{"id":219,"date":"2019-10-14T22:03:51","date_gmt":"2019-10-14T22:03:51","guid":{"rendered":"http:\/\/49erscap.com\/?p=219"},"modified":"2019-10-16T15:43:36","modified_gmt":"2019-10-16T15:43:36","slug":"taking-a-look-at-the-49ers-salary-cap-situation-for-2020-and-beyond","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2019\/10\/14\/taking-a-look-at-the-49ers-salary-cap-situation-for-2020-and-beyond\/","title":{"rendered":"Taking a look at the 49ers salary cap situation for 2020 and beyond"},"content":{"rendered":"\n

I\u2019ve recently went over the\n49ers 2020 salary cap situation, and I want to now look at 2020, and beyond,\nand why the 49ers can retain their core players.<\/p>\n\n\n\n

I\u2019ve identified 8 players who\nare in line for new deals, and they are below.<\/p>\n\n\n\n

FB Kyle Juszyzck<\/p>\n\n\n\n

TE George Kittle<\/p>\n\n\n\n

DE Arik Armstead<\/p>\n\n\n\n

DE Ronald Blair III<\/p>\n\n\n\n

DT DeForest Buckner<\/p>\n\n\n\n

CB Richard Sherman<\/p>\n\n\n\n

CB Ahkello Witherspoon<\/p>\n\n\n\n

FS Jimmie Ward<\/p>\n\n\n\n

With Juszyzck, Buckner, and\nSherman, they can convert most of their base salaries in 2020, using the\ndifference to their bonus structures.<\/p>\n\n\n\n

With Kittle, Armstead, Blair,\nWitherspoon, and Ward, they will cost salary cap room, so the 49ers can create\nit by restructuring Jimmy Garoppolo\u2019s deal. <\/p>\n\n\n\n

By doing so, the 49ers would\ncreate $19.204 million in cap space, also the 49ers will likely move on from\nJerick McKinnon.<\/p>\n\n\n\n

I have the following average\nper year for the above 8 players.<\/p>\n\n\n\n

FB Kyle Juszyzck – $5 million<\/p>\n\n\n\n

TE George Kittle – $12 million<\/p>\n\n\n\n

DE Arik Armstead – $12\nmillion<\/p>\n\n\n\n

DE Ronald Blair III – $5\nmillion<\/p>\n\n\n\n

DT DeForest Buckner – $20\nmillion<\/p>\n\n\n\n

CB Richard Sherman – $9\nmillion<\/p>\n\n\n\n

CB Ahkello Witherspoon – $7\nmillion<\/p>\n\n\n\n

FS Jimmie Ward – $5 million<\/p>\n\n\n\n

Now I doubt the 49ers will\nstructure the deals where they just have each year having the players APY\ncounting against the cap. Instead, the 49ers will likely backload the deals\ninto 2022 and beyond, when the 49ers have over $125 million in cap room in\n2022, and over $211 million in 2023. These assume a $220 million cap for 2022,\nand a $230 million cap for 2023.<\/p>\n\n\n\n

I have the 49ers signing\nBuckner, and Kittle to 5-year deals through 2025.<\/p>\n\n\n\n

\u00a0I have the 49ers signing Juszyzck, Witherspoon, Blair, Armstead to 4-year deals through 2024. <\/p>\n\n\n\n

I have the 49ers signing Sherman to 3-year deals through 2023.<\/p>\n\n\n\n

And I have the 49ers signing\nWard to a 2-year deal through 2022.<\/p>\n\n\n\n

I also have the 49ers\ntendering Matt Breida at the 2nd<\/sup>-round tender, which should be\n$3.278 million, while I also have them tendering exclusive rights free agents\nNick Mullens, Jeff Wilson Jr., Ross Dwelley, Daniel Brunskill, and Emmanuel\nMoseley.<\/p>\n\n\n\n

