{"id":20342,"date":"2023-04-20T13:31:45","date_gmt":"2023-04-20T17:31:45","guid":{"rendered":"https:\/\/49erscap.com\/?p=20342"},"modified":"2023-04-20T13:31:45","modified_gmt":"2023-04-20T17:31:45","slug":"what-the-49ers-2023-2024-salary-cap-situations-would-look-like-with-my-3rd-mock-draft","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2023\/04\/20\/what-the-49ers-2023-2024-salary-cap-situations-would-look-like-with-my-3rd-mock-draft\/","title":{"rendered":"What the 49ers 2023 & 2024 salary cap situations would look like with my 3rd mock draft"},"content":{"rendered":"

So the other day I did another mock draft<\/a>, after the signings of Kerry Hyder Jr., and Chris Conley, and let’s look at what the 49ers 2023 & 2024 cap situations would look like with my projected roster.<\/p>\n

The 49ers would be $3,332,589 over their adjusted cap, which means they would need to create some cap room, likely restructuring Arik Armstead\u2019s deal, which would save them $11.78 million, giving the team $8,447,411 in cap room to begin 2023, which should be enough for the season.<\/p>\n

Below would be the roster, with practice squad, and salary cap numbers.<\/p>\n

    \n
  1. QB 5 Trey Lance(2024)- $9,301,434<\/li>\n
  2. QB 13 Brock Purdy(2025)- $889,253 [PUP]<\/li>\n
  3. QB 14 Sam Darnold(2023)- $5,111,765<\/li>\n
  4. RB 23 Christian McCaffrey(2025)- $12,000,000<\/li>\n
  5. RB 25 Elijah Mitchell(2024)- $985,893<\/li>\n
  6. RB 32 Tyrion Davis-Price(2025)- $1,161,033<\/li>\n
  7. RB 24 Jordan Mason(2024)- $873,333<\/li>\n
  8. FB 44 Kyle Juszczyk(2025)- $6,565,221<\/li>\n
  9. WR 19 Deebo Samuel(2025)- $8,653,529<\/li>\n
  10. WR 11 Brandon Aiyuk(2023)- $3,987,248<\/li>\n
  11. WR 15 Jauan Jennings(2023)- $940,000<\/li>\n
  12. WR\/KR\/PR 3 Ray-Ray McCloud III(2023)- $2,090,000<\/li>\n
  13. WR 6 Danny Gray(2025)- $1,146,569<\/li>\n
  14. TE 85 George Kittle(2025)- $18,033,751<\/li>\n
  15. TE 82 Ross Dwelley(2023)- $1,080,000<\/li>\n
  16. TE \u2014 Josh Whyle(2026)- $815,992<\/li>\n
  17. C 64 Jake Brendel(2026)- $2,272,000<\/li>\n
  18. C \u2013 Jon Feliciano(2023)- $2,250,000<\/li>\n
  19. LG 65 Aaron Banks(2024)- $1,929,166<\/li>\n
  20. LG 63 Nick Zakelj(2025)- $917,590<\/li>\n
  21. RG 74 Spencer Burford(2025)- $1,038,014<\/li>\n
  22. RG 62 Jason Poe(2023)- $750,000<\/li>\n
  23. LT 71 Trent Williams(2026)- $27,227,424<\/li>\n
  24. RT 68 Colton McKivitz(2024)- $1,515,412<\/li>\n
  25. RT \u2014 Blake Freeland(2026)- $980,991<\/li>\n
  26. DE 97 Nick Bosa(2023)- $17,859,000<\/li>\n
  27. DE 95 Drake Jackson(2025)- $1,339,180<\/li>\n
  28. DE 94 Clelin Ferrell(2023)- $2,460,000<\/li>\n
  29. DE 92 Kerry Hyder Jr.(2023)- $940,000<\/li>\n
  30. DE \u2014 YaYa Diaby (2026)- $825,230<\/li>\n
  31. DE \u2014 Austin Bryant(2023)- $965,000<\/li>\n
  32. DT 91 Arik Armstead(2024)- $23,755,883 ($11,975,883 with restructure)<\/li>\n
  33. DT 90 Kevin Givens(2023)- $2,000,000<\/li>\n
  34. DT\/NT 99 Javon Kinlaw(2023)- $4,928,223<\/li>\n
  35. NT\/DT 98 Javon Hargrave(2026)- $6,555,000<\/li>\n
  36. NT 93 Kalia Davis(2025)- $783,003<\/li>\n
  37. SLB 45 Demetrius Flannigan-Fowles(2023)- $1,825,000<\/li>\n
  38. SLB 40 Marcelino McCrary-Ball(2023)- $750,000<\/li>\n
  39. WLB 57 Dre Greenlaw(2024)- $5,648,558<\/li>\n
  40. MLB 54 Fred Warner(2026)- $9,049,000<\/li>\n
  41. MLB 48 Oren Burks(2023)- $2,773,000<\/li>\n
  42. CB 7 Charvarius Ward(2024)- $6,421,000<\/li>\n
  43. CB 38 Deommodore Lenoir(2024)- $1,011,217<\/li>\n
  44. CB \u2013 Isaiah Oliver(2024)- $1,686,000<\/li>\n
  45. CB 26 Samuel Womack III(2025)- $940,831<\/li>\n
  46. CB \u2014 Darius Rush(2026)- $980,991<\/li>\n
  47. FS 31 Tashaun Gipson Sr.(2023)- $2,100,000<\/li>\n
  48. FS \u2013 Myles Hartsfield(2023)- $1,010,000<\/li>\n
  49. FS \u2014 Sydney Brown(2026)- $980,991<\/li>\n
  50. SS 29 Talanoa Hufanga(2024)- $1,000,038<\/li>\n
  51. SS 30 George Odum(2024)- $2,340,000<\/li>\n
  52. PK \u2014 Jake Moody(2026)- $834,452<\/li>\n
  53. P 18 Mitch Wishnowsky(2026)- $1,700,000<\/li>\n
  54. LS 46 Taybor Pepper(2025)- $1,225,000<\/li>\n<\/ol>\n

