{"id":211,"date":"2019-10-10T05:42:44","date_gmt":"2019-10-10T05:42:44","guid":{"rendered":"http:\/\/49erscap.com\/?p=211"},"modified":"2019-10-12T03:00:16","modified_gmt":"2019-10-12T03:00:16","slug":"revisiting-the-49ers-2020-salary-cap-situation","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2019\/10\/10\/revisiting-the-49ers-2020-salary-cap-situation\/","title":{"rendered":"Revisiting the 49ers 2020 Salary Cap Situation"},"content":{"rendered":"\n

The other day I went over the\n49ers 2020 cap situation, but what I forgot to factor in that article is that\nthe team must payback numerous per game roster bonuses that don\u2019t count against\nthe cap, which total up to around $2.9 million.<\/p>\n\n\n\n

Another thing is Richard\nSherman\u2019s $4 million in incentives, broken down as $1 million for making the\npro bowl, $1 million for playing 90% of the defensive snaps, and $2 million for\nmaking the all pro team.<\/p>\n\n\n\n

Now, the 49ers are currently\n$18,537,391 under the 2019 salary cap, but if we factor in the above numbers,\nit would leave the 49ers with just $11.7 million in cap room, barring any in\nseason roster moves, which is very unlikely that the 49ers don\u2019t make more\nmoves.<\/p>\n\n\n\n

In this article, I\u2019ll\noutline, again, how we can retain our bigger name free agents in 2020, while\nstill being able to extend a number of key players that I outlined in the last\narticle.<\/p>\n\n\n\n

First off, the 49ers must\nrestructure Jimmy Garoppolo\u2019s contract in 2020, he\u2019s scheduled to make $23.8\nmillion in base salary, by reducing it down to the league minimum of $820,000,\nand adding 2 years to the deal, to maximize savings, the 49ers would save\n$19.204 million in salary cap space.<\/p>\n\n\n\n

Some other candidates for\nrestructuring\u2019s are Weston Richburg, Joe Staley, Kwon Alexander, and Dee Ford.\nBut hopefully the 49ers don\u2019t have to restructure any of those deals.<\/p>\n\n\n\n

But if the 49ers were to\nrestructure these deals, the max savings are below.<\/p>\n\n\n\n

Restructuring Richburg\u2019s deal\nwould save the team $4,606,666 in cap space, this is assuming they don\u2019t extend\nRichburg\u2019s deal, if they did the max savings would be $5.364 million, this\nassumes the 49ers add 2 years onto Richburg\u2019s deal.<\/p>\n\n\n\n

If the 49ers didn\u2019t extend\nRichburg, it would add $1,893,333 to his cap numbers in 2021-2022, while\nextending Richburg through 2024 would add $1.136 million to his cap numbers.<\/p>\n\n\n\n

Restructuring Staley\u2019s deal\nwould save the team $5,797,500 , but it would add $4,752,500 to his 2021 cap\nnumber. I don\u2019t see Staley playing beyond 2021, since he\u2019s currently 35 years\nold.<\/p>\n\n\n\n

Restructuring Alexander\u2019s\ndeal would save the team $7,773,333 in cap space, but would add $3,476,666 to\nhis cap numbers in 2021-2022.<\/p>\n\n\n\n

Restructuring Ford\u2019s deal\nwould save the team $10,442,500 in cap space , but would add $3,207,500 to his\nsalary cap numbers in 2021-2023.<\/p>\n\n\n\n

We all know Paraag Marathe is\na genius when it comes to the cap, so I\u2019m 110% confident that he will maneuver\nthe cap without many issues.<\/p>\n\n\n\n

Now, like I outlined in the\nlast article, the 49ers have several restricted free agents, and exclusive\nrights free agents that they must tender, namely Matt Breida at the 2nd<\/sup>-round\ntender, which should come in at $3.278 million, Nick Mullens, Jeff Wilson Jr.,\nRoss Dwelley, and Emmanuel Moseley, all of which are exclusive rights free\nagents, and would cost $660,000 for Mullens, Wilson, and Dwelley, while\n$585,000 for Moseley. Another exclusive rights free agent is Daniel Brunskill,\nhe would also cost only $585,000.<\/p>\n\n\n\n

