon, Jerick | RB | 2020 | $5,250,000 |
| 9 | Gould, Robbie | PK | 2022 | $5,100,000 |
| 69 | McGlinchey, Mike | RT | 2021 | $5,002,330 |
| 20 | Ward, Jimmie | FS/CB | 2021 | $5,000,000 |
| 98 | Blair III, Ronald | LEO/DT | 2023 | $5,000,000 |
| 26 | Coleman, Tevin | RB | 2020 | $4,868,750 |
| 56 | Alexander, Kwon | WLB | 2022 | $4,572,769 |
| 58 | Richburg, Weston | C | 2022 | $4,300,141 |
| 74 | Staley, Joe | LT | 2021 | $3,828,750 |
| 31 | Mostert, Raheem | RB | 2021 | $3,208,333 |
| 24 | Williams, K’Waun | CB | 2020 | $3,184,375 |
| 68 | Person, Mike | RG | 2021 | $2,500,000 |
| 23 | Witherspoon, Ahkello | CB | 2020 | $2,387,393 |
| 22 | Breida, Matt | RB | 2020 | $2,144,000 |
| 84 | Bourne, Kendrick | WR | 2020 | $2,144,000 |
| 2020 1st Round Pick | $2,139,906 | |||
| 19 | Samuel, Deebo | WR | 2022 | $1,749,399 |
| 18 | Pettis, Dante | WR | 2021 | $1,745,608 |
| 53 | Nzeocha, Mark | SLB | 2021 | $1,500,000 |
| 3 | Beathard, C.J. | QB | 2020 | $1,122,751 |
| 54 | Warner, Fred | MLB | 2021 | $1,096,547 |
| 86 | Nelson, Kyle | LS/TE | 2022 | $975,000 |
| 14 | Hurd, Jalen | WR/TE | 2022 | $972,655 |
| 33 | Moore, Tarvarius | FS/CB | 2021 | $896,093 |
| 95 | Street, Kentavius | DT/DE | 2021 | $812,550 |
| 15 | Taylor, Trent | WR | 2020 | $785,487 |
| 6 | Wishnowsky, Mitch | P | 2022 | $776,018 |
| 93 | Jones, D.J. | NT | 2020 | $771,967 |
| Henry, Willie | DE/DT | 2020 | $770,000 | |
| 32 | Reed Jr., D.J. | CB/FS | 2021 | $737,843 |
| 47 | Lee, Elijah | SLB | 2020 | $735,000 |
| Kindred, Derrick | S | 2020 | $735,000 | |
| Wester, Leonard | OT | 2020 | $735,000 | |
| Brendel, Jake | C | 2020 | $735,000 | |
| 77 | Taylor, Jullian | DT | 2021 | $684,511 |
| 13 | James Jr., Richie | WR | 2021 | $679,143 |
| 57 | Greenlaw, Dre | SLB | 2022 | $665,429 |
| 78 | Coleman, Shon | LT | 2020 | $660,000 |
| 36 | Harris, Marcell | SS | 2020 | $660,000 |
| 4 | Mullens, Nick | QB | 2020 | $660,000 |
| 30 | Wilson Jr., Jeff | RB | 2020 | $660,000 |
| 82 | Dwelley, Ross | TE | 2020 | $660,000 |
| 40 | Tabor, Teez | CB | 2020 | $660,000 |
| 63 | Garland, Ben | C/LG | 2020 | $660,000 |
| 90 | Moore, Damontre | LEO | 2020 | $660,000 |
| 83 | Toilolo, Levine | TE | 2020 | $660,000 |
| 96 | Day, Sheldon | NT/DT | 2020 | $660,000 |
| Westbrooks, Ethan | DE/DT | 2020 | $660,000 | |
| 67 | Skule, Justin | RT/LT | 2022 | $629,887 |
| 2020 5th Round Pick 1 | $603,869 | |||
| 51 | Al-Shaair, Azeez | MLB | 2021 | $590,000 |
| 2020 5th Round Pick 2 | $588,591 | |||
| 89 | Thompson, Chris | WR | 2021 | $585,000 |
| 60 | Bruskill, Daniel | LG/RG | 2020 | $585,000 |
| 41 | Moseley, Emmanuel | CB | 2020 | $585,000 |
| 43 | Helm, Daniel | TE/FB | 2020 | $585,000 |
| 2020 6th Round Pick | $553,928 | |||
| 35 | Harris Jr., Tim | CB | 2022 | $549,577 |
| 2020 7th Round Pick 1 | $542,585 | |||
| 2020 7th Round Pick 2 | $532,454 | |||
| 1 | Poindexter, Shawn | WR | 2021 | $511,666 |
| 48 | Kelly Jr., Jermaine | CB | 2021 | $510,000 |
