{"id":1514,"date":"2021-05-11T21:34:02","date_gmt":"2021-05-11T21:34:02","guid":{"rendered":"http:\/\/49erscap.com\/?p=1514"},"modified":"2021-05-25T17:55:14","modified_gmt":"2021-05-25T17:55:14","slug":"post-nfl-draft-projected-2021-53-man-roster-plus-practice-squad-reserve-lists","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2021\/05\/11\/post-nfl-draft-projected-2021-53-man-roster-plus-practice-squad-reserve-lists\/","title":{"rendered":"Post NFL Draft Projected 2021 53-Man Roster, plus practice squad, &#038; reserve lists"},"content":{"rendered":"\n<p><strong><em>49ers Projected 53-Man Roster 1.0:<\/em><\/strong><\/p>\n\n\n\n<p>QB(3): 10 Jimmy Garoppolo(2022)\/ 5 Trey Lance(2024)\/ 7 Nate Sudfeld(2021)<br>RB(4): 31 Raheem Mostert(2021)\/ 30 Jeff Wilson Jr.(2021)\/ 28 Trey Sermon(2024)\/ 49 Elijah Mitchell(2024)<br>FB(1): 44 Kyle Juszyzck(2025)<br>WR(6): 11 Brandon Aiyuk(2023)\/ 19 Deebo Samuel(2022)\/ 13 Richie James Jr.(2021)\/ 81 Trent Sherfield(2021)\/ 14 Jalen Hurd(2022)\/ 7 Austin Watkins Jr.(2023)<br>TE(3): 85 George Kittle(2025)\/ 82 Ross Dwelley(2021)\/ 89 Charlie Woerner(2023)<br>C(2): 50 Alex Mack(2023)\/ 60 Daniel Brunskill(2021)<br>OG(3): 75 Laken Tomlinson(2021)\/ 62 Aaron Banks(2024)\/ 68 Colton McKivitz(2023)<br>OT(4): 71 Trent Williams(2026)\/ 69 Mike McGlinchey(2022)\/ 67 Justin Skule(2022)\/ 76 Jaylon Moore(2024)<br>DE(5): 97 Nick Bosa(2022)\/ 91 Arik Armstead(2024)\/ 56 Samson Ebukam(2022)\/ 98 Arden Key(2021)\/ 78 Jordan Willis(2021)\/ 55 Dee Ford(2022)<em><strong>PUP<\/strong><\/em><br>DT(2): 99 Javon Kinlaw(2023)\/ 96 Maurice Hurst Jr.(2021)\/ 90 Kevin Givens(2021)<em><strong>SUSPENDED<\/strong><\/em><br>NT(2): 93 D.J. Jones(2021)\/ 92 Zach Kerr(2021)<br>LB(4): 54 Fred Warner(2021)\/ 57 Dre Greenlaw(2022)\/ 51 Azeez Al-Shaair(2021)\/ 58 Justin Hilliard(2023)<br>CB(6): 2 Jason Verrett(2021)\/ 4 Emmanuel Moseley(2022)\/ 24 K\u2019Waun Williams(2021)\/ 41 Ambry Thomas(2024)\/ 38 Deommodore Lenior(2024)\/ 27 Dontae Johnson(2021)<br>FS(2): 20 Jimmie Ward(2022)\/ 33 Tarvarius Moore(2021)<br>SS(3): 26 Jaquiski Tartt(2021)\/ 36 Marcell Harris(2021)\/ 29 Talanoa Hufanga(2024)<br>ST(3): 9 Robbie Gould(2022)\/ 6 Mitch Wishnowsky(2022)\/ 46 Taybor Pepper(2022)<\/p>\n\n\n\n<p>Practice Squad:<\/p>\n\n\n\n<p>QB 3 Josh Rosen*<br>RB 22 Wayne Gallman Jr.*<br>RB 23 JaMycal Hasty<br>FB 40 Josh Hokit<br>WR 15 Jauan Jennings<br>WR 18 Mohamed Sanu Sr.*<br>TE 83 Josh Pederson<br>RG 61 Dakoda Shepley<br>LT 78 Shon Coleman*<br>DE 94 Alex Barrett<br>NT 65 Darrion Daniels<br>SLB 59 Elijah Sullivan<br>WLB 45 Demetrius Flannigan-Fowles<br>MLB 47 Nathan Gerry*<br>FS 7 Jared Mayden<br>SS 32 Tavon Wilson*<\/p>\n\n\n\n<p>With this roster, the 49ers would have $174,051,142 committed to these 71 players, with $14,527,862 in dead money, so when you combine those two, that\u2019s $188,579,004, while their adjusted cap number for the 49ers is $196,146,022, which would leave the team with $7,442,018 in salary cap room.<\/p>\n\n\n\n<p>I decided to go with just 4 RBs, with Gallman signed to the Practice Squad, I went with the maximum of 6 players with 3+ accrued years, and 10 players with 2 or less accrued years, which is $3.168 million, the maximum allowed for a 16 man practice squad.<\/p>\n\n\n\n<p>With this roster I decided to go with a part what I think the 49ers will do, and what I would do.<\/p>\n\n\n\n<p>I decided to go with two UDFAs that I like a lot, WR Austin Watkins Jr., and SLB Justin Hilliard.<\/p>\n\n\n\n<p>The players on my 53 who have their jobs secured IMO are below.<\/p>\n\n\n\n<p>QB Garopoolo, QB Lance, RB Mostert, RB Wilson, RB Sermon, RB Mitchell, FB Juszcyzk, WR Aiyuk, WR Samuel, WR Hurd, WR Sherfield, WR James, TE Kittle, TE Dwelley, TE Woerner, C Mack, C Brunskill, LG Tomlinson, LG McKivitz, RG Banks, LT Williams, LT Moore, RT McGlinchey, DE Bosa, DE Armstead, DE Ebukam, DE Key, DT Kinlaw, DT Hurst, NT Jones, NT Kerr, MLB Warner, WLB Greenlaw, CB Verrett, CB Moseley, CB Williams, CB Thomas, CB Lenior, FS Ward, FS Moore, SS Tartt, SS Harris, SS Hufanga, PK Gould, P Wishnowsky, &amp; LS Pepper.<\/p>\n\n\n\n<p>Which leaves the following the most vulnerable IMO.<\/p>\n\n\n\n<p>QB Sudfeld, WR Watkins, RT Skule, DE Willis, SLB Al-Shaair, SLB Hilliard, &amp; CB Johnson.<\/p>\n\n\n\n<p>Below is what the 49ers salary cap table would look like with the 71 players signed.<\/p>\n\n\n\n<figure class=\"wp-block-table is-style-stripes\"><table><tbody><tr><td>Jsy #<\/td><td>Name<\/td><td>Pos.