Now let\u2019s revisit those\nplayers worthy of extensions\/new contracts.<\/p>\n\n\n\n

FB Kyle Juszcyzk, who will\nlikely get a deal averaging between $5 million, and $5.5 million a year. I\nexpect a new deal to be for an additional 4 years through 2024<\/p>\n\n\n\n

TE George Kittle, who will\nlikely get a deal averaging between $10 million and $12 million a year. I\nexpect a new deal to be for an additional 5 years through 2025<\/p>\n\n\n\n

DT DeForest Buckner, who will\nlikely get a deal averaging around $20 million a year. I expect a new deal to\nbe for an additional 6 years through 2026<\/p>\n\n\n\n

CB Richard Sherman, who will\nlikely get a deal averaging around $9 million to $10 million a year. I expect a\nnew deal to be for an additional 3 years through 2023<\/p>\n\n\n\n

CB Ahkello Witherspoon, who\nwill likely get a deal averaging around $5 million to $7 million a year. I\nexpect the new deal to be for an additional 4 years through 2024.<\/p>\n\n\n\n

The only players who will\ncost cap space are Kittle, and Witherspoon, while they can convert most of\nJuszyczk, Buckner, and Sherman\u2019s base salaries into the bonus structure.<\/p>\n\n\n\n

Now it\u2019s tough to determine\nwhat their cap hits would be, so I\u2019ve left them at what they are, expect\nSherman, I\u2019ve added the $4 million incentives that are NLTBE, to LTBE, but the\n49ers could save some money with any of these 3 deals.<\/p>\n\n\n\n

I\u2019ve also included salary\nescalations for Kittle, and Witherspoon in my current 2020 salary cap numbers\nfor the PPE(Proven Performance Escalator), as they\u2019ve played 35% of snaps in\nthe first 2 seasons of their career.<\/p>\n\n\n\n

As for overall structure, I\u2019d\nexpect them to somewhat front load Buckner, Witherspoon, and Kittle\u2019s deals,\nwhile back loading the other deals.<\/p>\n\n\n\n

Besides those players, there\nare the following pending unrestricted free agents.<\/p>\n\n\n\n

DE Arik Armstead, who will\nlikely get a deal averaging $9 million to $12 million a year. I expect him to\nget a 4-year deal, through 2023.<\/p>\n\n\n\n

DE Ronald Blair III, who will\nlikely get a deal averaging around $5 million a year. I expect him to be a\n3-year deal, through 2022.<\/p>\n\n\n\n

The only other UFA I\u2019d want\nback is TE Levine Toilolo, who would likely sign a 1-year veteran minimum deal,\ncosting $750,000 against the cap.<\/p>\n\n\n\n

I also mentioned some cap cut\ncandidates, I included both starting guards, but I highly doubt the 49ers move\non from either player, same goes for K\u2019Waun Williams. Jerick McKinnon makes the\nmost sense for a cap cut, but I could see the 49ers redoing McKinnon\u2019s deal,\nlike they did with Malcolm Smith, and hope he recovers, the only issue might be\nhis $2.6 million injury guarantee.<\/p>\n\n\n\n

If McKinnon is healthy, the\n49ers would save around $3.89 million in cap space, if not healthy, they\u2019d only\nsave $1.29 million.<\/p>\n\n\n\n

The last player was Jaquiski\nTartt, and after thinking it over, I\u2019d rather hold onto Tartt, as long as his\ngood play continues, and he stays healthy.<\/p>\n\n\n\n

Now let\u2019s get back to the\nsalary cap in 2020, I expect the 49ers to get between $5 million, and $8\nmillion in adjustments\/credits. Which is extra cap space.<\/p>\n\n\n\n