Mullens, Wilson, and\nDwelley\u2019s tenders would be for $660,000, while Brunskill, and Moseley\u2019s tenders\nwould be for $585,000.<\/p>\n\n\n\n

Mullens, Wilson, and Dwelley\nwill be restricted free agents in 2021, but I\u2019ve left them off my list as it\u2019s\nway to early and hard to project RFA tender amounts for 2021. The same goes for\nMoseley, and Brunskill, who would be RFAs in 2022.<\/p>\n\n\n\n

As for key 2021 free agents,\nI have the 49ers re-signing Jaquiski Tartt to a 3-year deal, averaging $5\nmillion a year, K\u2019Waun Williams to a 3-year deal, averaging $3 million a year, Matt\nBreida to a 3-year deal, averaging $4.5 million a year, and Tevin Coleman to a\n2-year deal, averaging $4.5 million a year.<\/p>\n\n\n\n

I have the 49ers\nrestructuring Jimmy Garoppolo\u2019s deal again, which would be the last time doing\nthis, and they would save over $18 million in salary cap space.<\/p>\n\n\n\n

I also have the 49ers restructuring\nDee Ford\u2019s deal, which would save the team over $10 million in salary cap\nspace.<\/p>\n\n\n\n

Below are the cap tables for\n2020-2023, and again I expect the 49ers to backload the deals into 2022, and\n2023, for those signing deals that run though those years.<\/p>\n\n\n\n

