{"id":18506,"date":"2023-02-26T14:30:25","date_gmt":"2023-02-26T18:30:25","guid":{"rendered":"https:\/\/49erscap.com\/?p=18506"},"modified":"2023-02-27T17:08:48","modified_gmt":"2023-02-27T21:08:48","slug":"showing-what-the-49ers-2023-salary-cap-would-look-like-with-3-reported-potential-restructures","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2023\/02\/26\/showing-what-the-49ers-2023-salary-cap-would-look-like-with-3-reported-potential-restructures\/","title":{"rendered":"Showing what the 49ers 2023 salary cap would look like with 3 reported potential restructures"},"content":{"rendered":"<p>So we saw yesterday that rumors are the 49ers are working on 3 restructures, defensive tackle Arik Armstead, middle linebacker Fred Warner, and cornerback Charvarius Ward, plus we saw the re-signing of long snapper Taybor Pepper to a 3-year deal, with $1.5 million fully guaranteed, so let&#8217;s look at what the 49ers 2022 salary cap would look like with these restructures, plus projected cap number for Pepper.<\/p>\n<blockquote class=\"twitter-tweet\" data-width=\"550\" data-dnt=\"true\">\n<p lang=\"en\" dir=\"ltr\"><a href=\"https:\/\/twitter.com\/hashtag\/49ers?src=hash&amp;ref_src=twsrc%5Etfw\">#49ers<\/a> also working on a full base salary conversion with CB Charvarius Ward, which would clear up nearly $10M of cap space, per source. <a href=\"https:\/\/t.co\/lWDczhWN3l\">https:\/\/t.co\/lWDczhWN3l<\/a> <a href=\"https:\/\/t.co\/WU9NPeYQPu\">pic.twitter.com\/WU9NPeYQPu<\/a><\/p>\n<p>&mdash; 49ers &amp; NFL News 24\/7 (@49ersSportsTalk) <a href=\"https:\/\/twitter.com\/49ersSportsTalk\/status\/1629512587900604416?ref_src=twsrc%5Etfw\">February 25, 2023<\/a><\/p><\/blockquote>\n<p><script async src=\"https:\/\/platform.twitter.com\/widgets.js\" charset=\"utf-8\"><\/script><\/p>\n<blockquote class=\"twitter-tweet\" data-width=\"550\" data-dnt=\"true\">\n<p lang=\"en\" dir=\"ltr\"><a href=\"https:\/\/twitter.com\/hashtag\/49ers?src=hash&amp;ref_src=twsrc%5Etfw\">#49ers<\/a> are working on contract restructures with LB Fred Warner and DL Arik Armstead, per source. <\/p>\n<p>Working on creating cap space. <a href=\"https:\/\/twitter.com\/hashtag\/NFL?src=hash&amp;ref_src=twsrc%5Etfw\">#NFL<\/a> <a href=\"https:\/\/t.co\/lwkT6I9tTO\">pic.twitter.com\/lwkT6I9tTO<\/a><\/p>\n<p>&mdash; 49ers &amp; NFL News 24\/7 (@49ersSportsTalk) <a href=\"https:\/\/twitter.com\/49ersSportsTalk\/status\/1629511482890153986?ref_src=twsrc%5Etfw\">February 25, 2023<\/a><\/p><\/blockquote>\n<p><script async src=\"https:\/\/platform.twitter.com\/widgets.js\" charset=\"utf-8\"><\/script><\/p>\n<p>If the 49ers restructure Armstead, Warner, &amp; Ward, the team would save $31.24 million in salary cap room, that&#8217;s if they add enough void years to get the maximum savings, which is very likely, so the 49ers would be a projected $38,413,367 under the 2022 cap, with 48 players signed, and with 51 signed, they&#8217;d be $36,163,367 under.<\/p>\n<p>Below are the current 48 players signed, with their cap numbers, including Pepper&#8217;s projected number, &amp; the 3 restructures new cap numbers.<\/p>\n<ol>\n<li>QB 5 Trey Lance(2024)- $9,301,434<\/li>\n<li>QB 13 Brock Purdy(2025)- $889,253<\/li>\n<li>RB 23 Christian McCaffrey(2025)- $12,000,000<\/li>\n<li>RB 25 Elijah Mitchell(2024)- $985,893<\/li>\n<li>RB 32 Tyrion Davis-Price(2025)- $1,161,033<\/li>\n<li>RB 24 Jordan Mason(2024)- $873,333<\/li>\n<li>FB 44 Kyle Juszczyk(2025)- $6,565,221<\/li>\n<li>WR 19 Deebo Samuel(2025)- $8,653,529<\/li>\n<li>WR 11 Brandon Aiyuk(2023)- $3,987,248<\/li>\n<li>WR\/KR\/PR 3 Ray-Ray McCloud III(2023)- $2,090,000<\/li>\n<li>WR 6 Danny Gray(2025)- $1,146,569<\/li>\n<li>WR 86 Tay Martin(2023)- $750,000<\/li>\n<li>WR 84 Dazz Newsome(2023)- $870,000<\/li>\n<li>WR \u2013 Tyron Johnson(2023)- $1,010,000<\/li>\n<li>TE 85 George Kittle(2025)- $18,033,751<\/li>\n<li>TE 89 Charlie Woerner(2023)- $1,055,258<\/li>\n<li>C 67 Keith Ismael(2023)- $940,000<\/li>\n<li>LG 65 Aaron Banks(2024)- $1,929,166<\/li>\n<li>LG 63 Nick Zakelj(2025)- $917,590<\/li>\n<li>RG 74 Spencer Burford(2025)- $1,038,014<\/li>\n<li>RG 62 Jason Poe(2023)- $750,000<\/li>\n<li>LT 71 Trent Williams(2026)- $27,227,424<\/li>\n<li>LT 78 Leroy Watson(2023)- $750,000<\/li>\n<li>RT 76 Jaylon Moore(2024)- $1,020,759<\/li>\n<li>RT 77 Alfredo Gutierrez(2023)- $750,000<\/li>\n<li>DE 97 Nick Bosa(2023)- $17,859,000<\/li>\n<li>DE 