&nbsp;<\/td><td>Signed&nbsp;<\/td><td>Cap Number<\/td><td>Prorated<\/td><td>Roster&nbsp;<\/td><td>Workout&nbsp;<\/td><td>LTBE<\/td><td>Base<\/td><td>Roster Status<\/td><\/tr><tr><td>10<\/td><td>Garoppolo, Jimmy<\/td><td>QB<\/td><td>2022<\/td><td>$26,382,353<\/td><td>$1,400,000<\/td><td>$282,353<\/td><td>$600,000<\/td><td>$0<\/td><td>$24,100,000<\/td><td>Active<\/td><\/tr><tr><td>91<\/td><td>Armstead, Arik<\/td><td>DE\/DT<\/td><td>2024<\/td><td>$12,455,882<\/td><td>$5,000,000<\/td><td>$705,882<\/td><td>$100,000<\/td><td>$0<\/td><td>$6,650,000<\/td><td>Active<\/td><\/tr><tr><td>20<\/td><td>Ward, Jimmie<\/td><td>FS\/SS\/CB<\/td><td>2022<\/td><td>$10,911,765<\/td><td>$2,000,000<\/td><td>$411,765<\/td><td>$100,000<\/td><td>$0<\/td><td>$8,400,000<\/td><td>Active<\/td><\/tr><tr><td>97<\/td><td>Bosa, Nick<\/td><td>DE\/LEO<\/td><td>2022<\/td><td>$9,255,509<\/td><td>$5,605,339<\/td><td>$2,870,170<\/td><td>$0<\/td><td>$0<\/td><td>$780,000<\/td><td>Active<\/td><\/tr><tr><td>55<\/td><td>Ford, Dee<\/td><td>LEO<\/td><td>2022<\/td><td>$8,909,997<\/td><td>$4,909,997<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$4,000,000<\/td><td>PUP\/IR<\/td><\/tr><tr><td>71<\/td><td>Williams, Trent<\/td><td>LT<\/td><td>2026<\/td><td>$8,187,647<\/td><td>$6,020,000<\/td><td>$617,647<\/td><td>$0<\/td><td>$0<\/td><td>$1,550,000<\/td><td>Active<\/td><\/tr><tr><td>75<\/td><td>Tomlinson, Laken<\/td><td>LG<\/td><td>2021<\/td><td>$6,561,647<\/td><td>$1,585,176<\/td><td>$376,471<\/td><td>$100,000<\/td><td>$0<\/td><td>$4,500,000<\/td><td>Active<\/td><\/tr><tr><td>5<\/td><td>Lance, Trey<\/td><td>QB<\/td><td>2024<\/td><td>$6,200,973<\/td><td>$5,540,973<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>69<\/td><td>McGlinchey, Mike<\/td><td>RT<\/td><td>2022<\/td><td>$6,006,052<\/td><td>$2,854,886<\/td><td>$2,231,166<\/td><td>$0<\/td><td>$0<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>85<\/td><td>Kittle, George<\/td><td>TE<\/td><td>2025<\/td><td>$5,447,059<\/td><td>$4,050,000<\/td><td>$47,059<\/td><td>$100,000<\/td><td>$0<\/td><td>$1,250,000<\/td><td>Active<\/td><\/tr><tr><td>22<\/td><td>Verrett, Jason<\/td><td>CB<\/td><td>2021<\/td><td>$5,264,706<\/td><td>$2,000,000<\/td><td>$764,706<\/td><td>$0<\/td><td>$0<\/td><td>$2,500,000<\/td><td>Active<\/td><\/tr><tr><td>56<\/td><td>Ebukam, Samson<\/td><td>LEO<\/td><td>2022<\/td><td>$3,720,588<\/td><td>$1,750,000<\/td><td>$470,588<\/td><td>$0<\/td><td>$0<\/td><td>$1,500,000<\/td><td>Active<\/td><\/tr><tr><td>54<\/td><td>Warner, Fred<\/td><td>MLB<\/td><td>2021<\/td><td>$3,636,547<\/td><td>$252,547<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$3,384,000<\/td><td>Active<\/td><\/tr><tr><td>31<\/td><td>Mostert, Raheem<\/td><td>RB<\/td><td>2021<\/td><td>$3,600,981<\/td><td>$458,334<\/td><td>$117,647<\/td><td>$50,000<\/td><td>$0<\/td><td>$2,975,000<\/td><td>Active<\/td><\/tr><tr><td>99<\/td><td>Kinlaw, Javon<\/td><td>DT<\/td><td>2023<\/td><td>$3,520,159<\/td><td>$2,206,127<\/td><td>$250,000<\/td><td>$0<\/td><td>$0<\/td><td>$1,064,032<\/td><td>Active<\/td><\/tr><tr><td>93<\/td><td>Jones, D.J.<\/td><td>NT<\/td><td>2021<\/td><td>$3,455,882<\/td><td>$2,250,000<\/td><td>$205,882<\/td><td>$0<\/td><td>$0<\/td><td>$1,000,000<\/td><td>Active<\/td><\/tr><tr><td>50&nbsp;<\/td><td>Mack, Alex<\/td><td>C<\/td><td>2023<\/td><td>$2,979,412<\/td><td>$1,225,000<\/td><td>$329,412<\/td><td>$0<\/td><td>$0<\/td><td>$1,425,000<\/td><td>Active<\/td><\/tr><tr><td>11<\/td><td>Aiyuk, Brandon<\/td><td>WR<\/td><td>2023<\/td><td>$2,848,034<\/td><td>$1,668,427<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$1,179,607<\/td><td>Active<\/td><\/tr><tr><td>41<\/td><td>Moseley, Emmanuel<\/td><td>CB<\/td><td>2022<\/td><td>$2,652,000<\/td><td>$1,732,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>9<\/td><td>Gould, Robbie<\/td><td>PK<\/td><td>2022<\/td><td>$2,609,313<\/td><td>$1,509,313<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$1,100,000<\/td><td>Active<\/td><\/tr><tr><td>44<\/td><td>Juszczyk, Kyle<\/td><td>FB<\/td><td>2025<\/td><td>$2,251,471<\/td><td>$800,000<\/td><td>$376,471<\/td><td>$0<\/td><td>$0<\/td><td>$1,075,000<\/td><td>Active<\/td><\/tr><tr><td>19<\/td><td>Samuel, Deebo<\/td><td>WR<\/td><td>2022<\/td><td>$2,099,279<\/td><td>$904,519<\/td><td>$0<\/td><td>$50,000<\/td><td>$0<\/td><td>$1,144,760<\/td><td>Active<\/td><\/tr><tr><td>30<\/td><td>Wilson