| 64 | Lauderdale, Andrew | RG | 2020 | $510,000 |
| 90 | Givens, Kevin | DT/NT | 2021 | $510,000 |
| 45 | Flannigan-Fowles, Demetrius | SLB | 2021 | $510,000 |
| 76 | Reynolds, Ross | LG | 2021 | $510,000 |
| 46 | Thieneman, Jacob | S | 2021 | $510,000 |
| 71 | Jones-Smith, Jaryd | LT | 2021 | $510,000 |
| 65 | Amichia, Kofi | OG | 2021 | $510,000 |
| 50 | Alfieri, Joey | LB | 2021 | $510,000 |
| 64 | Barrett, Alex | LEO | 2021 | $510,000 |
| 66 | Smith, Ray | DT/NT | 2021 | $510,000 |
| Kongbo, Jonathan | LEO | 2022 | $510,000 | |
| Edwards, Chris | S | 2021 | $510,000 |
| Total | $214,618,067 | ||
| Dead | $1,548,692 | ||
| Total and Dead | $216,166,759 | ||
| Top 51 Rule | $196,516,759 | ||
| 2020 Cap | $200,000,000 | ||
| 2020 Adjusted Cap | $211,453,152 | ||
| Cap Space | $14,936,393 | ||
| Effective Cap Room | ($4,713,607) | ||
| 2019 Carryover | $3,453,152 | ||
| 2019 Carryover(Effective) | $3,453,152 | ||
| Adjustments | $8,000,000 | ||
| Players Signed | 86 Players |
| Dead Money | Amount | ||
| Marquise Goodwin | $1,250,000 | ||
| Kaden Smith | $150,006 | ||
| Marcell Harris | $83,150 | ||
| Adrian Colbert | $21,200 | ||
| Malik Henry | $10,000 | ||
| Demetrius Flannigan-Fowles | $8,334 | ||
| Kevin Givens | $8,000 | ||
| Jamell Garcia-Williams | $6,667 | ||
| Tyree Mayfield | $6,667 | ||
| Wilton Speight | $3,334 | ||
| Ross Reynolds | $1,334 | ||
| Total | $1,548,692 |
2021 Cap Table:
| # | Name | Pos. | Signed | 2021 Cap Number |
| 99 | Buckner, DeForest | DT | 2025 | $20,000,000 |
| 91 | Armstaed, Arik | DE/DT | 2025 | $15,000,000 |
| 85 | Kittle, George | TE | 2025 | $14,000,000 |
| 10 | Garoppolo, Jimmy | QB | 2022 | $12,884,000 |
| 97 | Bosa, Nick | DE/LEO | 2022 | $9,150,509 |
| 25 | Sherman, Richard | CB | 2023 | $9,050,000 |
| 55 | Ford, Dee | LEO | 2023 | $8,534,000 |
| 17 | Sanders, Emmanuel | WR | 2021 | $8,000,000 |
| 56 | Alexander, Kwon | WLB | 2022 | $7,149,444 |
| 74 | Staley, Joe | LT | 2021 | $6,570,000 |
| 29 | Tartt, Jaquiski | SS | 2023 | $6,500,000 |
| 75 | Tomlinson, Laken | LG | 2021 | $6,250,000 |
| 69 | McGlinchey, Mike | RT | 2021 | $5,836,052 |
| 58 | Richburg, Weston | C | 2022 | $5,793,141 |
| 9 | Gould, Robbie | PK | 2022 | $5,250,000 |
| 44 | Juszczyk, Kyle | FB | 2024 | $5,250,000 |
| 20 | Ward, Jimmie | FS/CB | 2021 | $5,000,000 |
| 98 | Blair III, Ronald | LEO/DT | 2023 | $5,000,000 |
| 24 | Williams, K’Waun | CB | 2023 | $5,000,000 |
| 26 | Coleman, Tevin | RB | 2023 | $4,500,000 |
| 4 | Mullens, Nick | QB | 2024 | $4,000,000 |
| 31 | Mostert, Raheem | RB | 2021 | $3,508,334 |
| 68 | Person, Mike | RG | 2021 | $3,000,000 |
| 93 | Jones, D.J. | NT | 2024 | $3,000,000 |
| 2020 1st Round Pick | $2,674,883 | |||
| 19 | Samuel, Deebo | WR | 2022 | $2,099,279 |
| 18 | Pettis, Dante | WR | 2021 | $2,036,543 |
| 53 | Nzeocha, Mark | SLB | 2021 | $1,600,000 |
| 54 | Warner, Fred | MLB | 2021 | $1,234,547 |
