My 6th & Final 49ers 2022 Mock Offseason Plan

Alright, we’re just over 72 hours until the new league year begins, while the legal tampering period begins tomorrow at Noon eastern/9am pacific time, so it’s time for one last mock offseason plan.

As I went over in yesterday’s article, the 49ers have 52 players currently signed, with a cap commitment of $217,771,220, along with $5,167,726 in dead money, for a total cap commitment of $222,938,946, which leaves the 49ers, after factoring in the top 51 rule, $9,709,385 over their 2022 adjusted cap.

Again, below are the 52 players, and their 2022 cap numbers.

1. QB Jimmy Garoppolo(2022) – $26,950,000
2. QB Trey Lance(2024) – $7,751,195
3. QB Nate Sudfeld(2022) – $2,000,000
4. RB Elijah Mitchell(2024) – $870,893
5. RB Trey Sermon(2024) – $1,107,485
6. RB JaMycal Hasty(2022) – $895,000
7. FB Kyle Juszczyk(2025) – $2,958,750
8. FB Josh Hokit(2022) – $705,000
9. WR Deebo Samuel(2022) – $4,890,519
10. WR Brandon Aiyuk(2023) – $3,417,641
11. WR Jauan Jennings(2022) – $825,000
12. WR KeeSean Johnson(2022) – $895,000
13. WR Austin Mack(2022) – $825,000
14. WR Connor Wedington(2022) – $705,000
15. TE George Kittle(2025) – $16,011,765
16. TE Charlie Woerner(2023) – $940,258
17. TE Tanner Hudson(2022) – $895,000
18. TE Jordan Matthews(2022) – $895,000
19. C Alex Mack(2023) – $6,725,000
20. C Jake Brendel(2022) – $895,000
21. LG Colton McKivitz(2022) – $895,000
22. RG Aaron Banks(2024) – $1,607,638
23. RG Keaton Sutherland(2022) – $895,000
24. LT Trent Williams(2026) – $14,031,765
25. LT Jaylon Moore(2024) – $905,759
26. RT Mike McGlinchey(2022) – $10,880,000
27. RT Justin Skule(2022) – $939,887
28. RT Alfredo Gutierrez(2022) – $705,000
29. DE Nick Bosa(2022) – $10,805,564
30. DE Samson Ebukam(2022) – $8,250,000
31. DE Charles Omenihu(2022) – $2,540,000
32. DE Dee Ford(2022) – $11,909,997
33. DE Alex Barrett(2022) – $825,000
34. DT Arik Armstead(2024) – $20,000,000
35. DT Javon Kinlaw(2023) – $4,224,191
36. DT Kevin Givens(2022) – $895,000
37. DT Maurice Hurst Jr.(2022) – $1,047,500
38. NT Chris Slayton(2022) – $705,000
39. WLB Dre Greenlaw(2022) – $2,620,429
40. WLB Curtis Robinson(2022) – $825,000
41. MLB Fred Warner(2026) – $8,134,588
42. SLB Demetrius Flannigan-Fowles(2022) – $895,000
43. CB Emmanuel Moseley(2022) – $6,555,529
44. CB Ambry Thomas(2024) – $1,087,887
45. CB Deommodore Lenoir(2024) – $896,217
46. CB Ka’dar Hollman(2022) – $895,000
47. FS Jimmie Ward(2022) – $12,935,588
48. FS Tarvarius Moore(2022) – $965,000
49. SS Talanoa Hufanga(2024) – $885,038
50. PK Robbie Gould(2022) – $5,509,313
51. P Mitch Wishnowsky(2022) – $1,156,018
52. LS Taybor Pepper(2022) – $1,120,000

Now, the 49ers still must decide on their restricted free agents, and as of now, nothing has been reported on any of the 3, those being, right guard Daniel Brunskill, defensive tackle Kentavius Street, & stronside linebacker Azeez Al-Shaair.

So, in my mock offseason plan, I have the 49ers re-signing Brunskill, & Street to 1-year deals, worth $1.265 million, and Al-Shaair to a 3-year deal, worth $10.5 million, with a $1,298,333 2022 cap number.