Jr., Jeff<\/td><td>RB<\/td><td>2021<\/td><td>$2,050,000<\/td><td>$1,130,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>82<\/td><td>Dwelley, Ross<\/td><td>TE<\/td><td>2021<\/td><td>$1,588,235<\/td><td>$480,000<\/td><td>$188,235<\/td><td>$0<\/td><td>$0<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>62&nbsp;<\/td><td>Banks, Aaron<\/td><td>RG<\/td><td>2024<\/td><td>$1,286,112<\/td><td>$626,112<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>98&nbsp;<\/td><td>Key, Arden<\/td><td>LEO<\/td><td>2021<\/td><td>$1,245,000<\/td><td>$25,000<\/td><td>$0<\/td><td>$100,000<\/td><td>$200,000<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>36<\/td><td>Harris, Marcell<\/td><td>SS\/SLB<\/td><td>2021<\/td><td>$1,244,118<\/td><td>$100,000<\/td><td>$94,118<\/td><td>$0<\/td><td>$50,000<\/td><td>$1,000,000<\/td><td>Active<\/td><\/tr><tr><td>14<\/td><td>Hurd, Jalen<\/td><td>WR<\/td><td>2022<\/td><td>$1,167,186<\/td><td>$283,124<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$884,062<\/td><td>Active<\/td><\/tr><tr><td>24<\/td><td>Williams, K&#8217;Waun<\/td><td>CB<\/td><td>2021<\/td><td>$1,127,500<\/td><td>$137,500<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$990,000<\/td><td>Active<\/td><\/tr><tr><td>33<\/td><td>Moore, Tarvarius<\/td><td>SS\/FS\/CB<\/td><td>2021<\/td><td>$1,116,093<\/td><td>$196,093<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>96&nbsp;<\/td><td>Hurst Jr., Maurice<\/td><td>DT<\/td><td>2021<\/td><td>$1,045,000<\/td><td>$25,000<\/td><td>$0<\/td><td>$0<\/td><td>$100,000<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>6<\/td><td>Wishnowsky, Mitch<\/td><td>P<\/td><td>2022<\/td><td>$1,041,018<\/td><td>$191,018<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>29<\/td><td>Tartt, Jaquiski<\/td><td>SS<\/td><td>2021<\/td><td>$987,500<\/td><td>$137,500<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>92&nbsp;<\/td><td>Kerr, Zach<\/td><td>NT\/DT\/DE<\/td><td>2021<\/td><td>$966,912<\/td><td>$50,000<\/td><td>$66,912<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>46<\/td><td>Pepper, Taybor<\/td><td>LS<\/td><td>2022<\/td><td>$960,000<\/td><td>$40,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>13<\/td><td>James Jr., Richie<\/td><td>WR<\/td><td>2021<\/td><td>$939,143<\/td><td>$19,143<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>57<\/td><td>Greenlaw, Dre<\/td><td>WLB\/SLB<\/td><td>2022<\/td><td>$930,429<\/td><td>$80,429<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>81&nbsp;<\/td><td>Sherfield, Trent<\/td><td>WR<\/td><td>2021<\/td><td>$920,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$920,000<\/td><td>Active<\/td><\/tr><tr><td>67<\/td><td>Skule, Justin <\/td><td>RT\/LT\/LG<\/td><td>2022<\/td><td>$894,887<\/td><td>$44,887<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>&nbsp;28<\/td><td>Sermon, Trey<\/td><td>RB<\/td><td>2024<\/td><td>$885,988<\/td><td>$225,988<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>41&nbsp;<\/td><td>Thomas, Ambry<\/td><td>CB<\/td><td>2024<\/td><td>$870,154<\/td><td>$210,154<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>68<\/td><td>McKivitz, Colton<\/td><td>LG\/RG<\/td><td>2023<\/td><td>$862,445<\/td><td>$82,445<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$780,000<\/td><td>Active<\/td><\/tr><tr><td>51<\/td><td>Al-Shaair, Azeez<\/td><td>SLB\/MLB<\/td><td>2021<\/td><td>$855,000<\/td><td>$5,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>60<\/td><td>Brunskill, Daniel<\/td><td>C\/RG\/RT<\/td><td>2021<\/td><td>$850,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>78<\/td><td>Willis, Jordan<\/td><td>LEO<\/td><td>2021<\/td><td>$850,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>7&nbsp;<\/td><td>Sudfeld, Nate<\/td><td>QB<\/td><td>2021<\/td><td>$850,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>27<\/td><td>Johnson, Dontae <\/td><td>CB<\/td><td>2021<\/td><td>$850,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>Active<\/td><\/tr><tr><td>89<\/td><td>Woerner, Charlie<\/td><td>TE<\/td><td>2023<\/td><td>$825,258<\/td><td>$45,258<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$780,000<\/td><td>Active<\/td><\/tr><tr><td>76&nbsp;<\/td><td>Moore, Jaylon<\/td><td>LT\/RG\/LG<\/td><td>2024<\/td><td>$740,759<\/td><td>$80,759<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>38&nbsp;<\/td><td>Lenoir, Deommodore<\/td><td>CB<\/td><td>2024<\/td><td>$731,217<\/td><td>$71,217<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>29<\/td><td>Hufanga, Talanoa<\/td><td>SS\/SLB<\/td><td>2024<\/td><td>$720,039<\/td><td>$60,039<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>49&nbsp;<\/td><td>Mitchell, Elijah<\/td><td>RB<\/td><td>2024<\/td><td>$705,894<\/td><td>$45,894<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>58&nbsp;<\/td><td>Dilliard, Justin<\/td><td>SLB<\/td><td>2023<\/td><td>$670,000<\/td><td>$10,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>7&nbsp;<\/td><td>Watkins Jr., Austin<\/td><td>WR<\/td><td>2023<\/td><td>$668,333<\/td><td>$8,333<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$660,000<\/td><td>Active<\/td><\/tr><tr><td>90<\/td><td>Givens, Kevin<\/td><td>DT<\/td><td>2021<\/td><td>$606,667<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$606,667<\/td><td>SUSPENDED<\/td><\/tr><tr><td>18<\/td><td>Sanu Sr., Mohamed<\/td><td>WR<\/td><td>2021<\/td><td>$252,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>PS<\/td><\/tr><tr><td>22&nbsp;<\/td><td>Gallman