| 14 | Hurd, Jalen | WR/TE | 2022 | $1,167,186 |
| 86 | Nelson, Kyle | LS/TE | 2022 | $1,045,000 |
| 33 | Moore, Tarvarius | FS/CB | 2021 | $980,093 |
| 95 | Street, Kentavius | DT/DE | 2021 | $902,550 |
| 6 | Wishnowsky, Mitch | P | 2022 | $866,018 |
| 32 | Reed Jr., D.J. | CB/FS | 2021 | $827,843 |
| 77 | Taylor, Jullian | DT | 2021 | $774,511 |
| 13 | James Jr., Richie | WR | 2021 | $769,143 |
| 57 | Greenlaw, Dre | SLB | 2022 | $755,429 |
| 30 | Wilson Jr., Jeff | RB | 2022 | $750,000 |
| 82 | Dwelley, Ross | TE | 2022 | $750,000 |
| 67 | Skule, Justin | RT/LT | 2022 | $719,887 |
| 35 | Harris Jr., Tim | CB | 2022 | $714,577 |
| 2020 5th Round Pick 1 | $693,869 | |||
| 51 | Al-Shaair, Azeez | MLB | 2021 | $680,000 |
| 2020 5th Round Pick 2 | $678,591 | |||
| 1 | Poindexter, Shawn | WR | 2021 | $676,668 |
| 41 | Moseley, Emmanuel | CB | 2021 | $675,000 |
| 60 | Brunskill, Daniel | LG/RG | 2021 | $675,000 |
| 89 | Thompson, Chris | WR | 2021 | $675,000 |
| 2020 6th Round Pick | $643,928 | |||
| 2020 7th Round Pick 1 | $632,585 | |||
| 2020 7th Round Pick 2 | $622,454 | |||
| 48 | Kelly Jr., Jermaine | CB | 2021 | $600,000 |
| 45 | Flannigan-Fowles, Demetrius | SLB | 2021 | $600,000 |
| 76 | Reynolds, Ross | LG | 2021 | $600,000 |
| 46 | Thieneman, Jacob | S | 2021 | $600,000 |
| 71 | Jones-Smith, Jaryd | LT | 2021 | $600,000 |
| 65 | Amichia, Kofi | OG | 2021 | $600,000 |
| 50 | Alfieri, Joey | LB | 2021 | $600,000 |
| 90 | Givens, Kevin | DT/NT | 2021 | $600,000 |
| 66 | Smith, Ray | DT/NT | 2021 | $600,000 |
| Kongbo, Jonathan | LEO | 2022 | $600,000 | |
| Edwards, Chris | S | 2021 | $600,000 | |
| 64 | Barrett, Alex | LEO | 2021 | $600,000 |
| Total | $212,746,064 | ||
| Dead | $0 | ||
| Total and Dead | $212,746,064 | ||
| Top 51 Rule | $204,946,064 | ||
| 2021 Cap | $210,000,000 | ||
| 2021 Adjusted Cap | $229,936,393 | ||
| Cap Space | $24,990,329 | ||
| Effective Cap Room | $17,190,329 | ||
| 2020 Carryover | $14,936,393 | ||
| Adjustments | $5,000,000 | ||
| Players under contract | 61 Players |
2022 Cap Table:
| # | Name | Pos. | Signed | 2022 Cap Number |
| 99 | Buckner, DeForest | DT | 2025 | $20,000,000 |
| 10 | Garoppolo, Jimmy | QB | 2022 | $17,569,000 |
| 91 | Armstead, Arik | DE/DT | 2025 | $15,000,000 |
| 69 | McGlinchey, Mike | RT | 2027 | $14,500,000 |
| 85 | Kittle, George | TE | 2025 | $14,000,000 |
| 54 | Warner, Fred | MLB | 2027 | $13,500,000 |
| 55 | Ford, Dee | LEO | 2023 | $11,609,000 |
| 97 | Bosa, Nick | DE/LEO | 2022 | $10,675,564 |
| 56 | Alexander, Kwon | WLB | 2022 | $9,524,444 |
| 25 | Sherman, Richard | CB | 2023 | $9,050,000 |
| 58 | Richburg, Weston | C | 2022 | $7,368,141 |
| 29 | Tartt, Jaquiski | SS | 2023 | $6,500,000 |
| 75 | Tomlinson, Laken | LG | 2024 | $5,500,000 |
| 44 | Juszczyk, Kyle | FB | 2024 | $5,250,000 |
| 98 | Blair III, Ronald | LEO/DT | 2023 | $5,000,000 |
| 24 | Williams, K’Waun | CB | 2023 | $5,000,000 |