That brings the 49ers to 55 players signed/tendered, leaving them $11,352,718 over their 2022 adjusted cap, meaning we have to restructure 2-3 players, with those being tight end George Kittle, left tackle Trent Williams, & defensive tackle Arik Armstead, saving $8.332 million for Kittle, $4.904 million for Williams, & $10.424 million for Armstead, for a total of $23.66 million, while they’d end up losing $5.915 million in 2023 salary cap, while also adding $2.083 million to Kittle’s 2023-2025 cap numbers, $1.226 million to Williams’ 2023-2026 cap numbers, & $2.606 million to Armstead’s 2023-2024 cap numbers.

So, after restructuring Kittle, Armstead, & Williams, this leaves the 49ers with $12,307,282 under their 2022 adjusted cap, meaning they’re cap compliant by the time the new league year opens, with quarterback Jimmy Garoppolo, & his $26.95 million cap hit still on the roster.

Next up is trading Garoppolo, now I don’t know if it’s true that the 49ers were offered a 2nd-round pick for him, as it was reported by John Middlekauff yesterday, so I’m going to go with a more likely route, by trading Garoppolo to the Indianapolis Colts for pick 73, a conditional 2023 3rd-round pick that can turn into a 2nd-round pick with playtime triggers, and a swap of the 49ers & Colts 3rd-round picks, meaning the 49ers get pick 82, and the Colts get pick 91.

So, the trade breaks down like this.

49ers receive: 2 2022 3rd-rounders(73rd-overall & 82nd-overall), & a conditional 2023 3rd-rounder, that can become a 2023 2nd-rounder if Garoppolo meets certain playtime triggers.

Colts receive: QB Jimmy Garoppolo, & a 2022 3rd-rounder(91st-overall).

This would give the 49ers the following 10 draft picks, assuming they do get 3 7th-round compensatory picks.

Round 2- 61st-overall
Round 3- 73rd-overall (from Colts)
Round 3- 82nd-overall (from Colts)
Round 3- 102nd-overall (Compensatory Pick for losing Mike McDaniel)
Round 4- 133rd-overall
Round 5- 172nd-overall
Round 6- 186th-overall (from Broncos)
Round 7- 252nd-overall (Compensatory Pick for losing Solomon Thomas)
Round 7- 255th-overall (Compensatory Pick for losing Kerry Hyder Jr.)
Round 7- 262nd-overall (Compensatory Pick for losing C.J. Beathard)

These 10 picks would cost $8,745,741 in 2022, $10,709,502 in 2023, $12,481,015 in 2024, & $14,198,652 in 2025.

Now that Garoppolo has been traded, the 49ers will start the new league year with $37,032,282 in 2022 salary cap room, with 54 players signed for 2022.

Below are those 54 players are below, with their 2022 cap number.