Jr., Wayne<\/td><td>RB<\/td><td>2021<\/td><td>$252,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>PS<\/td><\/tr><tr><td>47&nbsp;<\/td><td>Gerry, Nathan<\/td><td>SLB\/MLB<\/td><td>2021<\/td><td>$252,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>PS<\/td><\/tr><tr><td>78<\/td><td>Coleman, Shon<\/td><td>LT\/RT<\/td><td>2021<\/td><td>$252,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>PS<\/td><\/tr><tr><td>3<\/td><td>Rosen, Josh <\/td><td>QB<\/td><td>2021<\/td><td>$252,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>PS<\/td><\/tr><tr><td>32&nbsp;<\/td><td>Wilson, Tavon<\/td><td>FS\/SS&nbsp;<\/td><td>2021<\/td><td>$252,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>PS<\/td><\/tr><tr><td>45<\/td><td>Flannigan-Fowles, Demetrius<\/td><td>WLB\/MLB<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>23<\/td><td>Hasty, JaMycal <\/td><td>RB<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>40<\/td><td>Hokit, Josh <\/td><td>FB<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>15<\/td><td>Jauan Jennings <\/td><td>WR<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>83&nbsp;<\/td><td>Pederson, Josh<\/td><td>TE<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>61<\/td><td>Shepley, Dakoda <\/td><td>RG\/C<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>94<\/td><td>Barrett, Alex <\/td><td>LEO<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>65<\/td><td>Daniels, Darrion <\/td><td>NT<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>59&nbsp;<\/td><td>Sullivan, Elijah<\/td><td>SLB&nbsp;<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><tr><td>7<\/td><td>Mayden, Jared<\/td><td>FS\/CB<\/td><td>2021<\/td><td>$165,600<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>PS<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<figure class=\"wp-block-table is-style-stripes\"><table><tbody><tr><td>Total<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$174,176,142<\/td><\/tr><tr><td>Dead<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$14,527,862<\/td><\/tr><tr><td>Total and Dead<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$188,704,004<\/td><\/tr><tr><td>2021 Cap<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$182,500,000<\/td><\/tr><tr><td>2021 Adjusted Cap<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$196,146,022<\/td><\/tr><tr><td>Cap Room<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$7,442,018<\/td><\/tr><tr><td>2020 Carryover<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$3,172,299<\/td><\/tr><tr><td>2021 Adjustments<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$10,473,723<\/td><\/tr><tr><td>Players under contract<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>71 Players<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<figure class=\"wp-block-table is-style-stripes\"><table><tbody><tr><td>Dead Money<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>Amount<\/td><\/tr><tr><td>Kwon Alexander<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$6,908,935<\/td><\/tr><tr><td>Weston Richburg<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$3,512,791<\/td><\/tr><tr><td>Jerick McKinnon<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$2,000,000<\/td><\/tr><tr><td>Marquise Goodwin<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$1,250,000<\/td><\/tr><tr><td>Dante Pettis<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$683,738<\/td><\/tr><tr><td>Kentavius Street<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$152,500<\/td><\/tr><tr><td>Shon Coleman<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$137,500<\/td><\/tr><tr><td>Elijah Sullivan<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$105,000<\/td><\/tr><tr><td>Jauan Jennings<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$83,268<\/td><\/tr><tr><td>Tim Harris Jr.<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$79,154<\/td><\/tr><tr><td>D.J. Reed Jr.<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$77,843<\/td><\/tr><tr><td>Johnathan Cyprien<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$31,765<\/td><\/tr><tr><td>Mohamed Sanu Sr.