| 9 | Gould, Robbie | PK | 2022 | $4,750,000 |
| 26 | Coleman, Tevin | RB | 2023 | $4,500,000 |
| 31 | Mostert, Raheem | RB | 2024 | $4,500,000 |
| 4 | Mullens, Nick | QB | 2024 | $4,000,000 |
| 2020 1st Round Pick | $3,209,860 | |||
| 93 | Jones, D.J. | NT | 2024 | $3,000,000 |
| 68 | Person, Mike | RG | 2024 | $2,750,000 |
| 41 | Moseley, Emmanuel | CB | 2025 | $2,500,000 |
| 60 | Brunskill, Daniel | LG/RG | 2024 | $2,500,000 |
| 33 | Moore, Tarvarius | FS/CB | 2026 | $2,500,000 |
| 19 | Samuel, Deebo | WR | 2022 | $2,449,159 |
| 77 | Taylor, Jullian | DT | 2025 | $1,500,000 |
| 14 | Hurd, Jalen | WR/TE | 2022 | $1,361,717 |
| 86 | Nelson, Kyle | LS/TE | 2022 | $1,140,000 |
| 6 | Wishnowsky, Mitch | P | 2022 | $956,018 |
| 30 | Wilson Jr., Jeff | RB | 2022 | $860,000 |
| 82 | Dwelley, Ross | TE | 2022 | $860,000 |
| 57 | Greenlaw, Dre | SLB | 2022 | $845,429 |
| 67 | Skule, Justin | RT/LT | 2022 | $809,887 |
| 35 | Harris Jr., Tim | CB | 2022 | $804,577 |
| 2020 5th Round Pick 1 | $783,869 | |||
| 2020 5th Round Pick 2 | $768,591 | |||
| 2020 6th Round Pick | $733,928 | |||
| 2020 7th Round Pick 1 | $722,585 | |||
| 2020 7th Round Pick 2 | $712,454 | |||
| Kongbo, Jonathan | LEO | 2022 | $690,000 |
| Total | $220,254,223 | ||
| Dead | $13,570,000 | ||
| Total and Dead | $233,824,223 | ||
| 2022 Cap | $220,000,000 | ||
| 2022 Adjusted Cap | $249,990,329 | ||
| Cap Space | $16,166,106 | ||
| 2021 Carryover | $24,990,329 | ||
| Adjustments | $5,000,000 | ||
| Players under contract | 42 Players |
| Dead Money | Amount | ||
| Joe Staley | $13,570,000 | ||
| Total | $13,570,000 |
2023 Cap Table:
| # | Name | Pos. | Signed | 2023 Cap Number |
| 10 | Garoppolo, Jimmy | QB | 2026 | $27,500,000 |
| 99 | Buckner, DeForest | DT | 2025 | $20,000,000 |
| 97 | Bosa, Nick | DE/LEO | 2028 | $20,000,000 |
| 91 | Armstead, Arik | DE/DT | 2025 | $15,000,000 |
| 55 | Ford, Dee | LEO | 2023 | $14,789,000 |
| 69 | McGlinchey, Mike | RT | 2027 | $14,500,000 |
| 85 | Kittle, George | TE | 2025 | $14,000,000 |
| 54 | Warner, Fred | MLB | 2027 | $13,500,000 |
| 56 | Alexander, Kwon | WLB | 2026 | $13,500,000 |
| 58 | Richburg, Weston | C | 2026 | $9,500,000 |
| 25 | Sherman, Richard | CB | 2023 | $9,050,000 |
| 29 | Tartt, Jaquiski | SS | 2023 | $6,500,000 |
| 19 | Samuel, Deebo | WR | 2026 | $6,000,000 |
| 75 | Tomlinson, Laken | LG | 2024 | $5,500,000 |
| 44 | Juszczyk, Kyle | FB | 2024 | $5,250,000 |
| 98 | Blair III, Ronald | LEO/DT | 2023 | $5,000,000 |
| 24 | Williams, K’Waun | CB | 2023 | $5,000,000 |
| 26 | Coleman, Tevin | RB | 2023 | $4,500,000 |
| 31 | Mostert, Raheem | RB | 2024 | $4,500,000 |
| 4 | Mullens, Nick | QB | 2024 | $4,000,000 |
| 2020 1st Round Pick | $3,744,837 | |||
| 93 | Jones, D.J. | NT | 2024 | $3,000,000 |
| 68 | Person, Mike | RG | 2024 | $2,750,000 |
| 60 | Brunskill, Daniel | LG/RG | 2024 | $2,500,000 |
| 41 | Moseley, Emmanuel | CB | 2025 | $2,500,000 |