2020 Table:<\/strong><\/p>\n\n\n\n
#<\/td>Name <\/td>Pos. <\/td>Signed <\/td>2020 Cap\n Number<\/td><\/tr>
55<\/td>Ford,\n Dee<\/td>LEO<\/td>2023<\/td>$16,100,000\n <\/td><\/tr>
56<\/td>Alexander,\n Kwon<\/td>WLB<\/td>2022<\/td>$13,100,000\n <\/td><\/tr>
99<\/td>Buckner,\n DeForest<\/td>DT<\/td>2026<\/td>$12,378,000\n <\/td><\/tr>
91<\/td>Armstead,\n Arik<\/td>DE\/DT<\/td>2024<\/td>$12,000,000\n <\/td><\/tr>
85<\/td>Kittle,\n George<\/td>TE<\/td>2025<\/td>$12,000,000\n <\/td><\/tr>
74<\/td>Staley,\n Joe<\/td>LT<\/td>2021<\/td>$11,750,000\n <\/td><\/tr>
25<\/td>Sherman,\n Richard<\/td>CB<\/td>2024<\/td>$10,050,000\n <\/td><\/tr>
94<\/td>Thomas,\n Solomon<\/td>DE\/DT<\/td>2020<\/td>$8,958,213\n <\/td><\/tr>
58<\/td>Richburg,\n Weston<\/td>C <\/td>2022<\/td>$8,860,000\n <\/td><\/tr>
10<\/td>Garoppolo,\n Jimmy<\/td>QB<\/td>2024<\/td>$8,360,000\n <\/td><\/tr>
97<\/td>Bosa,\n Nick<\/td>DE\/LEO<\/td>2022<\/td>$7,625,424\n <\/td><\/tr>
23<\/td>Witherspoon,\n Ahkello<\/td>CB<\/td>2024<\/td>$7,000,000\n <\/td><\/tr>
44<\/td>Juszczyk,\n Kyle<\/td>FB<\/td>2024<\/td>$6,800,000\n <\/td><\/tr>
29<\/td>Tartt,\n Jaquiski<\/td>SS<\/td>2020<\/td>$6,400,000\n <\/td><\/tr>
75<\/td>Tomlinson,\n Laken<\/td>LG<\/td>2021<\/td>$5,250,000\n <\/td><\/tr>
11<\/td>Goodwin,\n Marquise<\/td>WR<\/td>2021<\/td>$5,125,000\n <\/td><\/tr>
9<\/td>Gould,\n Robbie<\/td>PK<\/td>2022<\/td>$5,100,000\n <\/td><\/tr>
69<\/td>McGlinchey,\n Mike<\/td>RT<\/td>2021<\/td>$5,002,330\n <\/td><\/tr>
98<\/td>Blair\n III, Ronald<\/td>LEO\/DT<\/td>2024<\/td>$5,000,000\n <\/td><\/tr>
20<\/td>Ward,\n Jimmie<\/td>FS\/CB<\/td>2021<\/td>$5,000,000\n <\/td><\/tr>
26<\/td>Coleman,\n Tevin<\/td>RB<\/td>2020<\/td>$4,900,000\n <\/td><\/tr>
22<\/td>Breida,\n Matt<\/td>RB<\/td>2020<\/td>$3,278,000\n <\/td><\/tr>
31<\/td>Mostert,\n Raheem<\/td>RB<\/td>2021<\/td>$3,208,333\n <\/td><\/tr>
24<\/td>Williams,\n K’Waun<\/td>CB<\/td>2020<\/td>$3,200,000\n <\/td><\/tr>
68<\/td>Person,\n Mike<\/td>RG<\/td>2021<\/td>$2,500,000\n <\/td><\/tr>
19<\/td>Samuel,\n Deebo<\/td>WR<\/td>2022<\/td>$1,749,399\n <\/td><\/tr>
18<\/td>Pettis,\n Dante<\/td>WR<\/td>2021<\/td>$1,745,608\n <\/td><\/tr>
53<\/td>Nzeocha,\n Mark<\/td>SLB<\/td>2021<\/td>$1,500,000\n <\/td><\/tr>
3<\/td>Beathard,\n C.J.<\/td>QB<\/td>2020<\/td>$1,122,751\n <\/td><\/tr>
54<\/td>Warner,\n Fred<\/td>MLB<\/td>2021<\/td>$1,096,547\n <\/td><\/tr>
86<\/td>Nelson,\n Kyle<\/td>LS\/TE<\/td>2022<\/td>$975,000\n <\/td><\/tr>
17<\/td>Hurd,\n Jalen<\/td>WR\/TE<\/td>2022<\/td>$972,655\n <\/td><\/tr>
33<\/td>Moore,\n Tarvarius<\/td>FS\/CB<\/td>2021<\/td>$896,093\n <\/td><\/tr>
95<\/td>Street,\n Kentavius<\/td>DE\/NT<\/td>2021<\/td>$812,550\n <\/td><\/tr>
15<\/td>Taylor,\n Trent<\/td>WR<\/td>2020<\/td>$785,487\n <\/td><\/tr>
6<\/td>Wishnowsky,\n Mitch<\/td>P<\/td>2022<\/td>$776,018\n <\/td><\/tr>
93<\/td>Jones,\n D.J.<\/td>NT<\/td>2020<\/td>$771,967\n <\/td><\/tr>
83<\/td>Toilolo,\n Levine<\/td>TE<\/td>2020<\/td>$750,000\n <\/td><\/tr>
32<\/td>Reed\n Jr., D.J.<\/td>CB\/FS<\/td>2021<\/td>$737,843\n <\/td><\/tr>
77<\/td>Taylor,\n Jullian<\/td>DT<\/td>2021<\/td>$684,511\n <\/td><\/tr>