<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$25,000<\/td><\/tr><tr><td>Jullian Taylor<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$24,511<\/td><\/tr><tr><td>Darrion Daniels<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$16,667<\/td><\/tr><tr><td>JaMycal Hasty<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$10,000<\/td><\/tr><tr><td>Chris Finke<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$10,000<\/td><\/tr><tr><td>DeMarkus Acy<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$10,000<\/td><\/tr><tr><td>Jared Mayden<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$6,667<\/td><\/tr><tr><td>Salvon Ahmed<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$6,667<\/td><\/tr><tr><td>Chase Harrell<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$5,334<\/td><\/tr><tr><td>Jonas Griffith<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$5,334<\/td><\/tr><tr><td>Josh Hokit<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$3,334<\/td><\/tr><tr><td>Shaun Poindexter<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$1,668<\/td><\/tr><tr><td>Broc Rutter<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$186<\/td><\/tr><tr><td>Pierre Garcon<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>($620,000)<\/td><\/tr><tr><td>&nbsp;<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><\/tr><tr><td>Total<\/td><td>&nbsp;<\/td><td>&nbsp;<\/td><td>$14,527,862<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<figure class=\"wp-block-table is-style-stripes\"><table><tbody><tr><td>Name&nbsp;<\/td><td>Dead $ Pre 6-1<\/td><td>Dead $&nbsp; Post 6-1 w\/ WB &#8211; 21<\/td><td>Dead $ Post 6-1-21<\/td><td>Dead $ Post 6-1-22<\/td><td>Cap Savings Post 6-1 w\/ WB- 21<\/td><td>Cap Savings Pre 6-1<\/td><td>Cap Savings Post 6-1<\/td><\/tr><tr><td>Garoppolo, Jimmy<\/td><td>$2,800,000<\/td><td>$2,000,000<\/td><td>$1,400,000<\/td><td>$1,400,000<\/td><td>$24,382,353<\/td><td>$23,582,353<\/td><td>$24,982,353<\/td><\/tr><tr><td>Armstead, Arik<\/td><td>$28,150,000<\/td><td>$19,250,000<\/td><td>$19,150,000<\/td><td>$9,000,000<\/td><td>($6,794,118)<\/td><td>($15,694,118)<\/td><td>($6,694,118)<\/td><\/tr><tr><td>Ward, Jimmie<\/td><td>$13,000,000<\/td><td>$9,100,000<\/td><td>$9,000,000<\/td><td>$4,000,000<\/td><td>$1,811,765<\/td><td>($2,088,235)<\/td><td>$1,911,765<\/td><\/tr><tr><td>Bosa, Nick<\/td><td>$20,131,073<\/td><td>$14,525,734<\/td><td>$14,525,734<\/td><td>$5,605,339<\/td><td>($5,270,225)<\/td><td>($10,875,564)<\/td><td>($5,270,225)<\/td><\/tr><tr><td>Ford, Dee<\/td><td>$18,729,993<\/td><td>$8,909,997<\/td><td>$4,909,997<\/td><td>$13,819,996<\/td><td>$0<\/td><td>($9,819,996)<\/td><td>$4,000,000<\/td><\/tr><tr><td>Williams, Trent<\/td><td>$40,150,000<\/td><td>$16,070,000<\/td><td>$16,070,000<\/td><td>$24,080,000<\/td><td>($7,882,353)<\/td><td>($31,962,353)<\/td><td>($7,882,353)<\/td><\/tr><tr><td>Tomlinson, Laken<\/td><td>$2,590,706<\/td><td>$1,585,176<\/td><td>$1,685,176<\/td><td>$905,530<\/td><td>$4,976,471<\/td><td>$3,970,941<\/td><td>$4,876,471<\/td><\/tr><tr><td>Lance, Trey<\/td><td>$34,105,350<\/td><td>$6,200,973<\/td><td>$6,200,973<\/td><td>$27,904,377<\/td><td>$0<\/td><td>($27,904,377)<\/td><td>$0<\/td><\/tr><tr><td>McGlinchey, Mike<\/td><td>$6,006,052<\/td><td>$6,006,052<\/td><td>$6,006,052<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><\/tr><tr><td>Kittle, George<\/td><td>$24,267,000<\/td><td>$11,767,000<\/td><td>$11,667,000<\/td><td>$12,600,000<\/td><td>($6,319,941)<\/td><td>($18,819,941)<\/td><td>($6,219,941)<\/td><\/tr><tr><td>Verrett, Jason<\/td><td>$2,000,000<\/td><td>$2,000,000<\/td><td>$2,000,000<\/td><td>$0<\/td><td>$3,264,706<\/td><td>$3,264,706<\/td><td>$3,264,706<\/td><\/tr><tr><td>Ebukam, Samson<\/td><td>$5,000,000<\/td><td>$3,250,000<\/td><td>$3,250,000<\/td><td>$1,750,000<\/td><td>$470,588<\/td><td>($1,279,412)<\/td><td>$470,588<\/td><\/tr><tr><td>Warner, Fred<\/td><td>$252,547<\/td><td>$252,547<\/td><td>$252,547<\/td><td>$0<\/td><td>$3,384,000<\/td><td>$3,384,000<\/td><td>$3,384,000<\/td><\/tr><tr><td>Mostert, Raheem<\/td><td>$458,334<\/td><td>$508,334<\/td><td>$458,334<\/td><td>$0<\/td><td>$3,092,647<\/td><td>$3,142,647<\/td><td>$3,142,647<\/td><\/tr><tr><td>Kinlaw, Javon<\/td><td>$12,422,573<\/td><td>$8,010,319<\/td><td>$8,010,319<\/td><td>$4,412,254<\/td><td>($4,490,160)<\/td><td>($8,902,414)<\/td><td>($4,490,160)<\/td><\/tr><tr><td>Jones, D.J.<\/td><td>$3,250,000<\/td><td>$3,250,000<\/td><td>$3,250,000<\/td><td>$0<\/td><td>$205,882<\/td><td>$205,882<\/td><td>$205,882<\/td><\/tr><tr><td>Mack, Alex<\/td><td>$5,100,000<\/td><td>$2,650,000<\/td><td>$2,650,000<\/td><td>$2,450,000<\/td><td>$329,412<\/td><td>($2,120,588)<\/td><td>$329,412<\/td><\/tr><tr><td>Aiyuk, Brandon<\/td><td>$10,252,923<\/td><td>$6,916,069<\/td><td>$6,916,069<\/td><td>$3,336,854<\/td><td>($4,068,035)<\/td><td>($7,404,889)<\/td><td>($4,068,035)<\/td><\/tr><tr><td>Moseley, Emmanuel<\/td><td>$6,442,000<\/td><td>$4,710,000<\/td><td>$4,710,000<\/td><td>$1,732,000<\/td><td>($2,058,000)<\/td><td>($3,790,000)<\/td><td>($2,058,000)<\/td><\/tr><tr><td>Gould, Robbie<\/td><td>$8,118,626<\/td><td>$6,609,313<\/td><td>$6,609,313<\/td><td>$1,509,313<\/td><td>($4,000,000)<\/td><td>($5,509,313)<\/td><td>($4,000,000)<\/td><\/tr><tr><td>Juszczyk, Kyle<\/td><td>$9,600,000<\/td><td>$6,400,000<\/td><td>$1,875,000<\/td><td>$7,725,000<\/td><td>($4,148,529)<\/td><td>($7,348,529)<\/td><td>$376,471<\/td><\/tr><tr><td>Samuel, Deebo<\/td><td>$2,077,873<\/td><td>$1,223,354<\/td><td>$1,173,354<\/td><td>$904,519<\/td><td>$875,925<\/td><td>$21,406<\/td><td>$925,925<\/td><\/tr><tr><td>Wilson