1. QB Trey Lance(2024) – $7,751,195
2. QB Nate Sudfeld(2022) – $2,000,000
3. RB Elijah Mitchell(2024) – $870,893
4. RB Trey Sermon(2024) – $1,107,485
5. RB JaMycal Hasty(2022) – $895,000
6. FB Kyle Juszczyk(2025) – $2,958,750
7. FB Josh Hokit(2022) – $705,000
8. WR Deebo Samuel(2022) – $4,890,519
9. WR Brandon Aiyuk(2023) – $3,417,641
10. WR Jauan Jennings(2022) – $825,000
11. WR KeeSean Johnson(2022) – $895,000
12. WR Austin Mack(2022) – $825,000
13. WR Connor Wedington(2022) – $705,000
14. TE George Kittle(2025) – $16,011,765
15. TE Charlie Woerner(2023) – $940,258
16. TE Tanner Hudson(2022) – $895,000
17. TE Jordan Matthews(2022) – $895,000
18. C Alex Mack(2023) – $6,725,000
19. C Jake Brendel(2022) – $895,000
20. LG Colton McKivitz(2022) – $895,000
21. RG Aaron Banks(2024) – $1,607,638
22. RG Daniel Brunskill(2022) – $1,265,000
23. RG Keaton Sutherland(2022) – $895,000
24. LT Trent Williams(2026) – $14,031,765
25. LT Jaylon Moore(2024) – $905,759
26. RT Mike McGlinchey(2022) – $10,880,000
27. RT Justin Skule(2022) – $939,887
28. RT Alfredo Gutierrez(2022) – $705,000
29. DE Nick Bosa(2022) – $10,805,564
30. DE Samson Ebukam(2022) – $8,250,000
31. DE Charles Omenihu(2022) – $2,540,000
32. DE Dee Ford(2022) – $11,909,997
33. DE Alex Barrett(2022) – $825,000
34. DT Arik Armstead(2024) – $20,000,000
35. DT Javon Kinlaw(2023) – $4,224,191
36. DT Kevin Givens(2022) – $895,000
37. DT Kentavius Street(2022) – $1,265,000
38. DT Maurice Hurst Jr.(2022) – $1,047,500
39. NT Chris Slayton(2022) – $705,000
40. WLB Dre Greenlaw(2022) – $2,620,429
41. WLB Curtis Robinson(2022) – $825,000
42. MLB Fred Warner(2026) – $8,134,588
43. SLB Azeez Al-Shaair(2024) – $1,298,333
44. SLB Demetrius Flannigan-Fowles(2022) – $895,000
45. CB Emmanuel Moseley(2022) – $6,555,529
46. CB Ambry Thomas(2024) – $1,087,887
47. CB Deommodore Lenoir(2024) – $896,217
48. CB Ka’dar Hollman(2022) – $895,000
49. FS Jimmie Ward(2022) – $12,935,588
50. FS Tarvarius Moore(2022) – $965,000
51. SS Talanoa Hufanga(2024) – $885,038
52. PK Robbie Gould(2022) – $5,509,313
53. P Mitch Wishnowsky(2022) – $1,156,018
54. LS Taybor Pepper(2022) – $1,120,000

Next up is the beginning of free agency, with the following 49ers being re-signed.

RB Raheem Mostert- 1-year deal, worth up to $5 million with incentives, with a $1,764,706 2022 cap number, with the breakdown of the contract below.

2022- $1,746,706 ($1.035 million base salary, $630,000 signing bonus, & $250,000 per game roster bonus)

He’d also get $3 million in NLTBE incentives for playtime, rushing yards, & rushing touchdowns.

RB Trenton Cannon- 1-year deal, worth $1.035 million, a veteran minimum salary benefit deal, but it only counts $895,000 against the cap.

WR Trent Sherfield- 1-year deal, worth $1.035 million, a veteran minimum salary benefit deal, but it only counts $895,000 against the cap.

LG Laken Tomlinson- 5-year deal, worth $50 million, averaging $10 million a year, with $21.345 million in guaranteed money, with $15.845 million of it being fully guaranteed, and he’d have a $2.965 million 2022 cap number.

The contract breakdown is below.

2022- $2.965 million ($1.12 million base salary, $1.345 million new prorated, $400,000 per game roster bonus, & $100,000 workout bonus)
2023- $4.345 million ($2.5 million base salary, $1.345 million new prorated, $400,000 per game roster bonus, & $100,000 workout bonus)
2024- $8.5 million ($6.655 million base salary, $1.345 million new prorated, $400,000 per game roster bonus, & $100,000 workout bonus)
2025- $15.105 million ($13.26 million base salary, $1.345 million new prorated, $400,000 per game roster bonus, & $100,000 workout bonus)
2026- $19.085 million ($17.24 million base salary, $1.345 million new prorated, $400,000 per game roster bonus, & $100,000 workout bonus)

RT Tom Compton- 1-year deal, worth $1,272,500, a veteran minimum salary benefit deal, with a $152,500 signing bonus, with a 2022 cap number of $1,047,500

DE Arden Key- 4-year deal, worth $16 million, averaging $4 million a year, with $6.5 million in guaranteed money, with $3.535 million being fully guaranteed, and a $1.285 million 2022 cap number.

The breakdown of his contract is below.

2022- $1.285 million ($1.035 million base salary, $250,000 prorated)
2023- $2.1 million ($1.5 million base salary, $250,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2024- $4.1 million ($3.5 million base salary, $250,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2025- $8.515 million ($7.915 million base salary, $250,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)

DE Jordan Willis- 2-year deal, worth $4 million, averaging $2 million a year, with $1.535 million guaranteed, all of it being fully guaranteed, and a $1,443,824 2022 cap number.

