{"id":12890,"date":"2022-08-02T12:00:47","date_gmt":"2022-08-02T16:00:47","guid":{"rendered":"https:\/\/49erscap.com\/?p=12890"},"modified":"2022-08-02T14:25:54","modified_gmt":"2022-08-02T18:25:54","slug":"updated-49ers-2022-53-man-roster-16-man-practice-squad-injured-lists-roster-projection-with-cap-ramifications-13-0","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2022\/08\/02\/updated-49ers-2022-53-man-roster-16-man-practice-squad-injured-lists-roster-projection-with-cap-ramifications-13-0\/","title":{"rendered":"Updated 49ers 2022 53-Man Roster, 16-Man Practice Squad, Injured Lists, Roster Projection, With Cap Ramifications, 13.0"},"content":{"rendered":"

With the first full week of training camp in the books, and Deebo Samuel officially signed to a 3-year extension, it\u2019s time to look at my latest roster projection.<\/p>\n

Let\u2019s first start with my locks, 50\/50\u2019s, and longshots.<\/p>\n

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

    \n
  1. QB 5 Trey Lance(2024)- $7,751,195<\/li>\n
  2. QB 7 Nate Sudfeld(2022)- $2,000,000<\/li>\n
  3. RB 25 Elijah Mitchell(2024)- $870,893<\/li>\n
  4. RB 28 Trey Sermon(2024)- $1,107,485<\/li>\n
  5. RB 32 Tyrion Davis-Price(2025)- $928,826<\/li>\n
  6. FB 44 Kyle Juszcyzk(2025)- $2,958,750<\/li>\n
  7. WR 19 Deebo Samuel(2025)- $6,676,519<\/li>\n
  8. WR 11 Brandon Aiyuk(2023)- $3,417,641<\/li>\n
  9. WR 15 Jauan Jennings(2022)- $825,000<\/li>\n
  10. WR\/KR\/PR 3 Ray-Ray McCloud III(2023)- $1,910,000<\/li>\n
  11. WR 86 Danny Gray(2025)- $917,255<\/li>\n
  12. TE 85 George Kittle(2025)- $7,679,765<\/li>\n
  13. TE 89 Charlie Woerner(2023)- 940,258<\/li>\n
  14. TE 82 Ross Dwelley(2022)- $1,047,500<\/li>\n
  15. C 64 Jake Brendel(2022)- $895,000<\/li>\n
  16. LG 65 Aaron Banks(2024)- $1,607,638<\/li>\n
  17. RG 76 Jaylon Moore(2024)- $905,759<\/li>\n
  18. RG 60 Daniel Brunskill(2022)- $2,433,000<\/li>\n
  19. LT 71 Trent Williams(2026)- $14,031,765<\/li>\n
  20. LT 68 Colton McKivitz(2022)- $895,000<\/li>\n
  21. RT 69 Mike McGlinchey(2022)- $10,880,000<\/li>\n
  22. RT 74 Spencer Burford(2025)- $873,014<\/li>\n
  23. DE 97 Nick Bosa(2023)- $10,805,564<\/li>\n
  24. DE 56 Samson Ebukam(2022)- $8,250,000<\/li>\n
  25. DE 53 Kemoko Turay(2022)- $1,700,000<\/li>\n
  26. DE 92 Kerry Hyder Jr.(2022)- $1,500,000<\/li>\n
  27. DE 95 Drake Jackson(2025)- $1,071,344<\/li>\n
  28. DE 94 Charles Omenihu(2022)- $2,540,000<\/li>\n
  29. DT 91 Arik Armstead(2024)- $9,576,000<\/li>\n
  30. NT 99 Javon Kinlaw(2023)- $4,224,191<\/li>\n
  31. NT 98 Hassan Ridgeway(2022)- $1,800,000<\/li>\n
  32. NT 93 Kalia Davis(2025)*- $738,003<\/li>\n
  33. WLB 57 Dre Greenlaw(2022)- $2,620,429<\/li>\n
  34. MLB 54 Fred Warner(2026)- $8,134,588<\/li>\n
  35. MLB 48 Oren Burks(2023)- $1,408,000<\/li>\n
  36. SLB 51 Azeez Al-Shaair(2022)- $3,986,000<\/li>\n
  37. CB 35 Charvarius Ward(2024)- $3,800,000<\/li>\n
  38. CB 4 Emmanuel Moseley(2022)- $6,555,529<\/li>\n
  39. CB 20 Ambry Thomas(2024)- $1,087,693<\/li>\n
  40. CB 38 Deommodore Lenoir(2024)- $896,217<\/li>\n
  41. CB 26 Samuel Womack III(2025)- $775,831<\/li>\n
  42. CB 36 Tariq Castro-Fields(2025)- $738,003<\/li>\n
  43. CB 2 Jason Verrett(2022)*- $895,000<\/li>\n
  44. CB 27 Dontae Johnson(2022)- $1,047,500<\/li>\n
  45. FS 1 Jimmie Ward(2022)- $12,935,588<\/li>\n
  46. FS 33 Tarvarius Moore(2022)- $1,035,000<\/li>\n
  47. SS 29 Talanoa Hufanga(2024)- $885,038<\/li>\n
  48. SS 30 George Odum(2024)- $1,435,000<\/li>\n
  49. PK 9 Robbie Gould(2022)- $5,509,313<\/li>\n
  50. P 18 Mitch Wishnowsky(2022)- $1,156,018<\/li>\n
  51. LS 46 Taybor Pepper(2022)- $1,120,000<\/li>\n<\/ol>\n