If the 49ers were to keep\neveryone I mentioned, including McKinnon, even on his current deal, hoping he\ngets healthy, it would leave the 49ers with $7.38 million in cap room during\nthe 2020 offseason. That\u2019s before draft picks being signed, but only their 1st<\/sup>-round,\nand 3rd<\/sup>-round pick would count against the top 51 rule.<\/p>\n\n\n\n

This would lock up Buckner,\nArmstead, Kittle, Sherman, Juszyczk, Witherspoon, and Blair on multi-year\ndeals, while keeping their flexibility to add some veterans in free agency.<\/p>\n\n\n\n

I don\u2019t see them adding many,\nif any, big named free agents, but rather continue to build through the draft,\nthis is also why any trade this season makes no sense, as it would deplete\ntheir cap room, and leave no carryover for 2020, making it impossible to keep\ntheir core together.<\/p>\n\n\n\n

Below is the chart I have\ncurrently in my workbook for a mock 2020 offseason.<\/p>\n\n\n\n
\n #<\/strong>\n <\/td>\n Name <\/strong>\n <\/td>\n Pos. <\/strong>\n <\/td>\n Signed <\/strong>\n <\/td>\n 2020 Cap Number<\/strong>\n <\/td><\/tr>
\n 55<\/strong>\n <\/td>\n Ford, Dee<\/strong>\n <\/td>\n LEO<\/strong>\n <\/td>\n 2023<\/strong>\n <\/td>\n $16,100,000 <\/strong>\n <\/td><\/tr>
\n 25<\/strong>\n <\/td>\n Sherman, Richard<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2024<\/strong>\n <\/td>\n $14,050,000 <\/strong>\n <\/td><\/tr>
\n 56<\/strong>\n <\/td>\n Alexander, Kwon<\/strong>\n <\/td>\n WLB<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $13,100,000 <\/strong>\n <\/td><\/tr>
\n 99<\/strong>\n <\/td>\n Buckner, DeForest<\/strong>\n <\/td>\n DT<\/strong>\n <\/td>\n 2026<\/strong>\n <\/td>\n $12,378,000 <\/strong>\n <\/td><\/tr>
\n 74<\/strong>\n <\/td>\n Staley, Joe<\/strong>\n <\/td>\n LT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $11,750,000 <\/strong>\n <\/td><\/tr>
\n 85<\/strong>\n <\/td>\n Kittle, George<\/strong>\n <\/td>\n TE<\/strong>\n <\/td>\n 2025<\/strong>\n <\/td>\n $10,000,000 <\/strong>\n <\/td><\/tr>
\n 91<\/strong>\n <\/td>\n Armstead, Arik<\/strong>\n <\/td>\n DE\/DT<\/strong>\n <\/td>\n 2023<\/strong>\n <\/td>\n $9,000,000 <\/strong>\n <\/td><\/tr>
\n 94<\/strong>\n <\/td>\n Thomas, Solomon<\/strong>\n <\/td>\n DE\/DT<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $8,958,213 <\/strong>\n <\/td><\/tr>
\n 58<\/strong>\n <\/td>\n Richburg, Weston<\/strong>\n <\/td>\n C <\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $8,860,000 <\/strong>\n <\/td><\/tr>
\n 28<\/strong>\n <\/td>\n McKinnon, Jerick<\/strong>\n <\/td>\n RB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $8,550,000 <\/strong>\n <\/td><\/tr>
\n 10<\/strong>\n <\/td>\n Garoppolo, Jimmy<\/strong>\n <\/td>\n QB<\/strong>\n <\/td>\n 2024<\/strong>\n <\/td>\n $8,360,000 <\/strong>\n <\/td><\/tr>
\n 97<\/strong>\n <\/td>\n Bosa, Nick<\/strong>\n <\/td>\n DE\/LEO<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $7,625,424 <\/strong>\n <\/td><\/tr>
\n 44<\/strong>\n <\/td>\n Juszczyk, Kyle<\/strong>\n <\/td>\n FB<\/strong>\n <\/td>\n 2024<\/strong>\n <\/td>\n $6,800,000 <\/strong>\n <\/td><\/tr>
\n 29<\/strong>\n <\/td>\n Tartt, Jaquiski<\/strong>\n <\/td>\n SS<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $6,400,000 <\/strong>\n <\/td><\/tr>
