Updated 49ers 2022 53-Man Roster, 16-Man Practice Squad, Injured Lists, Roster Projection, With Cap Ramifications, 19.0

With the 49ers set to take on the Houston Texans in their final preseason game tomorrow night, it’s time for one more roster projection.

Let’s first start with my locks, 50/50’s, and longshots.

Locks:

1. QB 5 Trey Lance(2024)- $7,751,195
2. QB 7 Nate Sudfeld(2022)- $2,000,000
3. RB 25 Elijah Mitchell(2024)- $870,893
4. RB 32 Tyrion Davis-Price(2025)- $928,826
5. FB 44 Kyle Juszcyzk(2025)- $2,958,750
6. WR 19 Deebo Samuel(2025)- $6,876,519
7. WR 11 Brandon Aiyuk(2023)- $3,417,641
8. WR 15 Jauan Jennings(2022)- $825,000
9. WR/KR/PR 3 Ray-Ray McCloud III(2023)- $1,910,000
10. WR 86 Danny Gray(2025)- $917,255
11. TE 85 George Kittle(2025)- $7,679,765
12. TE 89 Charlie Woerner(2023)- 940,258
13. C/RG 60 Daniel Brunskill(2022)- $2,433,000
14. C 64 Jake Brendel(2022)- $895,000
15. LG 65 Aaron Banks(2024)- $1,607,638
16. RG 74 Spencer Burford(2025)- $873,014
17. LT 71 Trent Williams(2026)- $14,031,765
18. RT 69 Mike McGlinchey(2022)- $10,880,000
19. RT 76 Jaylon Moore(2024)- $905,759
20. DE 97 Nick Bosa(2023)- $10,805,564
21. DE 56 Samson Ebukam(2022)- $8,250,000
22. DE 53 Kemoko Turay(2022)- $1,700,000
23. DE 92 Kerry Hyder Jr.(2022)- $1,500,000
24. DE 95 Drake Jackson(2025)- $1,071,344
25. DE 94 Charles Omenihu(2022)- $2,540,000
26. DT 91 Arik Armstead(2024)- $9,576,000
27. DT 90 Kevin Givens(2022)- $895,000
28. NT 99 Javon Kinlaw(2023)- $4,224,191
29. NT 98 Hassan Ridgeway(2022)- $1,800,000
30. NT 93 Kalia Davis(2025)*- $738,003
31. WLB 57 Dre Greenlaw(2022)- $2,620,429
32. MLB 54 Fred Warner(2026)- $8,134,588
33. MLB 48 Oren Burks(2023)- $1,408,000
34. SLB 51 Azeez Al-Shaair(2022)- $3,986,000
35. CB 35 Charvarius Ward(2024)- $3,800,000
36. CB 4 Emmanuel Moseley(2022)- $6,555,529
37. CB 20 Ambry Thomas(2024)- $1,087,693
38. CB 38 Deommodore Lenoir(2024)- $896,217
39. CB 26 Samuel Womack III(2025)- $775,831
40. CB 2 Jason Verrett(2022)*- $895,000
41. CB 27 Dontae Johnson(2022)- $1,047,500
42. FS 1 Jimmie Ward(2022)- $12,935,588
43. FS 33 Tarvarius Moore(2022)- $1,035,000
44. SS 29 Talanoa Hufanga(2024)- $885,038
45. SS 30 George Odum(2024)- $1,435,000
46. PK 9 Robbie Gould(2022)- $5,509,313
47. P 18 Mitch Wishnowsky(2022)- $1,156,018
48. LS 46 Taybor Pepper(2022)- $1,120,000

50/50s:

1. RB 22 Jeff Wilson Jr.(2022)- $1,085,000
2. RB 23 JaMycal Hasty(2022)- $895,000
3. RB 28 Trey Sermon(2024)- $1,107,485
4. RB 41 Jordan Mason(2024)- $708,333
5. WR 17 Malik Turner(2022)- $945,000
6. WR 6 Marcus Johnson(2022)- $895,000
7. TE 49 Troy Fumagalli(2022)- $895,000
8. TE 47 Tyler Kroft(2022)- $995,000
9. TE 82 Ross Dwelley(2022)- $1,047,500
10. C 61 Dohnovan West(2024)- $710,000
11. LG 63 Nick Zakelj(2025)- $752,590
12. RG/C 62 Jason Poe(2024)- $708,333
13. LT 68 Colton McKivitz(2022)- $895,000
14. RT 67 Justin Skule(2022)- $939,887
15. RT 50 Jordan Mills(2022)- $895,000
16. DE 75 Jordan Willis(2022)- $970,000
17. SLB 45 Demetrius Flannigan-Fowles(2022)- $895,000
18. SLB 40 Marcelino McCrary-Ball(2024)- $711,666
19. CB 36 Tariq Castro-Fields(2025)- $738,003
20. CB 24 Ka’dar Hollman(2022)- $895,000
21. FS 31 Tashaun Gipson Sr.(2022)- $895,000

Longshots:

1. QB 14 Brock Purdy(2025)- $724,253
2. QB 10 Jimmy Garoppolo(2022)- $26,950,000
3. WR 83 Tay Martin(2024)- $707,833
4. WR 18 Willie Snead IV(2022)- $895,000
5. RG 66 Keaton Sutherland(2022)- $895,000
6. RT 77 Alfredo Gutierrez(2022)- $705,000
7. DE 58 Alex Barrett(2022)- $825,000
8. DT 77 Kevin Atkins(2024)- $706,666
9. DT 78 Akeem Spence(2022)- $895,000
10. WLB 49 Segun Olubi(2024)- $706,000
11. WLB 59 Curtis Robinson(2022)- $825,000
12. CB 43 Qwuantrezz Knight(2024)- $707,000
13. CB 14 Ken Crawley(2022)- $895,000
14. FS 41 Tayler Hawkins(2024)- $708,333

Below is my projected 2022 49ers roster.