    50\/50s:<\/strong><\/p>\n

      \n
    1. RB 22 Jeff Wilson Jr.(2022)- $1,085,000<\/li>\n
    2. RB 23 JaMycal Hasty(2022)- $895,000<\/li>\n
    3. WR 17 Malik Turner(2022)- $945,000<\/li>\n
    4. WR 6 Marcus Johnson(2022)- $895,000<\/li>\n
    5. TE 84 Tanner Hudson(2022)- $895,000<\/li>\n
    6. TE 88 Jordan Matthews(2022)- $895,000<\/li>\n
    7. TE 49 Troy Fumagalli(2022)- $895,000<\/li>\n
    8. TE 47 Tyler Kroft(2022)- $995,000<\/li>\n
    9. C 61 Dohnovan West(2024)- $710,000<\/li>\n
    10. C 62 Jason Poe(2024)- $708,333<\/li>\n
    11. LG 63 Nick Zakelj(2025)- $752,590<\/li>\n
    12. RT 67 Justin Skule(2022)- $939,887<\/li>\n
    13. DE 75 Jordan Willis(2022)- $970,000<\/li>\n
    14. DT 90 Kevin Givens(2022)- $895,000<\/li>\n
    15. DT 50 Robert Nkemdiche(2022)- $895,000<\/li>\n
    16. WLB 47 Jeremiah Gemmel(2024)- $711,666<\/li>\n
    17. SLB 45 Demetrius Flannigan-Fowles(2022)- $895,000<\/li>\n
    18. CB 31 Darqueze Dennard(2022)- $895,000<\/li>\n
    19. SS 14 Leon O\u2019Neal Jr.(2024)- $708,333<\/li>\n<\/ol>\n

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

        \n
      1. QB 14 Brock Purdy(2025)- $724,253<\/li>\n
      2. QB 10 Jimmy Garoppolo(2022)- $26,950,000<\/li>\n
      3. RB 41 Jordan Mason(2024)- $708,333<\/li>\n
      4. FB 40 Josh Hokit(2022)- $705,000<\/li>\n
      5. WR 13 KeeSean Johnson(2022)- $895,000<\/li>\n
      6. WR 81 Austin Mack(2022)- $825,000<\/li>\n
      7. WR 83 Tay Martin(2024)- $707,833<\/li>\n
      8. WR 18 Taysir Mack(2024)- $705,000<\/li>\n
      9. RG 66 Keaton Sutherland(2022)- $895,000<\/li>\n
      10. LT 78 Sam Schlueter(2024)- $706,666<\/li>\n
      11. RT 77 Alfredo Gutierrez(2022)- $705,000<\/li>\n
      12. DE 58 Alex Barrett(2022)- $825,000<\/li>\n
      13. DT 77 Kevin Atkins(2024)- $706,666<\/li>\n
      14. NT 55 Tomasi Laluile(2022)- $705,000<\/li>\n
      15. NT — Akeem Spence(2022)- $895,000<\/li>\n
      16. WLB 49 Segun Olubi(2024)- $706,000<\/li>\n
      17. WLB 59 Curtis Robinson(2022)- $825,000<\/li>\n
      18. SLB 40 Marcelino McCrary-Ball(2024)- $711,666<\/li>\n
      19. CB 43 Qwuantrezz Knight(2024)- $707,000<\/li>\n
      20. CB 24 Ka\u2019dar Hollman(2022)- $895,000<\/li>\n
      21. FS 41 Tayler Hawkins(2024)- $708,333<\/li>\n<\/ol>\n