\n 75<\/strong>\n <\/td>\n Tomlinson, Laken<\/strong>\n <\/td>\n LG<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $5,250,000 <\/strong>\n <\/td><\/tr>
\n 11<\/strong>\n <\/td>\n Goodwin, Marquise<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $5,125,000 <\/strong>\n <\/td><\/tr>
\n 9<\/strong>\n <\/td>\n Gould, Robbie<\/strong>\n <\/td>\n PK<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $5,100,000 <\/strong>\n <\/td><\/tr>
\n 69<\/strong>\n <\/td>\n McGlinchey, Mike<\/strong>\n <\/td>\n RT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $5,002,330 <\/strong>\n <\/td><\/tr>
\n 98<\/strong>\n <\/td>\n Blair III, Ronald<\/strong>\n <\/td>\n LEO\/DT<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $5,000,000 <\/strong>\n <\/td><\/tr>
\n 23<\/strong>\n <\/td>\n Witherspoon, Ahkello<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2024<\/strong>\n <\/td>\n $5,000,000 <\/strong>\n <\/td><\/tr>
\n 26<\/strong>\n <\/td>\n Coleman, Tevin<\/strong>\n <\/td>\n RB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $4,900,000 <\/strong>\n <\/td><\/tr>
\n 22<\/strong>\n <\/td>\n Breida, Matt<\/strong>\n <\/td>\n RB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $3,278,000 <\/strong>\n <\/td><\/tr>
\n 31<\/strong>\n <\/td>\n Mostert, Raheem<\/strong>\n <\/td>\n RB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $3,208,333 <\/strong>\n <\/td><\/tr>
\n 24<\/strong>\n <\/td>\n Williams, K’Waun<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $3,200,000 <\/strong>\n <\/td><\/tr>
\n 68<\/strong>\n <\/td>\n Person, Mike<\/strong>\n <\/td>\n RG<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $2,500,000 <\/strong>\n <\/td><\/tr>
\n 19<\/strong>\n <\/td>\n Samuel, Deebo<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $1,749,399 <\/strong>\n <\/td><\/tr>
\n 18<\/strong>\n <\/td>\n Pettis, Dante<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $1,745,608 <\/strong>\n <\/td><\/tr>
\n 53<\/strong>\n <\/td>\n Nzeocha, Mark<\/strong>\n <\/td>\n SLB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $1,500,000 <\/strong>\n <\/td><\/tr>
\n 3<\/strong>\n <\/td>\n Beathard, C.J.<\/strong>\n <\/td>\n QB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $1,122,751 <\/strong>\n <\/td><\/tr>
\n 54<\/strong>\n <\/td>\n Warner, Fred<\/strong>\n <\/td>\n MLB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $1,096,547 <\/strong>\n <\/td><\/tr>
\n 86<\/strong>\n <\/td>\n Nelson, Kyle<\/strong>\n <\/td>\n LS\/TE<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $975,000 <\/strong>\n <\/td><\/tr>
\n 17<\/strong>\n <\/td>\n Hurd, Jalen<\/strong>\n <\/td>\n WR\/TE<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $972,655 <\/strong>\n <\/td><\/tr>
\n 33<\/strong>\n <\/td>\n Moore, Tarvarius<\/strong>\n <\/td>\n FS\/CB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $896,093 <\/strong>\n <\/td><\/tr>
\n 95<\/strong>\n <\/td>\n Street, Kentavius<\/strong>\n <\/td>\n DE\/NT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $812,550 <\/strong>\n <\/td><\/tr>
\n 15<\/strong>\n <\/td>\n Taylor, Trent<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $785,487 <\/strong>\n <\/td><\/tr>