The breakdown of his contract is below.

2022- $1,443,824 ($1.035 million base salary, $250,000 prorated, $100,000 per game roster bonus, & $100,000 workout bonus)
2023- $2.515 million ($2.065 million base salary, $250,000 prorated, $100,000 per game roster bonus, & $100,000 workout bonus)

NT D.J. Jones- 5-year deal, worth $45 million, averaging $9 million a year, with $18 million guaranteed, with $11.11 million of it fully guaranteed, and a $2.5 million 2022 cap number.

The breakdown of his contract is below.

2022- $2.5 million ($1.035 million base salary, $1.115 million prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2023- $5.965 million ($4.5 million base salary, $1.115 million prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2024- $6.965 million ($5.5 million base salary, $1.115 million prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2025- $14.105 million ($12.64 million base salary, $1.115 million prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2026- $15.465 million ($14 million base salary, $1.115 million prorated, $250,000 per game roster bonus, & $100,000 workout bonus)

CB Jason Verrett- 1-year deal, worth up to $5 million with incentives, and a $1,764,706 2022 cap number.

His contract breakdown is below.

2022- $1,764,706 ($1.12 million base salary, $630,000 signing bonus, & $250,000 per game roster bonus)

CB K’Waun Williams- 3-year deal, worth $10.5 million, averaging $3.5 million a year, with $6.71 million guaranteed, with $5 million of it being fully guaranteed, and a $2,455,882 2022 cap number.

The breakdown of his contract is below.

2022- $2.5 million ($1.12 million base salary, $1.03 million prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2023- $3.88 million ($2.5 million base salary, $1.03 million prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2024- $4.12 million ($2.74 million base salary, $1.03 million prorated, $250,000 per game roster bonus, & $100,000 workout bonus)

SS Jaquiski Tartt- 1-year deal, worth $2,522,500, with a $152,500 signing bonus, a veteran minimum salary benefit deal known as the Four Year Qualifying Contract, and a $1,272,500 2022 cap number.

Next up is players signing from other teams.

WR/KR Ray-Ray McCloud- 4-year deal, worth $20 million, averaging $5 million a year, with $10.5 million guaranteed, $9.495 million of it being fully guaranteed, with a $3,485,294 2022 cap number.

His contract breakdown is below. $13.395M $7.605M

2022- $3.485,294 ($1.035 million base salary, $2.115 million prorated, $250,000 prorated, $250,000 per game roster bonus, $100,000 workout bonus)
2023- $3.965 million ($1.5 million base salary, $2.115 million prorated, $250,000 prorated, $250,000 per game roster bonus, $100,000 workout bonus)
2024- $4.465 million ($2 million base salary, $2.115 million prorated, $250,000 prorated, $250,000 per game roster bonus, $100,000 workout bonus)
2025- $8.070 ($5.605 million base salary, $2.115 million prorated, $250,000 prorated, $250,000 per game roster bonus, $100,000 workout bonus)

CB Levi Wallace- 5-year deal, worth $40 million, averaging $8 million a year, with $25 million guaranteed, with $15 million of it being fully guaranteed, and a $2.635 million 2022 cap number.

His contract breakdown is below.

2022- $2.685 million ($1.035 million base salary, $1 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
2023- $4.1 million ($2.5 million base salary, $1 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
2024- $6.1 million ($4.5 million base salary, $1 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
2025- $12.515 million($10.915 million base salary, $1 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
2026- $14.6 million ($13 million base salary, $1 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)

After these signings, the 49ers would have

Those players are below, with their 2022 cap number.

