{"id":11513,"date":"2022-05-06T11:00:25","date_gmt":"2022-05-06T15:00:25","guid":{"rendered":"https:\/\/49erscap.com\/?p=11513"},"modified":"2022-05-06T11:24:47","modified_gmt":"2022-05-06T15:24:47","slug":"taking-a-look-at-3-potential-49ers-2022-roster-projections-with-1-including-jimmy-garoppolo-salary-cap-ramifications","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2022\/05\/06\/taking-a-look-at-3-potential-49ers-2022-roster-projections-with-1-including-jimmy-garoppolo-salary-cap-ramifications\/","title":{"rendered":"Taking a look at 3 potential 49ers 2022 roster projections, with 1 including Jimmy Garoppolo, & salary cap ramifications"},"content":{"rendered":"

Today I want to go over a couple different roster projections for 2022, with salary cap ramifications.<\/p>\n

Let\u2019s begin with the potential 53-Man rosters<\/p>\n

ROSTER 1:<\/strong><\/h1>\n

OFFENSE:<\/strong><\/p>\n

QB(2): 5 Trey Lance(2024), & 7 Nate Sudfeld(2022)
\nRB(4): 25 Elijah Mitchell(2024), 22 Jeff Wilson Jr.(2022), 28 Trey Sermon(2024), & — Tyrion Davis-Price(2025)
\nFB(1): 44 Kyle Juszycyzk(2025)
\nWR(5): 19 Deebo Samuel(2022), 11 Brandon Aiyuk(2023), 15 Jauan Jennings(2022) 3 Ray-Ray McCloud(2023), & — Danny Gray(2025)
\nTE(3): 85 George Kittle(2025), 89 Charlie Woerner(2023), & 82 Ross Dwelley(2022)
\nC(2): 50 Alex Mack(2023), & — Dohnovan West(2024)
\nLG(2): 65 Aaron Banks(2024), & — Nick Zakelj(2025)
\nRG(2): 76 Jaylon Moore(2024), & 60 Daniel Brunskill(2022)
\nLT(2): 71 Trent Williams(2026), & 68 Colton McKivitz(2022)
\nRT(2): 69 Mike McGlinchey(2022), & — Spencer Burford(2025)<\/p>\n

DEFENSE:<\/strong><\/p>\n

DE(6): 97 Nick Bosa(2023), 56 Samson Ebukam(2022, — Kemoko Turay(2022), 92 Kerry Hyder Jr.(2022), — Drake Jackson(2025), & 94 Charles Omenihu(2022)
\nDT(2): 91 Arik Armstead(2024), & 90 Kevin Givens(2022)
\nNT(2): 99 Javon Kinlaw(2023), & 98 Hassan Ridgeway(2022) [– Kalia Davis(2025)-NFI]
\nWLB(1): 57 Dre Greenlaw(2022)
\nMLB(2): 54 Fred Warner(2026), & 48 Oren Burks(2023)
\nSLB(1): 51 Azeez Al-Shaair(2022)
\nCB(6): 35 Charvarius Ward(2024), 4 Emmanuel Moseley(2022), 20 Ambry Thomas(2024), 38 Deommodore Lenoir(2024), — Samuel Womack(2025), & — Tariq Castro-Fields(2025) [2 Jason Verrett(2022)-PUP\/IR]
\nFS(2): 1 Jimmie Ward(2022), & 33 Tarvarius Moore(2022)
\nSS(3): 29 Talanoa Hufanga(2024), 30 George Odum(2024), & — Leon O\u2019Neal Jr.(2024)<\/p>\n

SPECIAL TEAMS:<\/strong><\/p>\n

PK(1): 9 Robbie Gould(2022)
\nP(1): 18 Mitch Wisnowsky(2022)
\nLS(1): 46 Taybor Pepper(2022)<\/p>\n

PRACTICE SQUAD:<\/strong><\/p>\n

QB \u2013 Brock Purdy
\nRB — Jacob Mason
\nFB 40 Josh Hokit
\nWR 17 Malik Turner*
\nWR 6 Marcus Johnson*
\nTE — Garrett Walston
\nC — Jason Poe
\nC\/G 64 Jake Brendel*
\nLT — Sam Schuleter
\nRT 77 Alfredo Gutierrez**
\nDE 75 Jordan Willis*
\nDT 96 Maurice Hurst Jr.*
\nWLB \u2013 Jeremiah Gemmel
\nWLB \u2013 Segun Olubi
\nSLB 45 Demetrius Flannigan-Fowles
\nCB 27 Dontae Johnson*
\nCB \u2013 Qwuantrezz Knight<\/p>\n

With this roster, the 49ers would have a cap commitment of $180,587,069 for their 53-man roster, 16-man practice squad, & 2 players on injured lists, along with $14,479,529 in dead money, for a total cap commitment of $195,066,598, leaving them $18,307,563 under their 2022 adjusted cap, which would give them potentially $10 million to carryover, as they\u2019d need to reserve the remaining $8 million for in season moves.<\/p>\n