13<\/td>James\n Jr., Richie<\/td>WR<\/td>2021<\/td>$679,143\n <\/td><\/tr>
57<\/td>Greenlaw,\n Dre<\/td>SLB<\/td>2022<\/td>$665,429\n <\/td><\/tr>
4<\/td>Mullens,\n Nick<\/td>QB<\/td>2020<\/td>$660,000\n <\/td><\/tr>
30<\/td>Wilson\n Jr., Jeff<\/td>RB<\/td>2020<\/td>$660,000\n <\/td><\/tr>
40<\/td>Tabor,\n Teez<\/td>CB<\/td>2020<\/td>$660,000\n <\/td><\/tr>
47<\/td>Lee,\n Elijah<\/td>SLB<\/td>2020<\/td>$660,000\n <\/td><\/tr>
82<\/td>Dwelley,\n Ross<\/td>TE<\/td>2020<\/td>$660,000\n <\/td><\/tr>
36<\/td>Harris,\n Marcell<\/td>SS<\/td>2020<\/td>$660,000\n <\/td><\/tr>
67<\/td>Skule,\n Justin<\/td>RT\/LT<\/td>2022<\/td>$629,887\n <\/td><\/tr>
51<\/td>Al-Shaair,\n Azeez<\/td>MLB<\/td>2021<\/td>$590,000\n <\/td><\/tr>
41<\/td>Moseley,\n Emmanuel<\/td>CB<\/td>2020<\/td>$585,000\n <\/td><\/tr>
60<\/td>Brunskill,\n Daniel<\/td>LG<\/td>2020<\/td>$585,000\n <\/td><\/tr>
35<\/td>Harris\n Jr., Tim<\/td>CB<\/td>2022<\/td>$549,577\n <\/td><\/tr>
1<\/td>Poindexter,\n Shawn<\/td>WR<\/td>2021<\/td>$511,666\n <\/td><\/tr>
90<\/td>Givens,\n Kevin<\/td>DT<\/td>2020<\/td>$510,000\n <\/td><\/tr>
45<\/td>Flannigan-Fowles,\n Demetrius<\/td>SLB<\/td>2020<\/td>$510,000\n <\/td><\/tr>
76<\/td>Reynolds,\n Ross<\/td>LG<\/td>2020<\/td>$510,000\n <\/td><\/tr>
43<\/td>Helm,\n Daniel<\/td>TE<\/td>2020<\/td>$510,000\n <\/td><\/tr>
92<\/td>Valoaga,\n Jeremiah<\/td>LEO<\/td>2020<\/td>$510,000\n <\/td><\/tr>
7<\/td>Henry,\n Malik<\/td>WR<\/td>2020<\/td>$510,000\n <\/td><\/tr>
71<\/td>Jones-Smith,\n Jaryd<\/td>LT<\/td>2020<\/td>$510,000\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n
Total<\/td> <\/td> <\/td>$216,647,431<\/td><\/tr>
Dead<\/td> <\/td> <\/td>$4,298,772<\/td><\/tr>
Total and Dead<\/td> <\/td> <\/td>$220,946,203<\/td><\/tr>
Top 51 Rule<\/td> <\/td> <\/td>$215,771,203<\/td><\/tr>
2020 Cap<\/td> <\/td> <\/td>$200,000,000<\/td><\/tr>
Cap Space<\/td> <\/td> <\/td>$3,930,012<\/td><\/tr>
Effective Cap Room<\/td> <\/td> <\/td>($1,244,988)<\/td><\/tr>
Projected Adjustments<\/td> <\/td> <\/td>$8,000,000\n <\/td><\/tr>
2019\n Carryover<\/td> <\/td> <\/td>$11,701,215<\/td><\/tr>
2019\n Carryover(Effective)<\/td> <\/td> <\/td>$11,701,215<\/td><\/tr>
Players\n Signed<\/td> <\/td> <\/td>61 Players<\/td><\/tr><\/tbody><\/table>\n\n\n\n
Dead\n Money<\/td> <\/td> <\/td>Amount<\/td><\/tr>
McKinnon,\n Jerick<\/td> <\/td> <\/td>$4,000,000 <\/td><\/tr>
Kaden Smith<\/td> <\/td> <\/td>$150,086 <\/td><\/tr>
Marcell\n Harris<\/td> <\/td> <\/td>$83,150 <\/td><\/tr>
Adrian\n Colbert<\/td> <\/td> <\/td>$21,200 <\/td><\/tr>
Malik Henry<\/td> <\/td> <\/td>$10,000 <\/td><\/tr>
Demetrius\n Flannigan-Fowles<\/td> <\/td> <\/td>$8,334 <\/td><\/tr>
Kevin Givens<\/td> <\/td> <\/td>$8,000 <\/td><\/tr>
Jamell\n Garcia-Williams<\/td> <\/td> <\/td>$6,667 <\/td><\/tr>
Tyree\n Mayfield<\/td> <\/td> <\/td>$6,667 <\/td><\/tr>
Wilton\n Speight<\/td> <\/td> <\/td>$3,334 <\/td><\/tr>
Ross Reynolds<\/td> <\/td> <\/td>$1,334 <\/td><\/tr>
 <\/td> <\/td> <\/td> <\/td><\/tr>
Total<\/td> <\/td> <\/td>$4,298,772 <\/td><\/tr><\/tbody><\/table>\n\n\n\n