\n 6<\/strong>\n <\/td>\n Wishnowsky, Mitch<\/strong>\n <\/td>\n P<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $776,018 <\/strong>\n <\/td><\/tr>
\n 93<\/strong>\n <\/td>\n Jones, D.J.<\/strong>\n <\/td>\n NT<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $771,967 <\/strong>\n <\/td><\/tr>
\n 83<\/strong>\n <\/td>\n Toilolo, Levine<\/strong>\n <\/td>\n TE<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $750,000 <\/strong>\n <\/td><\/tr>
\n 32<\/strong>\n <\/td>\n Reed Jr., D.J.<\/strong>\n <\/td>\n CB\/FS<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $737,843 <\/strong>\n <\/td><\/tr>
\n 77<\/strong>\n <\/td>\n Taylor, Jullian<\/strong>\n <\/td>\n DT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $684,511 <\/strong>\n <\/td><\/tr>
\n 13<\/strong>\n <\/td>\n James Jr., Richie<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $679,143 <\/strong>\n <\/td><\/tr>
\n 57<\/strong>\n <\/td>\n Greenlaw, Dre<\/strong>\n <\/td>\n SLB<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $665,429 <\/strong>\n <\/td><\/tr>
\n 4<\/strong>\n <\/td>\n Mullens, Nick<\/strong>\n <\/td>\n QB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $660,000 <\/strong>\n <\/td><\/tr>
\n 30<\/strong>\n <\/td>\n Wilson Jr., Jeff<\/strong>\n <\/td>\n RB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $660,000 <\/strong>\n <\/td><\/tr>
\n 40<\/strong>\n <\/td>\n Tabor, Teez<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $660,000 <\/strong>\n <\/td><\/tr>
\n 47<\/strong>\n <\/td>\n Lee, Elijah<\/strong>\n <\/td>\n SLB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $660,000 <\/strong>\n <\/td><\/tr>
\n 82<\/strong>\n <\/td>\n Dwelley, Ross<\/strong>\n <\/td>\n TE<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $660,000 <\/strong>\n <\/td><\/tr>
\n 36<\/strong>\n <\/td>\n Harris, Marcell<\/strong>\n <\/td>\n SS<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $660,000 <\/strong>\n <\/td><\/tr>
\n 67<\/strong>\n <\/td>\n Skule, Justin<\/strong>\n <\/td>\n RT\/LT<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $629,887 <\/strong>\n <\/td><\/tr>
\n 51<\/strong>\n <\/td>\n Al-Shaair, Azeez<\/strong>\n <\/td>\n MLB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $590,000 <\/strong>\n <\/td><\/tr>
\n 41<\/strong>\n <\/td>\n Moseley, Emmanuel<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $585,000 <\/strong>\n <\/td><\/tr>
\n 60<\/strong>\n <\/td>\n Brunskill, Daniel<\/strong>\n <\/td>\n LG<\/strong>\n <\/td>\n 2020<\/strong>\n <\/td>\n $585,000 <\/strong>\n <\/td><\/tr>
\n 35<\/strong>\n <\/td>\n Harris Jr., Tim<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $549,577 <\/strong>\n <\/td><\/tr>
\n 1<\/strong>\n <\/td>\n Poindexter, Shawn<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $511,666 <\/strong>\n <\/td><\/tr>
\n 90<\/strong>\n <\/td>\n Givens, Kevin<\/strong>\n <\/td>\n DT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $510,000 <\/strong>\n <\/td><\/tr>
\n 45<\/strong>\n <\/td>\n Flannigan-Fowles, Demetrius<\/strong>\n <\/td>\n SLB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $510,000 <\/strong>\n <\/td><\/tr>
\n 76<\/strong>\n <\/td>\n Reynolds, Ross<\/strong>\n <\/td>\n LG<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $510,000 <\/strong>\n <\/td><\/tr>