 53-Man Roster:

1. QB 5 Trey Lance(2024)- $7,751,195
2. QB 7 Nate Sudfeld(2022)- $2,000,000
3. RB 25 Elijah Mitchell(2024)- $870,893
4. RB 22 Jeff Wilson Jr.(2022)- $1,085,000
5. RB 32 Tyrion Davis-Price(2025)- $928,826
6. RB 28 Trey Sermon(2024)- $1,107,485
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 86 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. C/RG 60 Daniel Brunskill(2022)- $2,433,000
17. C 64 Jake Brendel(2022)- $895,000
18. LG 65 Aaron Banks(2024)- $1,607,638
19. RG 74 Spencer Burford(2025)- $873,014
20. RG/C 62 Jason Poe(2024)- $708,333
21. LT 71 Trent Williams(2026)- $14,031,765
22. LT 68 Colton McKivitz(2022)- $895,000
23. RT 69 Mike McGlinchey(2022)- $10,880,000
24. RT 76 Jaylon Moore(2024)- $905,759
25. DE 97 Nick Bosa(2023)- $10,805,564
26. DE 56 Samson Ebukam(2022)- $8,250,000
27. DE 53 Kemoko Turay(2022)- $1,700,000
28. DE 92 Kerry Hyder Jr.(2022)- $1,500,000
29. DE 95 Drake Jackson(2025)- $1,071,344
30. DE 94 Charles Omenihu(2022)- $2,540,000
31. DE 75 Jordan Willis(2022)- $970,000
32. DT 91 Arik Armstead(2024)- $9,576,000
33. DT 90 Kevin Givens(2022)- $895,000
34. NT 99 Javon Kinlaw(2023)- $4,224,191
35. NT 98 Hassan Ridgeway(2022)- $1,800,000
36. WLB 57 Dre Greenlaw(2022)- $2,620,429
37. MLB 54 Fred Warner(2026)- $8,134,588
38. MLB 48 Oren Burks(2023)- $1,408,000
39. SLB 51 Azeez Al-Shaair(2022)- $3,986,000
40. SLB 45 Demetrius Flannigan-Fowles(2022)- $895,000
41. CB 35 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. CB 27 Dontae Johnson(2022)- $1,047,500
47. FS 1 Jimmie Ward(2022)- $12,935,588
48. FS 33 Tarvarius Moore(2022)- $1,035,000
49. SS 29 Talanoa Hufanga(2024)- $885,038
50. SS 30 George Odum(2024)- $1,435,000
51. PK 9 Robbie Gould(2022)- $5,509,313
52. P 18 Mitch Wishnowsky(2022)- $1,156,018
53. LS 46 Taybor Pepper(2022)- $1,120,000

Practice Squad:

1. QB 14 Brock Purdy- $207,000
2. RB 23 JaMycal Hasty- $207,000
3. RB 41 Jordan Mason- $207,000
4. WR 6 Marcus Johnson*- $277,200
5. WR 17 Malik Turner*- $277,200
6. TE 47 Tyler Kroft*- $277,200
7. C 61 Dohnovan West- $207,000
8. LG 63 Nick Zakelj- $207,000
9. RT 50 Jordan Mills*- $277,200
10. RT 77 Alfredo Gutierrez**- $0
11. SLB 40 Marcelino McCrary-Ball- $207,000
12. WLB 49 Segun Olubi- $207,000
13. CB 36 Tariq Castro-Fields- $207,000
14. CB 43 Qwuantrezz Knight- $207,000
15. CB 24 Ka’dar Hollman*- $277,200
16. FS 41 Tayler Hawkins- $207,000
17. FS 31 Tashaun Gipson Sr.*- $277,200

Injured Lists:

1. WR 81 Austin Mack(2022)- $455,000 [IR]
2. TE 88 Jordan Matthews(2022)- $480,000 [IR]
3. LT 78 Sam Schlueter(2024)- $431,666 [IR]
4. DT 96 Maurice Hurst Jr.(2022)- $945,000 [IR]
5. NT 93 Kalia Davis(2025)- $738,003 [NFI]
6. CB 2 Jason Verrett(2022)- $895,000 [PUP]

With this roster the 49ers would have a cap commitment of $179,180,661 for the 53-man roster, 16-man practice squad, & 6 injured players, plus $16,162,452 in dead money, for a total cap commitment of $195,343,113, leaving them $17,598,701 under their 2022 adjusted cap, with the team needing to reserve between $5 million to $6 million for in season roster moves, giving the team a nice amount to carryover into 2023, between $11 million to $12 million.

With that said, thank you for reading, & you can follow me on Twitter @49erscap.

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