    Practice Squad:<\/p>\n

      \n
    1. QB \u2014 Jaren Hall(2023)- $289,800<\/li>\n
    2. WR 86 Tay Martin(2023)- $289,800<\/li>\n
    3. WR \u2014 Chris Conley(2023)- $370,800<\/li>\n
    4. TE 89 Charlie Woerner(2023)- $370,800<\/li>\n
    5. C 67 Keith Ismael(2023)- $289,800<\/li>\n
    6. LT \u2014 Matt Pryor(2023)- $289,800<\/li>\n
    7. RT 76 Jaylon Moore(2023)- $289,800<\/li>\n
    8. RT 77 Alfredo Gutierrez(2023)- $0<\/li>\n
    9. DE 58 Alex Barrett(2023)- $289,800<\/li>\n
    10. DT 96 T.Y. McGill Jr.(2023)- $370,800<\/li>\n
    11. DT \u2014 Devonnsha Maxwell(2023)- $289,800<\/li>\n
    12. DT \u2014 Taron Vincent(2023)- $289,800<\/li>\n
    13. LB \u2014 Mohamoud Diabate(2023)- $289,800<\/li>\n
    14. CB \u2014 Darrell Suter Jr.(2023)- $289,800<\/li>\n
    15. CB 43 Qwuantrezz Knight(2023)- $289,800<\/li>\n
    16. CB 20 Ambry Thomas(2023)- $289,800<\/li>\n
    17. FS 41 Tayler Hawkins(2023)- $289,800<\/li>\n<\/ol>\n

      This of course doesn\u2019t include Nick Bosa\u2019s extension, so the team may not need to restructure Arik Armstead or anyone\u2019s contract.<\/p>\n

      Now, when it comes to 2024, the 49ers would be just $379,918 under a projected 2024 cap of $256 million, with just 37 players signed, while they\u2019d be $10,750,082 over with 51 players signed.<\/p>\n