        Below is my projected 2022 49ers roster.<\/p>\n

        \u00a053-Man Roster:<\/strong><\/p>\n

          \n
        1. QB 5 Trey Lance(2024)- $7,751,195<\/li>\n
        2. QB 7 Nate Sudfeld(2022)- $2,000,000<\/li>\n
        3. RB 25 Elijah Mitchell(2024)- $870,893<\/li>\n
        4. RB 22 Jeff Wilson Jr.(2022)- $1,085,000<\/li>\n
        5. RB 28 Trey Sermon(2024)- $1,107,485<\/li>\n
        6. RB 32 Tyrion Davis-Price(2025)- $928,826<\/li>\n
        7. FB 44 Kyle Juszcyzk(2025)- $2,958,750<\/li>\n
        8. WR 19 Deebo Samuel(2025)- $6,676,519<\/li>\n
        9. WR 11 Brandon Aiyuk(2023)- $3,417,641<\/li>\n
        10. WR 15 Jauan Jennings(2022)- $825,000<\/li>\n
        11. WR\/KR\/PR 3 Ray-Ray McCloud III(2023)- $1,910,000<\/li>\n
        12. WR 86 Danny Gray(2025)- $917,255<\/li>\n
        13. TE 85 George Kittle(2025)- $7,679,765<\/li>\n
        14. TE 89 Charlie Woerner(2023)- $940,258<\/li>\n
        15. TE 82 Ross Dwelley(2022)- $1,047,500<\/li>\n
        16. C 64 Jake Brendel(2022)- $895,000<\/li>\n
        17. LG 65 Aaron Banks(2024)- $1,607,638<\/li>\n
        18. LG 63 Nick Zakelj(2025)- $752,590<\/li>\n
        19. RG 76 Jaylon Moore(2024)- $905,759<\/li>\n
        20. RG 60 Daniel Brunskill(2022)- $2,433,000<\/li>\n
        21. LT 71 Trent Williams(2026)- $14,031,765<\/li>\n
        22. LT 68 Colton McKivitz(2022)- $895,000<\/li>\n
        23. RT 69 Mike McGlinchey(2022)- $10,880,000<\/li>\n
        24. RT 74 Spencer Burford(2025)- $873,014<\/li>\n
        25. DE 97 Nick Bosa(2023)- $10,805,564<\/li>\n
        26. DE 56 Samson Ebukam(2022)- $8,250,000<\/li>\n
        27. DE 53 Kemoko Turay(2022)- $1,700,000<\/li>\n
        28. DE 92 Kerry Hyder Jr.(2022)- $1,500,000<\/li>\n
        29. DE 95 Drake Jackson(2025)- $1,071,344<\/li>\n
        30. DE 75 Jordan Willis(2022)- $970,000<\/li>\n
        31. DT 91 Arik Armstead(2024)- $9,576,000<\/li>\n
        32. DT 94 Charles Omenihu(2022)- $2,540,000<\/li>\n
        33. NT 99 Javon Kinlaw(2023)- $4,224,191<\/li>\n
        34. NT 98 Hassan Ridgeway(2022)- $1,800,000<\/li>\n
        35. WLB 57 Dre Greenlaw(2022)- $2,620,429<\/li>\n
        36. MLB 54 Fred Warner(2026)- $8,134,588<\/li>\n
        37. MLB 48 Oren Burks(2023)- $1,408,000<\/li>\n
        38. SLB 51 Azeez Al-Shaair(2022)- $3,986,000<\/li>\n
        39. SLB 45 Demetrius Flannigan-Fowles(2022)- $895,000<\/li>\n
        40. CB 35 Charvarius Ward(2024)- $3,800,000<\/li>\n
        41. CB 4 Emmanuel Moseley(2022)- $6,555,529<\/li>\n
        42. CB 20 Ambry Thomas(2024)- $1,087,693<\/li>\n
        43. CB 31 Darqueze Dennard(2022)- $895,000<\/li>\n
        44. CB 38 Deommodore Lenoir(2024)- $896,217<\/li>\n
        45. CB 26 Samuel Womack III(2025)- $775,831<\/li>\n
        46. CB 36 Tariq Castro-Fields(2025)- $738,003<\/li>\n
        47. FS 1 Jimmie Ward(2022)- $12,935,588<\/li>\n
        48. FS 33 Tarvarius Moore(2022)- $1,035,000<\/li>\n
        49. SS\u00a029 Talanoa Hufanga(2024)- $885,038<\/li>\n
        50. SS 30 George Odum(2024)- $1,435,000<\/li>\n
        51. PK 9 Robbie Gould(2022)- $5,509,313<\/li>\n
        52. P 18 Mitch Wishnowsky(2022)- $1,156,018<\/li>\n
        53. LS 46 Taybor Pepper(2022)- $1,120,000<\/li>\n<\/ol>\n