\n 43<\/strong>\n <\/td>\n Helm, Daniel<\/strong>\n <\/td>\n TE<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $510,000 <\/strong>\n <\/td><\/tr>
\n 92<\/strong>\n <\/td>\n Valoaga, Jeremiah<\/strong>\n <\/td>\n LEO<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $510,000 <\/strong>\n <\/td><\/tr>
\n 7<\/strong>\n <\/td>\n Henry, Malik<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $510,000 <\/strong>\n <\/td><\/tr>
\n 71<\/strong>\n <\/td>\n Jones-Smith, Jaryd<\/strong>\n <\/td>\n LT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $510,000 <\/strong>\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n
\n Total<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $217,197,431<\/strong>\n <\/td><\/tr>
\n Dead<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $298,772<\/strong>\n <\/td><\/tr>
\n Total and Dead<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $217,496,203<\/strong>\n <\/td><\/tr>
\n Top 51 Rule<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $212,321,203<\/strong>\n <\/td><\/tr>
\n 2020 Cap<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $200,000,000<\/strong>\n <\/td><\/tr>
\n Cap Space<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $7,380,012<\/strong>\n <\/td><\/tr>
\n Effective Cap Room<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $2,205,012 <\/strong>\n <\/td><\/tr>
\n Projected Adjustments<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $8,000,000 <\/strong>\n <\/td><\/tr>
\n 2019 Carryover<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $11,701,215<\/strong>\n <\/td><\/tr>
\n 2019 Carryover(Effective)<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $11,701,215<\/strong>\n <\/td><\/tr>
\n Players Signed<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n 61 Players<\/strong>\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n
\n Dead Money<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n Amount<\/strong>\n <\/td><\/tr>
\n Kaden Smith<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $150,086 <\/strong>\n <\/td><\/tr>
\n Marcell Harris<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $83,150 <\/strong>\n <\/td><\/tr>
\n Adrian Colbert<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $21,200 <\/strong>\n <\/td><\/tr>
\n Malik Henry<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $10,000 <\/strong>\n <\/td><\/tr>
\n Demetrius Flannigan-Fowles<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $8,334 <\/strong>\n <\/td><\/tr>
\n Kevin Givens<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $8,000 <\/strong>\n <\/td><\/tr>
\n Jamell Garcia-Williams<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $6,667 <\/strong>\n <\/td><\/tr>
\n Tyree Mayfield<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $6,667 <\/strong>\n <\/td><\/tr>
\n Wilton Speight<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $3,334 <\/strong>\n <\/td><\/tr>
\n Ross Reynolds<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $1,334 <\/strong>\n <\/td><\/tr>
\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td><\/tr>
\n Total<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $298,772 <\/strong>\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n