2021 Table:<\/strong><\/p>\n\n\n\n
#<\/td>Name <\/td>Pos. <\/td>Signed <\/td>2021 Cap\n Number<\/td><\/tr>
99<\/td>Buckner,\n DeForest<\/td>DT<\/td>2025<\/td>$20,000,000\n <\/td><\/tr>
56<\/td>Alexander,\n Kwon<\/td>WLB<\/td>2022<\/td>$14,400,000\n <\/td><\/tr>
10<\/td>Garoppolo,\n Jimmy<\/td>QB<\/td>2024<\/td>$14,011,250\n <\/td><\/tr>
74<\/td>Staley,\n Joe<\/td>LT<\/td>2021<\/td>$12,500,000\n <\/td><\/tr>
91<\/td>Armstead,\n Arik<\/td>DE\/DT<\/td>2024<\/td>$12,000,000\n <\/td><\/tr>
85<\/td>Kittle,\n George<\/td>TE<\/td>2025<\/td>$12,000,000\n <\/td><\/tr>
58<\/td>Richburg,\n Weston<\/td>C<\/td>2022<\/td>$10,210,000\n <\/td><\/tr>
97<\/td>Bosa,\n Nick<\/td>DE\/LEO<\/td>2022<\/td>$9,150,509\n <\/td><\/tr>
25<\/td>Sherman,\n Richard<\/td>CB<\/td>2022<\/td>$9,000,000\n <\/td><\/tr>
55<\/td>Ford,\n Dee<\/td>LEO<\/td>2023<\/td>$8,056,666\n <\/td><\/tr>
23<\/td>Witherspoon,\n Ahkello<\/td>CB<\/td>2024<\/td>$7,000,000\n <\/td><\/tr>
11<\/td>Goodwin,\n Marquise<\/td>WR<\/td>2021<\/td>$6,475,000\n <\/td><\/tr>
75<\/td>Tomlinson,\n Laken<\/td>LG<\/td>2021<\/td>$6,250,000\n <\/td><\/tr>
69<\/td>McGlinchey,\n Mike<\/td>RT<\/td>2021<\/td>$5,836,052\n <\/td><\/tr>
9<\/td>Gould,\n Robbie<\/td>PK<\/td>2022<\/td>$5,250,000\n <\/td><\/tr>
98<\/td>Blair\n III, Ronald<\/td>LEO\/DT<\/td>2024<\/td>$5,000,000\n <\/td><\/tr>
44<\/td>Juszyzck,\n Kyle<\/td>FB<\/td>2024<\/td>$5,000,000\n <\/td><\/tr>
20<\/td>Ward,\n Jimmie<\/td>FS\/CB<\/td>2021<\/td>$5,000,000\n <\/td><\/tr>
29<\/td>Tartt,\n Jaquiski<\/td>SS<\/td>2023<\/td>$5,000,000\n <\/td><\/tr>
22<\/td>Breida,\n Matt<\/td>RB<\/td>2023<\/td>$4,500,000\n <\/td><\/tr>
26<\/td>Coleman,\n Tevin<\/td>RB<\/td>2022<\/td>$4,500,000\n <\/td><\/tr>
31<\/td>Mostert,\n Raheem<\/td>RB<\/td>2021<\/td>$3,508,334\n <\/td><\/tr>
68<\/td>Person,\n Mike<\/td>RG<\/td>2021<\/td>$3,000,000\n <\/td><\/tr>
24<\/td>Williams,\n K’Waun<\/td>CB<\/td>2023<\/td>$3,000,000\n <\/td><\/tr>
19<\/td>Samuel,\n Deebo<\/td>WR<\/td>2022<\/td>$2,099,279\n <\/td><\/tr>
18<\/td>Pettis,\n Dante<\/td>WR<\/td>2021<\/td>$2,036,543\n <\/td><\/tr>
53<\/td>Nzeocha,\n Mark<\/td>SLB<\/td>2021<\/td>$1,600,000\n <\/td><\/tr>
54<\/td>Warner,\n Fred<\/td>MLB<\/td>2021<\/td>$1,234,547\n <\/td><\/tr>
17<\/td>Hurd,\n Jalen<\/td>WR\/TE<\/td>2022<\/td>$1,167,186\n <\/td><\/tr>
86<\/td>Nelson,\n Kyle<\/td>LS\/TE<\/td>2022<\/td>$1,045,000\n <\/td><\/tr>
33<\/td>Moore,\n Tarvarius<\/td>FS\/CB<\/td>2021<\/td>$980,093\n <\/td><\/tr>
95<\/td>Street,\n Kentavius<\/td>DE\/NT<\/td>2021<\/td>$902,550\n <\/td><\/tr>
6<\/td>Wishnowsky,\n Mitch<\/td>P<\/td>2022<\/td>$866,018\n <\/td><\/tr>
32<\/td>Reed\n Jr., D.J.<\/td>CB\/FS<\/td>2021<\/td>$827,843\n <\/td><\/tr>
77<\/td>Taylor,\n Jullian<\/td>DT<\/td>2021<\/td>$774,511\n <\/td><\/tr>
13<\/td>James\n Jr., Richie<\/td>WR<\/td>2021<\/td>$769,143\n <\/td><\/tr>
57<\/td>Greenlaw,\n Dre<\/td>SLB<\/td>2022<\/td>$755,429\n <\/td><\/tr>
67<\/td>Skule,\n Justin<\/td>RT\/LT<\/td>2022<\/td>$719,887\n <\/td><\/tr>
35<\/td>Harris\n Jr., Tim<\/td>CB<\/td>2022<\/td>$714,577\n <\/td><\/tr>
51<\/td>Al-Shaair,\n Azeez<\/td>MLB<\/td>2021<\/td>$680,000\n <\/td><\/tr>
1<\/td>Poindexter,\n Shawn<\/td>WR<\/td>2021<\/td>$676,668\n <\/td><\/tr>
41<\/td>Moseley,\n Emmanuel<\/td>CB<\/td>2021<\/td>$675,000\n <\/td><\/tr>
60<\/td>Brunskill,\n Daniel<\/td>LG<\/td>2021<\/td>$675,000\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n
Total<\/td> <\/td> <\/td>$209,847,085<\/td><\/tr>
Dead<\/td> <\/td> <\/td>$0<\/td><\/tr>
Total and Dead<\/td> <\/td> <\/td>$209,847,085<\/td><\/tr>
2021 Cap<\/td> <\/td> <\/td>$210,000,000<\/td><\/tr>
Cap Space<\/td> <\/td> <\/td>$152,915<\/td><\/tr>
Effective Cap Room<\/td> <\/td> <\/td>$152,915<\/td><\/tr>
Players under contract<\/td> <\/td> <\/td>43 Players<\/td><\/tr><\/tbody><\/table>\n\n\n\n