Jr., Jeff<\/td><td>$2,050,000<\/td><td>$2,050,000<\/td><td>$2,050,000<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><\/tr><tr><td>Dwelley, Ross<\/td><td>$1,400,000<\/td><td>$1,400,000<\/td><td>$1,400,000<\/td><td>$0<\/td><td>$188,235<\/td><td>$188,235<\/td><td>$188,235<\/td><\/tr><tr><td>Banks, Aaron<\/td><td>$3,164,448<\/td><td>$1,286,112<\/td><td>$1,286,112<\/td><td>$0<\/td><td>$0<\/td><td>($1,878,336)<\/td><td>$0<\/td><\/tr><tr><td>Key, Arden<\/td><td>$125,000<\/td><td>$225,000<\/td><td>$125,000<\/td><td>$0<\/td><td>$1,020,000<\/td><td>$1,120,000<\/td><td>$1,120,000<\/td><\/tr><tr><td>Harris, Marcell<\/td><td>$350,000<\/td><td>$350,000<\/td><td>$350,000<\/td><td>$0<\/td><td>$894,118<\/td><td>$894,118<\/td><td>$894,118<\/td><\/tr><tr><td>Hurd, Jalen<\/td><td>$566,248<\/td><td>$283,124<\/td><td>$283,124<\/td><td>$283,124<\/td><td>$884,062<\/td><td>$600,938<\/td><td>$884,062<\/td><\/tr><tr><td>Williams, K&#8217;Waun<\/td><td>$1,257,500<\/td><td>$1,257,500<\/td><td>$1,257,500<\/td><td>$0<\/td><td>($130,000)<\/td><td>($130,000)<\/td><td>($130,000)<\/td><\/tr><tr><td>Moore, Tarvarius<\/td><td>$283,124<\/td><td>$283,124<\/td><td>$283,124<\/td><td>$0<\/td><td>$832,969<\/td><td>$832,969<\/td><td>$832,969<\/td><\/tr><tr><td>Hurst Jr., Maurice<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$1,045,000<\/td><td>$1,045,000<\/td><td>$1,045,000<\/td><\/tr><tr><td>Wishnowsky, Mitch<\/td><td>$382,036<\/td><td>$191,018<\/td><td>$191,018<\/td><td>$191,018<\/td><td>$850,000<\/td><td>$658,982<\/td><td>$850,000<\/td><\/tr><tr><td>Tartt, Jaquiski<\/td><td>$987,500<\/td><td>$987,500<\/td><td>$987,500<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><\/tr><tr><td>Kerr, Zach<\/td><td>$250,000<\/td><td>$250,000<\/td><td>$250,000<\/td><td>$0<\/td><td>$716,912<\/td><td>$716,912<\/td><td>$716,912<\/td><\/tr><tr><td>Pepper, Taybor<\/td><td>$300,000<\/td><td>$260,000<\/td><td>$260,000<\/td><td>$40,000<\/td><td>$700,000<\/td><td>$660,000<\/td><td>$700,000<\/td><\/tr><tr><td>James Jr., Richie<\/td><td>$19,143<\/td><td>$19,143<\/td><td>$19,143<\/td><td>$0<\/td><td>$920,000<\/td><td>$920,000<\/td><td>$920,000<\/td><\/tr><tr><td>Greenlaw, Dre<\/td><td>$160,858<\/td><td>$80,429<\/td><td>$80,429<\/td><td>$80,429<\/td><td>$850,000<\/td><td>$769,571<\/td><td>$850,000<\/td><\/tr><tr><td>Sherfield, Trent<\/td><td>$200,000<\/td><td>$200,000<\/td><td>$200,000<\/td><td>$0<\/td><td>$720,000<\/td><td>$720,000<\/td><td>$720,000<\/td><\/tr><tr><td>Skule, Justin&nbsp;<\/td><td>$89,774<\/td><td>$44,887<\/td><td>$44,887<\/td><td>$44,887<\/td><td>$850,000<\/td><td>$805,113<\/td><td>$850,000<\/td><\/tr><tr><td>Sermon, Trey<\/td><td>$903,952<\/td><td>$225,988<\/td><td>$225,988<\/td><td>$677,964<\/td><td>$660,000<\/td><td>($17,964)<\/td><td>$660,000<\/td><\/tr><tr><td>Thomas, Ambry<\/td><td>$840,616<\/td><td>$210,154<\/td><td>$210,154<\/td><td>$630,462<\/td><td>$660,000<\/td><td>$29,538<\/td><td>$660,000<\/td><\/tr><tr><td>McKivitz, Colton<\/td><td>$247,335<\/td><td>$82,445<\/td><td>$82,445<\/td><td>$164,890<\/td><td>$780,000<\/td><td>$615,110<\/td><td>$780,000<\/td><\/tr><tr><td>Al-Shaair, Azeez<\/td><td>$5,000<\/td><td>$5,000<\/td><td>$5,000<\/td><td>$0<\/td><td>$850,000<\/td><td>$850,000<\/td><td>$850,000<\/td><\/tr><tr><td>Brunskill, Daniel<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>$850,000<\/td><td>$850,000<\/td><\/tr><tr><td>Willis, Jordan<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>$850,000<\/td><td>$850,000<\/td><\/tr><tr><td>Sudfeld, Nate<\/td><td>$252,000<\/td><td>$252,000<\/td><td>$252,000<\/td><td>$0<\/td><td>$598,000<\/td><td>$598,000<\/td><td>$598,000<\/td><\/tr><tr><td>Johnson, Dontae<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$850,000<\/td><td>$850,000<\/td><td>$850,000<\/td><\/tr><tr><td>Woerner, Charlie<\/td><td>$135,774<\/td><td>$45,258<\/td><td>$45,258<\/td><td>$90,516<\/td><td>$780,000<\/td><td>$689,484<\/td><td>$780,000<\/td><\/tr><tr><td>Moore, Jaylon<\/td><td>$323,036<\/td><td>$80,759<\/td><td>$80,759<\/td><td>$242,277<\/td><td>$660,000<\/td><td>$417,723<\/td><td>$660,000<\/td><\/tr><tr><td>Lenoir, Deommodore<\/td><td>$284,868<\/td><td>$71,217<\/td><td>$71,217<\/td><td>$213,651<\/td><td>$660,000<\/td><td>$446,349<\/td><td>$660,000<\/td><\/tr><tr><td>Hufanga, Talanoa<\/td><td>$240,156<\/td><td>$60,039<\/td><td>$60,039<\/td><td>$180,117<\/td><td>$660,000<\/td><td>$479,883<\/td><td>$660,000<\/td><\/tr><tr><td>Mitchell, Elijah<\/td><td>$183,576<\/td><td>$45,894<\/td><td>$45,894<\/td><td>$137,682<\/td><td>$660,000<\/td><td>$522,318<\/td><td>$660,000<\/td><\/tr><tr><td>Dilliard, Justin<\/td><td>$125,000<\/td><td>$105,000<\/td><td>$105,000<\/td><td>$20,000<\/td><td>$565,000<\/td><td>$545,000<\/td><td>$565,000<\/td><\/tr><tr><td>Watkins