ROSTER 2:<\/strong><\/h1>\n

OFFENSE:<\/strong><\/p>\n

QB(2): 5 Trey Lance(2024), & 7 Nate Sudfeld(2022)
\nRB(4): 25 Elijah Mitchell(2024), 22 Jeff Wilson Jr.(2022), 28 Trey Sermon(2024), & — Tyrion Davis-Price(2025)
\nFB(1): 44 Kyle Juszycyzk(2025)
\nWR(6): 19 Deebo Samuel(2022), 11 Brandon Aiyuk(2023), 15 Jauan Jennings(2022) 3 Ray-Ray McCloud(2023), — Danny Gray(2025), & 17 Malik Turner(2022)
\nTE(3): 85 George Kittle(2025), 89 Charlie Woerner(2023), & 82 Ross Dwelley(2022)
\nC(1): 50 Alex Mack(2023)
\nLG(2): 65 Aaron Banks(2024), & — Nick Zakelj(2025)
\nRG(2): 76 Jaylon Moore(2024), & 60 Daniel Brunskill(2022)
\nLT(2): 71 Trent Williams(2026), & 68 Colton McKivitz(2022)
\nRT(2): 69 Mike McGlinchey(2022), & — Spencer Burford(2025)<\/p>\n

DEFENSE:<\/strong><\/p>\n

DE(6): 97 Nick Bosa(2023), 56 Samson Ebukam(2022, — Kemoko Turay(2022), 92 Kerry Hyder Jr.(2022), — Drake Jackson(2025), & 94 Charles Omenihu(2022)
\nDT(2): 91 Arik Armstead(2024), & 90 Kevin Givens(2022)
\nNT(2): 99 Javon Kinlaw(2023), & 98 Hassan Ridgeway(2022) [– Kalia Davis(2025)-NFI]
\nWLB(1): 57 Dre Greenlaw(2022)
\nMLB(2): 54 Fred Warner(2026), & 48 Oren Burks(2023)
\nSLB(1): 51 Azeez Al-Shaair(2022)
\nCB(7): 35 Charvarius Ward(2024), 4 Emmanuel Moseley(2022), 20 Ambry Thomas(2024), 38 Deommodore Lenoir(2024), 27 Dontae Johnson(2022), — Samuel Womack(2025), & — Tariq Castro-Fields(2025) [2 Jason Verrett(2022)-PUP\/IR]
\nFS(2): 1 Jimmie Ward(2022), & 33 Tarvarius Moore(2022)
\nSS(2): 29 Talanoa Hufanga(2024), 30 George Odum(2024)<\/p>\n

SPECIAL TEAMS:<\/strong><\/p>\n

PK(1): 9 Robbie Gould(2022)
\nP(1): 18 Mitch Wisnowsky(2022)
\nLS(1): 46 Taybor Pepper(2022)<\/p>\n

PRACTICE SQUAD:<\/strong><\/p>\n

QB \u2013 Brock Purdy
\nRB — Jacob Mason
\nFB 40 Josh Hokit
\nWR 6 Marcus Johnson*
\nWR \u2013 Tay Martin
\nTE — Garrett Walston
\nC — Jason Poe
\nC \u2013 Dohnovan West
\nC\/G 64 Jake Brendel*
\nLT — Sam Schuleter
\nRT 77 Alfredo Gutierrez**
\nDE 75 Jordan Willis*
\nDT 96 Maurice Hurst Jr.*
\nWLB \u2013 Jeremiah Gemmel
\nSLB 45 Demetrius Flannigan-Fowles
\nCB \u2013 Qwuantrezz Knight
\nSS \u2013 Leon O\u2019Neal Jr.<\/p>\n

With this roster, the 49ers would have a cap commitment of $181,047,502, along with $13,573,695 in dead money, for a total cap commitment of $194,621,197, leaving them $18,752,964 under their 2022 adjusted cap, and needing $8 million for in season moves, that would leave around $10 million to carryover into 2023.<\/p>\n

ROSTER 3:<\/strong><\/h1>\n

OFFENSE:<\/strong><\/p>\n

QB(3): 5 Trey Lance(2024), 10 Jimmy Garoppolo(2022), & 7 Nate Sudfeld(2022)
\nRB(4): 25 Elijah Mitchell(2024), 22 Jeff Wilson Jr.(2022), 28 Trey Sermon(2024), & — Tyrion Davis-Price(2025)
\nFB(1): 44 Kyle Juszycyzk(2025)
\nWR(5): 19 Deebo Samuel(2022), 11 Brandon Aiyuk(2023), 15 Jauan Jennings(2022) 3 Ray-Ray McCloud(2023), & — Danny Gray(2025)
\nTE(3): 85 George Kittle(2025), 89 Charlie Woerner(2023), & 82 Ross Dwelley(2022)
\nC(1): 50 Alex Mack(2023)
\nLG(2): 65 Aaron Banks(2024), & — Nick Zakelj(2025)
\nRG(2): 76 Jaylon Moore(2024), & 60 Daniel Brunskill(2022)
\nLT(2): 71 Trent Williams(2026), & 68 Colton McKivitz(2022)
\nRT(2): 69 Mike McGlinchey(2022), & — Spencer Burford(2025)<\/p>\n