2022 Table:<\/strong><\/p>\n\n\n\n
#<\/td>Name <\/td>Pos. <\/td>Signed <\/td>2022 Cap\n Number<\/td><\/tr>
10<\/td>Garoppolo, Jimmy<\/td>QB<\/td>2022<\/td>$37,376,250 <\/td><\/tr>
55<\/td>Ford, Dee<\/td>LEO<\/td>2023<\/td>$23,371,666 <\/td><\/tr>
99<\/td>Buckner,\n DeForest<\/td>DT<\/td>2025<\/td>$20,000,000\n <\/td><\/tr>
56<\/td>Alexander, Kwon<\/td>WLB<\/td>2022<\/td>$14,500,000 <\/td><\/tr>
85<\/td>Kittle,\n George<\/td>TE<\/td>2025<\/td>$12,000,000\n <\/td><\/tr>
91<\/td>Armstead,\n Arik<\/td>DE\/DT<\/td>2024<\/td>$12,000,000\n <\/td><\/tr>
58<\/td>Richburg, Weston<\/td>C<\/td>2022<\/td>$11,010,000 <\/td><\/tr>
97<\/td>Bosa,\n Nick<\/td>DE\/LEO<\/td>2022<\/td>$10,675,564\n <\/td><\/tr>
25<\/td>Sherman,\n Richard<\/td>CB<\/td>2022<\/td>$9,000,000\n <\/td><\/tr>
23<\/td>Witherspoon,\n Ahkello<\/td>CB<\/td>2024<\/td>$7,000,000\n <\/td><\/tr>
98<\/td>Blair\n III, Ronald<\/td>LEO\/DT<\/td>2024<\/td>$5,000,000\n <\/td><\/tr>
44<\/td>Juszyzck,\n Kyle<\/td>FB<\/td>2024<\/td>$5,000,000\n <\/td><\/tr>
29<\/td>Tartt,\n Jaquiski<\/td>SS<\/td>2023<\/td>$5,000,000\n <\/td><\/tr>
22<\/td>Breida,\n Matt<\/td>RB<\/td>2023<\/td>$4,500,000\n <\/td><\/tr>
26<\/td>Coleman,\n Tevin<\/td>RB<\/td>2022<\/td>$4,500,000\n <\/td><\/tr>
9<\/td>Gould,\n Robbie<\/td>PK<\/td>2022<\/td>$4,750,000\n <\/td><\/tr>
24<\/td>Williams,\n K’Waun<\/td>CB<\/td>2023<\/td>$3,000,000\n <\/td><\/tr>
19<\/td>Samuel,\n Deebo<\/td>WR<\/td>2022<\/td>$2,449,159\n <\/td><\/tr>
17<\/td>Hurd, Jalen<\/td>WR\/TE<\/td>2022<\/td>$1,361,717 <\/td><\/tr>
86<\/td>Nelson, Kyle<\/td>LS\/TE<\/td>2022<\/td>$1,140,000 <\/td><\/tr>
6<\/td>Wishnowsky,\n Mitch<\/td>P<\/td>2022<\/td>$956,018\n <\/td><\/tr>
57<\/td>Greenlaw,\n Dre<\/td>SLB<\/td>2022<\/td>$845,429\n <\/td><\/tr>
67<\/td>Skule,\n Justin<\/td>RT\/LT<\/td>2022<\/td>$809,887\n <\/td><\/tr>
35<\/td>Harris\n Jr., Tim<\/td>CB<\/td>2022<\/td>$804,577\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n
Total<\/td> <\/td> <\/td>$197,050,267<\/td><\/tr>
Dead<\/td> <\/td> <\/td>$0<\/td><\/tr>
Total and Dead<\/td> <\/td> <\/td>$197,050,267<\/td><\/tr>
2022 Cap<\/td> <\/td> <\/td>$220,000,000<\/td><\/tr>
Cap Space<\/td> <\/td> <\/td>$22,949,733<\/td><\/tr>
Players under contract<\/td> <\/td> <\/td>24 Players<\/td><\/tr><\/tbody><\/table>\n\n\n\n