Jr., Austin<\/td><td>$55,000<\/td><td>$33,333<\/td><td>$33,333<\/td><td>$21,667<\/td><td>$635,000<\/td><td>$613,333<\/td><td>$635,000<\/td><\/tr><tr><td>Givens, Kevin<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$606,667<\/td><td>$606,667<\/td><td>$606,667<\/td><\/tr><tr><td>Sanu Sr., Mohamed<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>$252,000<\/td><td>$252,000<\/td><\/tr><tr><td>Gallman Jr., Wayne<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>$252,000<\/td><td>$252,000<\/td><\/tr><tr><td>Gerry, Nathan<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>$252,000<\/td><td>$252,000<\/td><\/tr><tr><td>Coleman, Shon<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>$252,000<\/td><td>$252,000<\/td><\/tr><tr><td>Rosen, Josh&nbsp;<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>$252,000<\/td><td>$252,000<\/td><\/tr><tr><td>Wilson, Tavon<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$252,000<\/td><td>$252,000<\/td><td>$252,000<\/td><\/tr><tr><td>Flannigan-Fowles, Demetrius<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Hasty, JaMycal&nbsp;<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Hokit, Josh&nbsp;<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Jauan Jennings&nbsp;<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Pederson, Josh<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Shepley, Dakoda&nbsp;<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Barrett, Alex&nbsp;<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Daniels, Darrion&nbsp;<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Sullivan, Elijah<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><tr><td>Mayden, Jared&nbsp;<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$0<\/td><td>$165,600<\/td><td>$165,600<\/td><td>$165,600<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<p>I\u2019ve recently changed my mind on the idea of restructuring some contracts to try and bring in a veteran EDGE &amp; CB, the 2 players I\u2019d consider redoing are Armstead, &amp; Tomlinson, which would save $4.528M from Armstead, &amp; $2.808M from Tomlinson, that\u2019s a total of $7.336M, add that to the $7,442,018 in salary cap room, that would give the team $14,778,018, the 49ers would need to take away $3 million for a Fred Warner extension, leaving $11,778,018 in usable cap room.<\/p>\n\n\n\n<p>Now looking towards 2022, these 2 redoes would add $1.132 million to Armstead\u2019s cap number(2022-2025), and make Tomlinson\u2019s $1,005,530 dead money go up by $2.808M.<\/p>\n\n\n\n<p>With this roster, the 49ers would have 33 players signed, but add in Warner on a manageable $5.5M cap number for 2022, giving them 34 players signed, that would technically put them $13,426,186 over the 2022 $203M projected cap, now it\u2019s obvious that Jimmy won\u2019t be back on his $27M cap number in 2022, not with Trey Lance on a very cheaper rookie contract, and viewed as the future franchise QB.<\/p>\n\n\n\n<p>So by cutting or trading Garoppolo before the 2022 league year begins in March 2020, they\u2019d save $24.895M after factoring in the top 51 rule where someone making $705K replaces him on the top 51, so that would put the 49ers at $11,468,814 under the 2022 salary cap, I should also mention I escalated Deebo Samuel, Dre Greenlaw, &amp; Mitch Wishnowsky\u2019s base salaries for their play time, do to the PPE.<\/p>\n\n\n\n<p>The 49ers would have the following free agents based on my 53 man roster, plus Dee Ford, who I have on PUP, &amp; Kevin Givens who I do have being suspended for the first 4 games.<\/p>\n\n\n\n<p>QB Nate Sudfeld \u2013 UFA<br>RB Raheem Mostert \u2013 UFA<br>RB Jeff Wilson Jr. \u2013 UFA<br>WR Trent Sherfield \u2013 UFA<br>WR Richie James Jr. \u2013 UFA<br>TE Ross Dwelley \u2013 UFA<br>C Daniel Brunskill \u2013 RFA<br>LG Laken Tomlinson \u2013 UFA<br>DE Arden Key \u2013 UFA<br>DE Jordan Willis \u2013 UFA<br>DT Maurice Hurst Jr. \u2013 UFA<br>DT Kevin Givens \u2013 ERFA<br>NT D.J. Jones \u2013 UFA<br>NT Zach Kerr \u2013 UFA<br>SLB Azeez Al-Shaair \u2013 RFA<br>CB Jason Verrett \u2013 UFA<br>CB K\u2019Waun Williams \u2013 UFA<br>CB Dontae Johnson \u2013 UFA<br>FS Tarvarius Moore \u2013 UFA<br>SS Jaquiski Tartt \u2013 UFA<br>SS Marcell Harris \u2013 UFA<\/p>\n\n\n\n<p>Now that\u2019s a total of 21 FAs, with 18 UFAs, 2 RFAs, and 1 ERFA.<\/p>\n\n\n\n<p>I imagine the 49ers would re-sign Brunskill &amp; Al-Shaair to cheap 1yr deals worth less than the $2.348M projected tender, as they did with Dwelley &amp; Harris this year.