Now as for 2021, I do have\nthe 49ers over the cap, but this has the cap hits for the 7 players I mentioned\nearlier being their APYs, which I doubt that happens, namely Buckner having a\n$20 million cap hit in 2021.<\/p>\n\n\n\n
\n #<\/strong>\n <\/td>\n Name <\/strong>\n <\/td>\n Pos. <\/strong>\n <\/td>\n Signed <\/strong>\n <\/td>\n 2021 Cap Number<\/strong>\n <\/td><\/tr>
\n 10<\/strong>\n <\/td>\n Garoppolo, Jimmy<\/strong>\n <\/td>\n QB<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $31,460,000 <\/strong>\n <\/td><\/tr>
\n 99<\/strong>\n <\/td>\n Buckner, DeForest<\/strong>\n <\/td>\n DT<\/strong>\n <\/td>\n 2025<\/strong>\n <\/td>\n $20,000,000 <\/strong>\n <\/td><\/tr>
\n 55<\/strong>\n <\/td>\n Ford, Dee<\/strong>\n <\/td>\n LEO<\/strong>\n <\/td>\n 2023<\/strong>\n <\/td>\n $17,600,000 <\/strong>\n <\/td><\/tr>
\n 56<\/strong>\n <\/td>\n Alexander, Kwon<\/strong>\n <\/td>\n WLB<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $14,400,000 <\/strong>\n <\/td><\/tr>
\n 74<\/strong>\n <\/td>\n Staley, Joe<\/strong>\n <\/td>\n LT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $12,500,000 <\/strong>\n <\/td><\/tr>
\n 58<\/strong>\n <\/td>\n Richburg, Weston<\/strong>\n <\/td>\n C<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $10,210,000 <\/strong>\n <\/td><\/tr>
\n 85<\/strong>\n <\/td>\n Kittle, George<\/strong>\n <\/td>\n TE<\/strong>\n <\/td>\n 2025<\/strong>\n <\/td>\n $10,000,000 <\/strong>\n <\/td><\/tr>
\n 28<\/strong>\n <\/td>\n McKinnon, Jerick<\/strong>\n <\/td>\n RB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $9,200,000 <\/strong>\n <\/td><\/tr>
\n 97<\/strong>\n <\/td>\n Bosa, Nick<\/strong>\n <\/td>\n DE\/LEO<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $9,150,509 <\/strong>\n <\/td><\/tr>
\n 91<\/strong>\n <\/td>\n Armstead, Arik<\/strong>\n <\/td>\n DE\/DT<\/strong>\n <\/td>\n 2023<\/strong>\n <\/td>\n $9,000,000 <\/strong>\n <\/td><\/tr>
\n 25<\/strong>\n <\/td>\n Sherman, Richard<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $9,000,000 <\/strong>\n <\/td><\/tr>
\n 11<\/strong>\n <\/td>\n Goodwin, Marquise<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $6,475,000 <\/strong>\n <\/td><\/tr>
\n 75<\/strong>\n <\/td>\n Tomlinson, Laken<\/strong>\n <\/td>\n LG<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $6,250,000 <\/strong>\n <\/td><\/tr>
\n 69<\/strong>\n <\/td>\n McGlinchey, Mike<\/strong>\n <\/td>\n RT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $5,836,052 <\/strong>\n <\/td><\/tr>
\n 9<\/strong>\n <\/td>\n Gould, Robbie<\/strong>\n <\/td>\n PK<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $5,250,000 <\/strong>\n <\/td><\/tr>
\n 98<\/strong>\n <\/td>\n Blair III, Ronald<\/strong>\n <\/td>\n LEO\/DT<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $5,000,000 <\/strong>\n <\/td><\/tr>
\n 23<\/strong>\n <\/td>\n Witherspoon, Ahkello<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2024<\/strong>\n <\/td>\n $5,000,000 <\/strong>\n <\/td><\/tr>
\n 44<\/strong>\n <\/td>\n Juszyzck, Kyle<\/strong>\n <\/td>\n FB<\/strong>\n <\/td>\n 2024<\/strong>\n <\/td>\n $5,000,000 <\/strong>\n <\/td><\/tr>
\n 31<\/strong>\n <\/td>\n Mostert, Raheem<\/strong>\n <\/td>\n RB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $3,508,334 <\/strong>\n <\/td><\/tr>
\n 68<\/strong>\n <\/td>\n Person, Mike<\/strong>\n <\/td>\n RG<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $3,000,000 <\/strong>\n <\/td><\/tr>
\n 19<\/strong>\n <\/td>\n Samuel, Deebo<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $2,099,279 <\/strong>\n <\/td><\/tr>
\n 18<\/strong>\n <\/td>\n Pettis, Dante<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $2,036,543 <\/strong>\n <\/td><\/tr>
\n 53<\/strong>\n <\/td>\n Nzeocha, Mark<\/strong>\n <\/td>\n SLB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $1,600,000 <\/strong>\n <\/td><\/tr>
\n 54<\/strong>\n <\/td>\n Warner, Fred<\/strong>\n <\/td>\n MLB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $1,234,547 <\/strong>\n <\/td><\/tr>
\n 17<\/strong>\n <\/td>\n Hurd, Jalen<\/strong>\n <\/td>\n WR\/TE<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $1,167,186 <\/strong>\n <\/td><\/tr>