2023 Table:<\/strong><\/p>\n\n\n\n
#<\/td>Name <\/td>Pos. <\/td>Signed <\/td>2023 Cap\n Number<\/td><\/tr>
55<\/td>Ford, Dee<\/td>LEO<\/td>2023<\/td>$23,371,666 <\/td><\/tr>
99<\/td>Buckner,\n DeForest<\/td>DT<\/td>2025<\/td>$20,000,000 <\/td><\/tr>
85<\/td>Kittle,\n George<\/td>TE<\/td>2025<\/td>$12,000,000\n <\/td><\/tr>
91<\/td>Armstead,\n Arik<\/td>DE\/DT<\/td>2024<\/td>$12,000,000\n <\/td><\/tr>
23<\/td>Witherspoon,\n Ahkello<\/td>CB<\/td>2024<\/td>$7,000,000\n <\/td><\/tr>
44<\/td>Juszyzck, Kyle<\/td>FB<\/td>2024<\/td>$5,000,000\n <\/td><\/tr>
29<\/td>Tartt,\n Jaquiski<\/td>SS<\/td>2023<\/td>$5,000,000\n <\/td><\/tr>
22<\/td>Breida,\n Matt<\/td>RB<\/td>2023<\/td>$5,000,000\n <\/td><\/tr>
98<\/td>Blair\n III, Ronald<\/td>LEO\/DT<\/td>2024<\/td>$5,000,000\n <\/td><\/tr>
24<\/td>Williams,\n K’Waun<\/td>CB<\/td>2023<\/td>$3,000,000\n <\/td><\/tr><\/tbody><\/table>\n\n\n\n
Total<\/td> <\/td> <\/td>$97,371,666<\/td><\/tr>
Dead<\/td> <\/td> <\/td>$0<\/td><\/tr>
Total and Dead<\/td> <\/td> <\/td>$97,371,666<\/td><\/tr>
2023 Cap<\/td> <\/td> <\/td>$230,000,000<\/td><\/tr>
Cap Space<\/td> <\/td> <\/td>$132,628,334<\/td><\/tr>
Players under contract<\/td> <\/td> <\/td>10 Players<\/td><\/tr><\/tbody><\/table>\n\n\n\n