| 57 | Greenlaw, Dre | SLB | 2025 | $2,500,000 |
| 33 | Moore, Tarvarius | FS/CB | 2026 | $2,500,000 |
| 77 | Taylor, Jullian | DT | 2025 | $1,500,000 |
| 86 | Nelson, Kyle | LS | 2025 | $1,500,000 |
| 6 | Wishnowsky, Mitch | P | 2026 | $1,000,000 |
| 30 | Wilson Jr., Jeff | RB | 2023 | $875,000 |
| 82 | Dwelley, Ross | TE | 2023 | $875,000 |
| 2020 5th Round Pick 1 | $798,869 | |||
| 2020 5th Round Pick 2 | $783,591 | |||
| 2020 6th Round Pick | $748,928 | |||
| 2020 7th Round Pick 1 | $737,585 | |||
| 2020 7th Round Pick 2 | $727,454 |
| Total | $246,630,264 | ||
| Dead | $0 | ||
| Total and Dead | $246,630,264 | ||
| 2023 Cap | $230,000,000 | ||
| 2023 Adjusted Cap | $251,166,106 | ||
| Cap Space | $4,535,842 | ||
| 2022 Carryover | $16,166,106 | ||
| Adjustments | $5,000,000 | ||
| Players under contract | 37 Players |
2024 Cap Table:
| # | Name | Pos. | Signed | 2024 Cap Number |
| 10 | Garoppolo, Jimmy | QB | 2026 | $27,500,000 |
| 99 | Buckner, DeForest | DT | 2025 | $20,000,000 |
| 97 | Bosa, Nick | DE/LEO | 2028 | $20,000,000 |
| 55 | Ford, Dee | LEO | 2026 | $18,000,000 |
| 91 | Armstead, Arik | DE/DT | 2025 | $15,000,000 |
| 69 | McGlinchey, Mike | RT | 2027 | $14,500,000 |
| 85 | Kittle, George | TE | 2025 | $14,000,000 |
| 54 | Warner, Fred | MLB | 2027 | $13,500,000 |
| 56 | Alexander, Kwon | WLB | 2026 | $13,500,000 |
| 58 | Richburg, Weston | C | 2026 | $9,500,000 |
| 29 | Tartt, Jaquiski | SS | 2026 | $6,500,000 |
| 19 | Samuel, Deebo | WR | 2026 | $6,000,000 |
| 75 | Tomlinson, Laken | LG | 2024 | $5,500,000 |
| 44 | Juszczyk, Kyle | FB | 2024 | $5,250,000 |
| 98 | Blair III, Ronald | LEO/DT | 2026 | $5,000,000 |
| 24 | Williams, K’Waun | CB | 2027 | $5,000,000 |
| 26 | Coleman, Tevin | RB | 2025 | $4,500,000 |
| 31 | Mostert, Raheem | RB | 2024 | $4,500,000 |
| 4 | Mullens, Nick | QB | 2024 | $4,000,000 |
| 93 | Jones, D.J. | NT | 2024 | $3,000,000 |
| 68 | Person, Mike | RG | 2024 | $2,750,000 |
| 60 | Brunskill, Daniel | LG/RG | 2024 | $2,500,000 |
| 41 | Moseley, Emmanuel | CB | 2025 | $2,500,000 |
| 57 | Greenlaw, Dre | SLB | 2025 | $2,500,000 |
| 33 | Moore, Tarvarius | FS/CB | 2026 | $2,500,000 |
| 77 | Taylor, Jullian | DT | 2025 | $1,500,000 |
| 86 | Nelson, Kyle | LS | 2025 | $1,500,000 |
| 6 | Wishnowsky, Mitch | P | 2026 | $1,000,000 |
| Total | $231,500,000 | ||
| Dead | $0 | ||
| Total and Dead | $231,500,000 | ||
| 2024 Cap | $240,000,000 | ||
| 2024 Adjusted Cap | $249,535,842 | ||
| Cap Space | $18,035,842 | ||
| 2022 Carryover | $4,535,842 | ||
| Adjustments | $5,000,000 | ||
| Players under contract | 28 Players |
As always, the team will need to make some tough choices; the team needs to make choices on guys like Mullens, Wilson, Dwelley, Brunskill, and Moseley, long term, as they’re currently affordable on minimum deals, as they’re either exclusive rights free agents or restricted free agents for the next 2-3 seasons.
About Author