DEFENSE:<\/strong><\/p>\n

DE(6): 97 Nick Bosa(2023), 56 Samson Ebukam(2022, — Kemoko Turay(2022), 92 Kerry Hyder Jr.(2022), — Drake Jackson(2025), & 94 Charles Omenihu(2022)
\nDT(2): 91 Arik Armstead(2024), & 90 Kevin Givens(2022)
\nNT(2): 99 Javon Kinlaw(2023), & 98 Hassan Ridgeway(2022) [– Kalia Davis(2025)-NFI]
\nWLB(1): 57 Dre Greenlaw(2022)
\nMLB(2): 54 Fred Warner(2026), & 48 Oren Burks(2023)
\nSLB(1): 51 Azeez Al-Shaair(2022)
\nCB(7): 35 Charvarius Ward(2024), 4 Emmanuel Moseley(2022), 20 Ambry Thomas(2024), 38 Deommodore Lenoir(2024), 27 Dontae Johnson(2022), — Samuel Womack(2025), & — Tariq Castro-Fields(2025) [2 Jason Verrett(2022)-PUP\/IR]
\nFS(2): 1 Jimmie Ward(2022), & 33 Tarvarius Moore(2022)
\nSS(2): 29 Talanoa Hufanga(2024), 30 George Odum(2024)<\/p>\n

SPECIAL TEAMS:<\/strong><\/p>\n

PK(1): 9 Robbie Gould(2022)
\nP(1): 18 Mitch Wisnowsky(2022)
\nLS(1): 46 Taybor Pepper(2022)<\/p>\n

PRACTICE SQUAD:<\/strong><\/p>\n

QB \u2013 Brock Purdy
\nRB — Jacob Mason
\nFB 40 Josh Hokit
\nWR 6 Marcus Johnson*
\nWR 17 Malik Turner*
\nTE — Garrett Walston
\nC — Jason Poe
\nC \u2013 Dohnovan West
\nC\/G 64 Jake Brendel*
\nLT — Sam Schuleter
\nRT 77 Alfredo Gutierrez**
\nDE 75 Jordan Willis*
\nDT 96 Maurice Hurst Jr.*
\nWLB \u2013 Jeremiah Gemmel
\nSLB 45 Demetrius Flannigan-Fowles
\nCB \u2013 Qwuantrezz Knight
\nSS \u2013 Leon O\u2019Neal Jr.<\/p>\n

With this roster, the 49ers would have a cap commitment of $207,097,702, plus $12,123,695 in dead money, for a total cap commitment of $219,221,397, which would put them $5,847,236 over their 2022 adjusted cap, which means they\u2019d need to restructure at least 2 deals, likely Trent Williams($4.904 million), & Fred Warner($1,223,200), for a total savings of $6,127,200, leaving them $279,964 under their 2022 adjusted cap, meaning they\u2019d have to restructure someone in-season if\/when they need more cap room, with really the only options being asking Jimmy Garoppolo to take a pay cut, maybe ask Samson Ebukam to take a pay cut, or extend Jimmie Ward\u2019s deal, which saves $6.224 million, and this roster really is the worst case scenario, it would mean that the 49ers wouldn\u2019t have been able to trade Garoppolo, and refused to release him.<\/p>\n

So, of these 3 rosters, which would you want? Let me know in the comments.<\/p>\n

As always, thank you for reading, & you can follow me on Twitter @49erscap<\/a>.<\/p>\n","protected":false},"excerpt":{"rendered":"

Today I want to go over a couple different roster projections for 2022, with salary…<\/p>\n","protected":false},"author":1,"featured_media":7585,"comment_status":"open","ping_status":"open","sticky":false,"template":"","format":"standard","meta":{"_acf_changed":false,"om_disable_all_campaigns":false,"_exactmetrics_skip_tracking":false,"_exactmetrics_sitenote_active":false,"_exactmetrics_sitenote_note":"","_exactmetrics_sitenote_category":0,"footnotes":""},"categories":[4,6,3,2],"tags":[],"class_list":["post-11513","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-exclusive","category-prediction","category-roster","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":287,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/11513","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/users\/1"}],"replies":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/comments?post=11513"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/11513\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media\/7585"}],"wp:attachment":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media?parent=11513"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=11513"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=11513"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}