Again, I don\u2019t have some players factored in that the 49ers would like to keep around, namely, Nick Mullens, Ross Dwelley, Jeff Wilson Jr., and Emmanuel Moseley. They shouldn\u2019t cost a ton of money, but it\u2019s too early, and hard to project deals for them. I could also see them holding onto Daniel Brunskill as well.<\/p>\n\n\n\n

And as you can see, the 49ers\nhave enough cap space to sign their draft picks in 2022-2023. Also it\u2019s too\nhard to project those numbers for now.<\/p>\n\n\n\n

Now this is all possible as\nlong as the 49ers don\u2019t trade for a high salaried player.<\/p>\n\n\n\n

Also in 2021 Fred Warner, Mike McGlinchey, Dante Pettis, and the rest of the 2018 draft class will be eligible for new deals, while Nick Bosa, Deebo Samuel, Jalen Hurd, and the rest of the 2019 draft class will be eligible for new deals.<\/p>\n\n\n\n

The 49ers can create more cap room in 2021 by extending Marquise Goodwin, and Joe Staley, by lowering their base salaries, and converting them into their bonus structures.<\/p>\n\n\n\n

Also Goodwin could be seen a cap casualty, which would free up $5.85 million, while Staley could wind up retiring, which would free up $12 million in salary cap room.<\/p>\n\n\n\n

One last note, some or most\nof these deals could include incentives, especially for the offensive skill\nplayers, and also the defensive backs, which would minimize those players cap\nhits.<\/p>\n","protected":false},"excerpt":{"rendered":"

I\u2019ve recently went over the 49ers 2020 salary cap situation, and I want to now…<\/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":[5,6,2],"tags":[],"class_list":["post-219","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-analysis","category-prediction","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":49,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/219","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=219"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/219\/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=219"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=219"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=219"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}