1. QB Trey Lance(2024) – $7,751,195
2. QB Nate Sudfeld(2022) – $2,000,000
3. RB Elijah Mitchell(2024) – $870,893
4. RB Raheem Mostert(2022) – $1,764,706
5. RB Trey Sermon(2024) – $1,107,485
6. RB JaMycal Hasty(2022) – $895,000
7. RB Trenton Cannon(2022) – $895,000
8. FB Kyle Juszczyk(2025) – $2,958,750
9. FB Josh Hokit(2022) – $705,000
10. WR Deebo Samuel(2022) – $4,890,519
11. WR Brandon Aiyuk(2023) – $3,417,641
12. WR Jauan Jennings(2022) – $825,000
13. WR Ray-Ray McCloud(2025) – $3,485,294
14. WR Trent Sherfield(2022) – $895,000
15. WR KeeSean Johnson(2022) – $895,000
16. WR Austin Mack(2022) – $825,000
17. WR Connor Wedington(2022) – $705,000
18. TE George Kittle(2025) – $7,679,765
19. TE Charlie Woerner(2023) – $940,258
20. TE Tanner Hudson(2022) – $895,000
21. TE Jordan Matthews(2022) – $895,000
22. C Alex Mack(2023) – $6,725,000
23. C Jake Brendel(2022) – $895,000
24. LG Laken Tomlinson(2026) – $2,965,000
25. LG Colton McKivitz(2022) – $895,000
26. RG Aaron Banks(2024) – $1,607,638
27. RG Daniel Brunskill(2022) – $1,265,000
28. RG Keaton Sutherland(2022) – $895,000
29. LT Trent Williams(2026) – $9,127,765
30. LT Jaylon Moore(2024) – $905,759
31. RT Mike McGlinchey(2022) – $10,880,000
32. RT Tom Compton(2022) – $1,047,500
33. RT Justin Skule(2022) – $939,887
34. RT Alfredo Gutierrez(2022) – $705,000
35. DE Nick Bosa(2022) – $10,805,564
36. DE Samson Ebukam(2022) – $8,250,000
37. DE Arden Key(2025) – $1,285,000
38. DE Jordan Willis(2023) – $1,443,824
39. DE Charles Omenihu(2022) – $2,540,000
40. DE Dee Ford(2022) – $11,909,997
41. DE Alex Barrett(2022) – $825,000
42. DT Arik Armstead(2024) – $9,576,000
43. DT Javon Kinlaw(2023) – $4,224,191
44. DT Kevin Givens(2022) – $895,000
45. DT Kentavius Street(2022) – $1,265,000
46. DT Maurice Hurst Jr.(2022) – $1,047,500
47. NT D.J. Jones(2026) – $2,500,000
48. NT Chris Slayton(2022) – $705,000
49. WLB Dre Greenlaw(2022) – $2,620,429
50. WLB Curtis Robinson(2022) – $825,000
51. MLB Fred Warner(2026) – $8,134,588
52. SLB Azeez Al-Shaair(2024) – $1,298,333
53. SLB Demetrius Flannigan-Fowles(2022) – $895,000
54. CB Emmanuel Moseley(2022) – $6,555,529
55. CB Levi Wallace(2026) – $2,635,000
56. CB Ambry Thomas(2024) – $1,087,887
57. CB K’Waun Williams(2024) – $2,455,882
58. CB Deommodore Lenoir(2024) – $896,217
59. CB Jason Verrett(2022) – $1,764,706
60. CB Ka’dar Hollman(2022) – $895,000
61. FS Jimmie Ward(2022) – $12,935,588
62. FS Tarvarius Moore(2022) – $965,000
63. SS Jaquiski Tartt(2022) – $1,272,500
64. SS Talanoa Hufanga(2024) – $885,038
65. PK Robbie Gould(2022) – $5,509,313
66. P Mitch Wishnowsky(2022) – $1,156,018
67. LS Taybor Pepper(2022) – $1,120,000

Next up is the 2022 NFL Draft, and here’s my mock draft.

RD 2(#61) – WR Christian Watson, North Dakota State
RD 3(#73) – CB Tariq Woolen, UTSA
RD 3(#82) – EDGE Myjai Sanders, Cincinnati
RD 3(#102) – C Alec Lindstrom, Boston College
RD 4(#133) – FS Verone McKinley III, Oregon
RD 5(#172) – WR Tyquan Thornton, Baylor
RD 6(#186) – MLB Nate Landman, Colorado
RD 7(#252) – TE Daniel Bellinger, San Diego State
RD 7(#255) – WLB Jeremiah Gemmel, North Carolina
RD 7(#262) – OT Tyler Vrabel, Boston College (Practice Squader)

Next up are the teams extensions, which are below.