<\/p>\n\n\n\n<p>I also imagine, if all goes well, Givens will be tendered at the 3rd-yr minimum of $895K.<\/p>\n\n\n\n<p>Now for the 18 UFAs, if things go well, the 49ers will likely want to keep most of these guys, let\u2019s look at each of those 18 UFAs below..<\/p>\n\n\n\n<p>QB Nate Sudfeld<\/p>\n\n\n\n<p>If Sudfeld looks good, and does earn the 3rd QB job, they could bring him back, or try to sign a better vet QB to be the #2 QB in 2022.<\/p>\n\n\n\n<p>RB Raheem Mostert<br>RB Jeff Wilson Jr.<\/p>\n\n\n\n<p>I imagine they\u2019ll want to bring back 1 or both of these 2.<\/p>\n\n\n\n<p>WR Trent Sherfield<br>WR Richie James Jr.<\/p>\n\n\n\n<p>These two depend on how well they play, both should be relatively cheap to bring back.<\/p>\n\n\n\n<p>TE Ross Dwelley<\/p>\n\n\n\n<p>Dwelley is an underrated #2 TE, I can see the 49ers trying to lock him up to a cheap 3yr deal.<\/p>\n\n\n\n<p>LG Laken Tomlinson<\/p>\n\n\n\n<p>I just don\u2019t see the team bringing back Tomlinson, as they\u2019ll likely have some combination of Banks, McKivitz, and Moore as the teams LG-RG tandem.<\/p>\n\n\n\n<p>DE Arden Key<br>DE Jordan Willis<\/p>\n\n\n\n<p>Key is the most likely to be brought back, and if by some chance Dee Ford is ready for 2021 or we bring in a vet, then Willis will be the odd man out, I don\u2019t see the team bringing him back unless on veteran minimum deal.<\/p>\n\n\n\n<p>DT Maurice Hurst Jr.<\/p>\n\n\n\n<p>I see the 49ers bringing back Hurst as long as he looks good.<\/p>\n\n\n\n<p>NT D.J. Jones<br>NT Zach Kerr<\/p>\n\n\n\n<p>I think Jones will be one of the team top priorities to get extended, something in the 3-4 yr deal, this depends on him staying healthy. As for Kerr, I\u2019d love to see him back if he plays well, he\u2019s a guy who can play Big End, 3T, and NT.<\/p>\n\n\n\n<p>CB Jason Verrett<br>CB K\u2019Waun Williams<br>CB Dontae Johnson<\/p>\n\n\n\n<p>I think Verrett will be a big priority as long as he plays well and stays healthy, they\u2019ll likely want to get a multi year deal done. Williams could be brought back, but if they like Lenior to take over in year 2, then they may let K\u2019Waun walk, even though I\u2019d love to see him back on a 3yr deal. I just don\u2019t see Johnson back, I don\u2019t know what the 49ers see in him, yes he\u2019s a good backup Slot CB, and Outside CB, but I wouldn\u2019t want him starting, that\u2019s why adding a vet would be great.<\/p>\n\n\n\n<p>FS Tarvarius Moore<br>SS Jaquiski Tartt<br>SS Marcell Harris<\/p>\n\n\n\n<p>My ideal Safety duo in 2022 is Moore at FS &amp; 2021 5th-Round pick Talanoa Hufanga at SS, which would mean the team let\u2019s Tartt walk, re-signs Moore, I\u2019ll get into Ward in a moment, and Harris is a 50\/50.<\/p>\n\n\n\n<p>So the 49ers would have around $11.468M in cap room, now if they decide not to redo anyone, their cap room would go up to $15.408M, I do believe that would be enough to bring back most of the players the 49ers will want back, so Mostert and\/or Wilson, Sherfield, James, Dwelley, Brunskill, Key, Hurst, Givens, Jones, Kerr, Al-Shaair, Verrett, K\u2019Waun, Moore &amp; Harris.<\/p>\n\n\n\n<p>Now the 49ers could create more cap room by releasing Ward, and redoing Armstead &amp; Kittle\u2019s deals.<\/p>\n\n\n\n<p>Cutting Ward would save the team $6.795M, they\u2019d save $8.388M by redoing Kittle, and $10.492M by redoing Armstead.<\/p>\n\n\n\n<p>These would add up to $25.675M to either $11,468,814(if the 49ers redid AA &amp; Tomlinson in 2021) or $15,408,814(If the 49ers don\u2019t redo AA &amp; Tomlinson in 2021), which would give the team between $11,468,814-$37,142,814 if the 49ers do redo AA &amp; Tomlinson, or between $15,408,814-$41,083,814 with AA &amp; Tomlinson not redone in 2021.<\/p>\n","protected":false},"excerpt":{"rendered":"<p>49ers Projected 53-Man Roster 1.0: QB(3): 10 Jimmy Garoppolo(2022)\/ 5 Trey Lance(2024)\/ 7 Nate Sudfeld(2021)RB(4):&#8230;<\/p>\n","protected":false},"author":1,"featured_media":499,"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":[1],"tags":[],"class_list":["post-1514","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-uncategorized"],"acf":[],"aioseo_notices":[],"views":267,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/1514","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=1514"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/1514\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media\/499"}],"wp:attachment":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media?parent=1514"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=1514"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=1514"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}