\n 86<\/strong>\n <\/td>\n Nelson, Kyle<\/strong>\n <\/td>\n LS\/TE<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $1,045,000 <\/strong>\n <\/td><\/tr>
\n 33<\/strong>\n <\/td>\n Moore, Tarvarius<\/strong>\n <\/td>\n FS\/CB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $980,093 <\/strong>\n <\/td><\/tr>
\n 95<\/strong>\n <\/td>\n Street, Kentavius<\/strong>\n <\/td>\n DE\/NT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $902,550 <\/strong>\n <\/td><\/tr>
\n 6<\/strong>\n <\/td>\n Wishnowsky, Mitch<\/strong>\n <\/td>\n P<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $866,018 <\/strong>\n <\/td><\/tr>
\n 32<\/strong>\n <\/td>\n Reed Jr., D.J.<\/strong>\n <\/td>\n CB\/FS<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $827,843 <\/strong>\n <\/td><\/tr>
\n 77<\/strong>\n <\/td>\n Taylor, Jullian<\/strong>\n <\/td>\n DT<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $774,511 <\/strong>\n <\/td><\/tr>
\n 13<\/strong>\n <\/td>\n James Jr., Richie<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $769,143 <\/strong>\n <\/td><\/tr>
\n 57<\/strong>\n <\/td>\n Greenlaw, Dre<\/strong>\n <\/td>\n SLB<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $755,429 <\/strong>\n <\/td><\/tr>
\n 67<\/strong>\n <\/td>\n Skule, Justin<\/strong>\n <\/td>\n RT\/LT<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $719,887 <\/strong>\n <\/td><\/tr>
\n 35<\/strong>\n <\/td>\n Harris Jr., Tim<\/strong>\n <\/td>\n CB<\/strong>\n <\/td>\n 2022<\/strong>\n <\/td>\n $714,577 <\/strong>\n <\/td><\/tr>
\n 51<\/strong>\n <\/td>\n Al-Shaair, Azeez<\/strong>\n <\/td>\n MLB<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $680,000 <\/strong>\n <\/td><\/tr>
\n 1<\/strong>\n <\/td>\n Poindexter, Shawn<\/strong>\n <\/td>\n WR<\/strong>\n <\/td>\n 2021<\/strong>\n <\/td>\n $676,668 <\/strong>\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n
\n Total<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $215,689,169<\/strong>\n <\/td><\/tr>
\n Dead<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $0<\/strong>\n <\/td><\/tr>
\n Total and Dead<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $215,689,169<\/strong>\n <\/td><\/tr>
\n 2021 Cap<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n $210,000,000<\/strong>\n <\/td><\/tr>
\n Cap Space<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n -$5,689,169<\/strong>\n <\/td><\/tr>
\n Effective Cap Room<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n -$5,689,169<\/strong>\n <\/td><\/tr>
\n Players under contract<\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n  <\/strong>\n <\/td>\n 37 Players<\/strong>\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n

So again, in conclusion, don\u2019t\nexpect any deals for big names via trades this trade deadline.<\/p>\n\n\n\n

And\nin 2021, the 49ers have several free agents, namely K’Waun Williams, Matt\nBreida, Solomon Thomas, D.J. Jones, C.J. Beathard, and Trent Taylor, while Nick\nMullens, Jeff WIlson Jr., Ross Dwelley, would be restricted free agents, and\nEmmanuel Moseley would be a exclusive rights free agent again.<\/p>\n\n\n\n

In\n2021, the 49ers will likely decline the option on Jerick McKinnon, that\u2019s of\ncourse if they don\u2019t release him in 2020, which will save the team $7.2 million\nin cap room.<\/p>\n","protected":false},"excerpt":{"rendered":"

The other day I went over the 49ers 2020 cap situation, but what I forgot…<\/p>\n","protected":false},"author":1,"featured_media":7,"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":[5,3,2],"tags":[],"class_list":["post-211","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-analysis","category-roster","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":109,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/211","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=211"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/211\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media\/7"}],"wp:attachment":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media?parent=211"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=211"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=211"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}