WR Deebo Samuel- 5-year deal, worth $120 million, averaging $24 million a year, with $61,707,500 guaranteed, with $49 million of it being fully guaranteed, and a $4,919,519 2022 cap number

The contract breakdown is below.

2022- $4,919,519 ($965,000 base salary, $904,519 old prorated, $3 million new prorated, and $50,000 workout bonus)
2023- $7.25 million ($1.65 million base salary, $5 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
2024 – $16.2 million ($10.6 million base salary, $5 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
2025- $29,092,500 ($23,492,500 base salary, $5 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
2026- $31,242,500 million ($25,642,500 million base salary, $5 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
2027- $32.25 million ($29.65 million base salary, $2 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)

DE Nick Bosa- 5-year deal, worth $160 million, averaging $32 million a year, with $100 million guaranteed, $80 million of it being fully guaranteed, and a $12,500,339 2022 cap number.

His contract breakdown is below.

2022- $12,500,339 ($895,000 base salary, $6 million new prorated, and $5,605,339 old prorated)
2023- $16.35 million ($7.5 million base salary, $6 million prorated signing bonus, $2 million prorated option bonus, $750,000 per game roster bonus, and $100,000 workout bonus)
2024- $26.055 million ($17.205 million base salary, $6 million prorated signing bonus, $2 million prorated option bonus, $750,000 per game roster bonus, and $100,000 workout bonus)
2025- $31.85 million ($23 million base salary, $6 million prorated signing bonus, $2 million prorated option bonus, $750,000 per game roster bonus, and $100,000 workout bonus)
2026- $37.1 million ($28.25 million base salary, $6 million prorated signing bonus, $2 million prorated option bonus, $750,000 per game roster bonus, and $100,000 workout bonus)
2027- $41.75 million ($38.9 million base salary, $2 million prorated option bonus, $750,000 per game roster bonus, and $100,000 workout bonus)

WLB Dre Greenlaw- 4-year deal, worth $15.575 million, averaging $3,893,750 a year, with $5 million guaranteed, $3.6 million of it being fully guaranteed, and a $2,820,429 2022 cap number.

His contract breakdown is below.

2022- $2,820,429 ($2.54 million base salary, $80,429 old prorated, & $200,000 new prorated)
2023- $2.185 million ($1.635 million base salary, $200,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2024- $2.55 million ($2 million base salary, $200,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2025- $3.55 million ($1.425 million base salary, $200,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
2026- $4.55 million ($2.425 million base salary, $200,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)

FS Jimmie Ward- 4-year deal, worth $45 million, averaging $11.25 million a year, with $15.065 million guaranteed, with $10.065 million of it being fully guaranteed, and a $6,711,588 2022 cap number.

Below is the contract breakdown.

2022- $6,711,588 ($1.12 million base salary, $3.465 million old proration, $1.556 million new proration, $500,000 per game roster bonus, & $100,000 workout bonus)
2023- $6.786 million ($1.165 million base salary, $3.465 million old proration, $1.556 million new proration, $500,000 per game roster bonus, & $100,000 workout bonus)
2024- $8.621 million ($5 million base salary, $1.465 million old proration, $1.556 million new proration, $500,000 per game roster bonus, & $100,000 workout bonus)
2025- $16.65 million ($13.029 million base salary, $1.465 million old proration, $1.556 million new proration, $500,000 per game roster bonus, & $100,000 workout bonus)
2026- $16.662 million ($14.506 million base salary, $1.556 million new proration, $500,000 per game roster bonus, & $100,000 workout bonus)

Below is the 49ers players & their 2022 cap number after the draft, & extensions.

Those players are below, with their 2022 cap number.