95 Drake Jackson(2025)- $1,339,180<\/li>\n<li>DE 58 Alex Barrett(2023)- $870,000<\/li>\n<li>DT 91 Arik Armstead(2024)- $12,213,059<\/li>\n<li>DT\/NT 99 Javon Kinlaw(2023)- $4,928,223<\/li>\n<li>NT 93 Kalia Davis(2025)- $783,003<\/li>\n<li>SLB 40 Marcelino McCrary-Ball(2023)- $750,000<\/li>\n<li>WLB 57 Dre Greenlaw(2024)- $5,648,558<\/li>\n<li>WLB 59 Curtis Robinson(2023)- $940,000<\/li>\n<li>MLB 54 Fred Warner(2026)- $9,049,000<\/li>\n<li>MLB 48 Oren Burks(2023)- $2,773,000<\/li>\n<li>CB 7 Charvarius Ward(2024)- $6,241,000<\/li>\n<li>CB 20 Ambry Thomas(2024)- $1,305,232<\/li>\n<li>CB 38 Deommodore Lenoir(2024)- $1,011,217<\/li>\n<li>CB 26 Samuel Womack III(2025)- $940,831<\/li>\n<li>CB 43 Qwuantrezz Knight(2023)- $750,000<\/li>\n<li>CB \u2013 A.J. Parker(2023)- $940,000<\/li>\n<li>CB \u2013 Tre Swilling(2023)- $750,000<\/li>\n<li>FS 41 Tayler Hawkins(2023)- $750,000<\/li>\n<li>SS 29 Talanoa Hufanga(2024)- $1,000,038<\/li>\n<li>SS 30 George Odum(2024)- $2,090,000<\/li>\n<li>P 18 Mitch Wishnowsky(2026)- $1,700,000<\/li>\n<li>LS 46 Taybor Pepper(2025)- $1,220,000 (projected)<\/li>\n<\/ol>\n<p>Below are the teams&#8217; pending free agents.<\/p>\n<p><strong>UFA:<\/strong><strong><br \/>\n<\/strong>QB Jimmy Garoppolo<br \/>\nQB Josh Johnson<br \/>\nTE Ross Dwelley<br \/>\nTE Tyler Kroft<br \/>\nTE Jordan Matthews<br \/>\nC Jake Brendel<br \/>\nRG Daniel Brunskill<br \/>\nRT Mike McGlinchey<br \/>\nDE Jordan Willis<br \/>\nDE Samson Ebukam<br \/>\nDE Kerry Hyder Jr.<br \/>\nDE Charles Omenihu<br \/>\nDT T.Y. McGill Jr.<br \/>\nDT Maurice Hurst Jr.<br \/>\nNT Hassan Ridgeway<br \/>\nSLB Azeez Al-Shaair<br \/>\nCB Emmanuel Moseley<br \/>\nCB Jason Verrett<br \/>\nFS Jimmie Ward<br \/>\nFS Tashaun Gipson Sr.<br \/>\nFS Tarvarius Moore<br \/>\nPK Robbie Gould<\/p>\n<p><strong>RFA:<\/strong><br \/>\nLT Colton McKivitz<br \/>\nDT Kevin Givens<br \/>\nSLB Demetrius Flannigan-Fowles<\/p>\n<p><strong>ERFA:<\/strong><br \/>\nWR Jauan Jennings<\/p>\n<p>I expect the 49ers to tender all of their RFAs &amp; ERFAs, which would require the original round tender for McKivitz, which is $2.743 million, while Givens &amp; Flannigan-Fowles would get the right of first refusal tender worth $2.627 million, and Jennings would get the ERFA tender of $940,000, which would put the 49ers $30,226,367 to begin the 2023 offseason.<\/p>\n<p>I&#8217;d expect the team to try and re-sign the following UFAs, center Jake Brendel, right guard Daniel Brunskill, right tackle Mike McGlinchey, defensive ends Charles Omenihu, Samson Ebukam, Kerry Hyder Jr., &amp; Jordan Willis, defensive tackle T.Y. McGill Jr., nose tackle Hassan Ridgeway, strongside linebacker Azeez Al-Shaair, cornerback Emmanuel Moseley, free safeties Jimmie Ward, &amp; Tashaun Gipson Sr., &amp; place kicker Robbie Gould.<\/p>\n<p>But they won&#8217;t re-sign all of them, as I truly believe Jimmie Ward &amp; Azeez Al-Shaair are the most likely to sign with another team, while Mike McGlinchey is a toss up for me.<\/p>\n<p>As for outside free agents, I can see them being in on Bengals safety Jessie Bates III, Falcons right tackle Kaleb McGary, and Eagles defensive tackle Javon Hargrave, among others.<\/p>\n<p>As always, thank you for reading, and follow me on Twitter <a href=\"https:\/\/www.twitter.com\/49erscap\">@49erscap<\/a> for more salary cap information, &amp; tidbits.<\/p>\n","protected":false},"excerpt":{"rendered":"<p>So we saw yesterday that rumors are the 49ers are working on 3 restructures, defensive&#8230;<\/p>\n","protected":false},"author":1,"featured_media":18505,"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":[4,109,6,3,2],"tags":[],"class_list":["post-18506","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-exclusive","category-free-agency","category-prediction","category-roster","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":178,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/18506","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=18506"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/18506\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media\/18505"}],"wp:attachment":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media?parent=18506"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=18506"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=18506"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}