          Practice Squad:<\/strong><\/p>\n

            \n
          1. QB 14 Brock Purdy- $207,000<\/li>\n
          2. RB 41 Jordan Mason- $207,000<\/li>\n
          3. WR 6 Marcus Johnson*- $277,200<\/li>\n
          4. WR 17 Malik Turner*- $277,200<\/li>\n
          5. TE 47 Tyler Kroft*- $277,200<\/li>\n
          6. TE 49 Troy Fumagalli*- $277,200<\/li>\n
          7. C 61 Dohnovan West- $207,000<\/li>\n
          8. C 62 Jason Poe- $207,000<\/li>\n
          9. LT 77 Sam Schlueter- $207,000<\/li>\n
          10. RT 77 Alfredo Gutierrez**- $0<\/li>\n
          11. DE 58 Alex Barrett- $207,000<\/li>\n
          12. DT 90 Kevin Givens- $207,000<\/li>\n
          13. WLB 47 Jeremiah Gemmel- $207,000<\/li>\n
          14. SLB 40 Marcelino McCrary-Ball- $207,000<\/li>\n
          15. CB 27 Dontae Johnson*- $277,200<\/li>\n
          16. CB 43 Qwuantrezz Knight- $207,000<\/li>\n
          17. SS 14 Leon O\u2019Neal Jr.- $207,000<\/li>\n<\/ol>\n

            Injured Lists:<\/strong><\/p>\n

              \n
            1. DT 96 Maurice Hurst Jr.(2022)- $945,000 [IR]<\/li>\n
            2. NT 93 Kalia Davis(2025)- $738,003 [NFI]<\/li>\n
            3. CB 2 Jason Verrett(2022)- $895,000 [PUP]<\/li>\n<\/ol>\n

              With this roster the 49ers would have a cap commitment of $177,936,902 for the 53-man roster, 16-man practice squad, & 3 injured players, plus $16,862,692 in dead money, for a total cap commitment of $194,798,894, leaving them $18,575,267 under their 2022 adjusted cap, with the team needing to reserve between $6 million to $8 million for in season roster moves, giving the team a nice amount to carryover into 2023, between $10 million to $12 million.<\/p>\n

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

              With the first full week of training camp in the books, and Deebo Samuel officially…<\/p>\n","protected":false},"author":1,"featured_media":11641,"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-12890","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-exclusive","category-prediction","category-roster","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":176,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/12890","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=12890"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/12890\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media\/11641"}],"wp:attachment":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media?parent=12890"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=12890"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=12890"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}