1. QB Trey Lance(2024) – $7,751,195
2. QB Nate Sudfeld(2022) – $2,000,000
3. RB Elijah Mitchell(2024) – $870,893
4. RB Raheem Mostert(2022) – $1,764,706
5. RB Trey Sermon(2024) – $1,107,485
6. RB JaMycal Hasty(2022) – $895,000
7. RB Trenton Cannon(2022) – $895,000
8. FB Kyle Juszczyk(2025) – $2,958,750
9. FB Josh Hokit(2022) – $705,000
10. WR Deebo Samuel(2027) – $4,919,519
11. WR Brandon Aiyuk(2023) – $3,417,641
12. WR Jauan Jennings(2022) – $825,000
13. WR Ray-Ray McCloud(2025) – $3,485,294
14. WR Christian Watson(2025) – $1,136,274
15. WR Tyquan Thornton(2025) – $788,386
16. WR Trent Sherfield(2022) – $895,000
17. WR KeeSean Johnson(2022) – $895,000
18. WR Austin Mack(2022) – $825,000
19. WR Connor Wedington(2022) – $705,000
20. TE George Kittle(2025) – $7,679,765
21. TE Charlie Woerner(2023) – $940,258
22. TE Daniel Bellinger(2025) – $727,665
23. TE Tanner Hudson(2022) – $895,000
24. TE Jordan Matthews(2022) – $895,000
25. C Alex Mack(2023) – $6,725,000
26. C Alec Lindstrom(2025) – $954,876
27. C Jake Brendel(2022) – $895,000
28. LG Laken Tomlinson(2026) – $2,965,000
29. LG Colton McKivitz(2022) – $895,000
30. RG Aaron Banks(2024) – $1,607,638
31. RG Daniel Brunskill(2022) – $1,265,000
32. RG Keaton Sutherland(2022) – $895,000
33. LT Trent Williams(2026) – $9,127,765
34. LT Jaylon Moore(2024) – $905,759
35. LT Tyler Vrabel(2025) – $727,665
36. RT Mike McGlinchey(2022) – $10,880,000
37. RT Tom Compton(2022) – $1,047,500
38. RT Justin Skule(2022) – $939,887
39. RT Alfredo Gutierrez(2022) – $705,000
40. DE Nick Bosa(2027) – $12,500,339
41. DE Samson Ebukam(2022) – $8,250,000
42. DE Arden Key(2025) – $1,285,000
43. DE Jordan Willis(2023) – $1,443,824
44. DE Charles Omenihu(2022) – $2,540,000
45. DE Myjai Sanders(2025) – $994,404
46. DE Dee Ford(2022) – $11,909,997
47. DE Alex Barrett(2022) – $825,000
48. DT Arik Armstead(2024) – $9,576,000
49. DT Javon Kinlaw(2023) – $4,224,191
50. DT Kevin Givens(2022) – $895,000
51. DT Kentavius Street(2022) – $1,265,000
52. DT Maurice Hurst Jr.(2022) – $1,047,500
53. NT D.J. Jones(2026) – $2,500,000
54. NT Chris Slayton(2022) – $705,000
55. WLB Dre Greenlaw(2026) – $2,820,429
56. WLB Jeremiah Gemmel(2025) – $727,665
57. WLB Curtis Robinson(2022) – $825,000
58. MLB Fred Warner(2026) – $8,134,588
59. MLB Nate Landman(2025) – $761,024
60. SLB Azeez Al-Shaair(2024) – $1,298,333
61. SLB Demetrius Flannigan-Fowles(2022) – $895,000
62. CB Emmanuel Moseley(2022) – $6,555,529
63. CB Levi Wallace(2026) – $2,635,000
64. CB Ambry Thomas(2024) – $1,087,887
65. CB K’Waun Williams(2024) – $2,455,882
66. CB Deommodore Lenoir(2024) – $896,217
67. CB Tariq Woolen(2025) – $1,024,990
68. CB Jason Verrett(2022) – $1,764,706
69. CB Ka’dar Hollman(2022) – $895,000
70. FS Jimmie Ward(2026) – $6,711,588
71. FS Tarvarius Moore(2022) – $965,000
72. FS Verone McKinley III(2025) – $902,792
73. SS Jaquiski Tartt(2022) – $1,272,500
74. SS Talanoa Hufanga(2024) – $885,038
75. PK Robbie Gould(2022) – $5,509,313
76. P Mitch Wishnowsky(2022) – $1,156,018
77. LS Taybor Pepper(2022) – $1,120,000

My Ideal 2022 49ers Roster:

OFFENSE:

QB(2): 5 Trey Lance(2024), & 7 Nate Sudfeld(2022)
RB(4): 25 Elijah Mitchell(2024), 31 Raheem Mostert(2022), 28 Trey Sermon(2024), & 23 JaMycal Hasty(2022)
FB(1): 44 Kyle Juszczyk(2025)
WR(6): 19 Deebo Samuel(2027), 11 Brandon Aiyuk(2023), 15 Jauan Jennings(2022), 14 Ray-Ray McCloud(2025), 18 Christian Watson(2025), & 84 Tyquan Thornton(2025)
TE(3): 85 George Kittle(2025), 89 Charlie Woerner(2023), & 88 Daniel Bellinger(2025)
C(2): 50 Alex Mack(2023), & 62 Alec Lindstrom(2025)
LG(2): 75 Laken Tomlinson(2026), & 68 Colton McKivitz(2022)
RG(2): 65 Aaron Banks(2024) & 60 Daniel Brunskill(2022)
LT(2): 71 Trent Williams(2026), & 76 Jaylon Moore(2024)
RT(1): 66 Tom Compton(2022) [69 Mike McGlinchey(2022) Starts on PUP]

DEFENSE:

DE(6): 97 Nick Bosa(2027), 56 Samson Ebukam(2022), 98 Arden Key(2025), 94 Jordan Willis(2023), 92 Charles Omenihu(2022), & 58 Myjai Sanders(2025)
DT(3): 91 Arik Armstead(2024), 99 Javon Kinlaw(2023), & 90 Kevin Givens(2022)
NT(1): 93 D.J. Jones(2026)
WLB(2): 57 Dre Greenlaw(2026), & 53 Jeremiah Gemmel(2025)
MLB(2): 54 Fred Warner(2026), & 59 Nate Landman(2025)
SLB(1): 51 Azeez Al-Shaair(2024)
CB(6): 47 Levi Wallace(2026), 4 Emmanuel Moseley(2022), 24 K’Waun Williams(2024), 20m Ambry Thomas(2024), 38 Deommodore Lenoir(2024), & 27 Tariq Woolen(2025) [2 Jason Verrett(2022) Starts on PUP]
FS(2): 1 Jimmie Ward(2026), & 33 Tarvarius Moore(2022) or 32 Verone McKinley III(2025)
SS(2): 3 Jaquiski Tartt(2022), & 29 Talanoa Hufanga(2024)

SPECIAL TEAMS:

PK(1): 9 Robbie Gould(2022)
P(1): 18 Mitch Wishnowsky(2022)
LS(1): 46 Taybor Pepper(2022)

With this roster, the 49ers would have a cap commitment of $170,367,097, along with $16,375,160, for a total of $202,964,917, putting the 49ers $10,409,244 under their 2022 adjusted cap, but their practice squad will cost around $2,905,200, leaving them with $7,504,044 in salary cap room to begin the 2022 season.

Going forward the 49ers would have the following in salary cap room from 2023-2026.

2023- $18,453,090 ($9,453,090 top 51), with 39 players signed, on a $225 million salary cap (If for some reason the salary cap does rise higher, to say $238 million in 2023, the 49ers would have $31,453,090 with the 39 players signed, & with 51 signed, they’d have $22,453,090, if this happens.)
2024- $25,434,994 ($11,919,994 top 51), with 34 players signed, on a $256 million salary cap
2025- $39,478,098 ($15,958,098 top 51), with 23 players signed, on a $280 million salary cap
2026- $102,940,500 ($65,770,500 top 51) with 9 players signed, on a $300 million salary cap

Under this mock offseason, the 49ers would be able to extend wide receiver Brandon Aiyuk in 2023, by lowering his base salary, using some cap room, giving him a $15 milliion signing bonus, and somewhere between $18 million to $20 million a year, and this is a must re-sign/extend for the 49ers, this is their best WR group(Deebo/Aiyuk/Jennings) that they’ve had in years, so yes the 49ers can keep Aiyuk.

And, with all of this said, I thank everyone for reading this article, as always you can follow me on Twitter @49erscap, or leave a comment below, and I’ll get back to you.

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