      Below would be those 37 players, and their cap numbers.<\/p>\n

        \n
      1. WR 19 Deebo Samuel(2025)- $28,572,000<\/li>\n
      2. LT 71 Trent Williams(2026)- $28,009,777<\/li>\n
      3. DT 91 Arik Armstead(2024)- $25,628,824<\/li>\n
      4. MLB 54 Fred Warner(2026)- $24,469,000<\/li>\n
      5. TE 85 George Kittle(2025)- $19,842,575<\/li>\n
      6. CB 7 Charvarius Ward(2024)- $17,901,000<\/li>\n
      7. NT 98 Javon Hargrave(2026)- $15,535,000<\/li>\n
      8. WR 11 Brandon Aiyuk(2024)- $14,124,000<\/li>\n
      9. RB 23 Christian McCaffrey(2025)- $12,000,000<\/li>\n
      10. QB 5 Trey Lance(2024)- $10,851,673<\/li>\n
      11. WLB 57 Dre Greenlaw(2024)- $9,632,382<\/li>\n
      12. FB 44 Kyle Juszczyk(2025)- $7,588,750<\/li>\n
      13. C 64 Jake Brendel(2026)- $4,292,000<\/li>\n
      14. CB \u2014 Isaiah Oliver(2024)- $3,766,000<\/li>\n
      15. P 18 Mitch Wishnowsky(2026)- $2,825,000<\/li>\n
      16. RT 68 Colton McKivitz(2024)- $2,536,000<\/li>\n
      17. LG 65 Aaron Banks(2024)- $2,250,694<\/li>\n
      18. SS 30 George Odum(2024)- $1,625,000<\/li>\n
      19. DE 95 Drake Jackson(2025)- $1,560,561<\/li>\n
      20. RB 32 Tyrion Davis-Price(2025)- $1,393,240<\/li>\n
      21. WR 6 Danny Gray(2025)- $1,375,883<\/li>\n
      22. LS 46 Taybor Pepper(2025)- $1,300,000<\/li>\n
      23. RG 74 Spencer Burford(2025)- $1,153,014<\/li>\n
      24. FS \u2014 Sydney Brown(2026)- $1,226,239<\/li>\n
      25. RT \u2014 Blake Freeland(2026)- $1,226,239<\/li>\n
      26. CB \u2014 Darius Rush(2026)- $1,226,239<\/li>\n
      27. CB 38 Deommodore Lenoir(2024)- $1,126,217<\/li>\n
      28. SS 29 Talanoa Hufanga(2024)- $1,115,038<\/li>\n
      29. RB 25 Elijah Mitchell(2024)- $1,100,893<\/li>\n
      30. CB 26 Samuel Womack III(2025)- $1,055,831<\/li>\n
      31. C 63 Nick Zakelj(2025)- $1,032,590<\/li>\n
      32. NT 93 Kalia Davis(2025)- $1,018,003<\/li>\n
      33. QB 13 Brock Purdy(2025)- $1,004,253<\/li>\n
      34. PK \u2014 Jake Moody(2026)- $999,452<\/li>\n
      35. DE \u2014 YaYa Diaby(2026)- $990,230<\/li>\n
      36. RB 24 Jordan Mason(2024)- $988,334<\/li>\n
      37. TE \u2014 Josh Whyle(2026)- $980,992<\/li>\n<\/ol>\n

        Of course, this doesn\u2019t include Nick Bosa\u2019s soon to be extension, which I estimate to take up between $12 million to $14 million, or the escalators for Aaron Banks, Elijah Mitchell, Deommodore Lenoir, & Talanoa Hufanga, which would bring their salary cap room to being $9,153,498 over the cap with just 37 players signed, not including Bosa\u2019s extension, or $20,283,498 over with 51 players signed.<\/p>\n

        Below are restructure and\/or extension candidates, with how much the team can gain.<\/p>\n

        RB Christian McCaffrey \u2013 $8,472,000 (Restructure)<\/p>\n

        WR Deebo Samuel \u2013 $15,877,600 (Restructure)<\/p>\n

        TE George Kittle \u2013 $9,752,000 (Restructure)<\/p>\n

        LT Trent Williams \u2013 $15,072,000 (Restructure)<\/p>\n

        DT Arik Armstead \u2013 $12,960,000 (Extension or Restructure)<\/p>\n

        MLB Fred Warner \u2013 $11,340,000 (Restructure)<\/p>\n

        WLB Dre Greenlaw \u2013 $5,580,000 (Extension or Restructure)<\/p>\n

        CB Charvarius Ward \u2013 $9,148,000 (Extension or Restructure)<\/p>\n

        So do not worry, the team can save a ton by extending the likes of Charvarius Ward, Dre Greenlaw, and Arik Armstead, in fact a total of $27.688 million, plus by redoing Deebo Samuel\u2019s deal, they save $15,877,600, for a total savings of $43,565,600, giving the team, with 51 players signed, $23,282,102 in cap room, but before Bosa\u2019s extension.<\/p>\n

        Now, if the team decides to wait on extending those 3 players, they could restructure the following, in addition to Deebo Samuel, Trent Williams, & George Kittle, saving a combined $40,701,600 between the 3 players, leaving the team, pre Bosa extension, $20,418,102 in cap room.<\/p>\n

        So, no matter if Bosa counts $12 million to $14 million in 2024, the 49ers will have around $11 million-$13 million in cap room to spend in free agency, plus the fact that Brandon Aiyuk will get extended in the Summer of 2024, allowing them to have cap room going into the 2024 season, just like an extension of Nick Bosa will allow the team to have cap room heading into the 2023 season.<\/p>\n

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

        So the other day I did another mock draft, after the signings of Kerry Hyder…<\/p>\n","protected":false},"author":1,"featured_media":4852,"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-20342","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-exclusive","category-prediction","category-roster","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":731,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/20342","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=20342"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/20342\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media\/4852"}],"wp:attachment":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media?parent=20342"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=20342"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=20342"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}