{"id":248,"date":"2019-12-19T13:03:18","date_gmt":"2019-12-19T13:03:18","guid":{"rendered":"http:\/\/49erscap.com\/?p=248"},"modified":"2019-12-25T09:47:54","modified_gmt":"2019-12-25T09:47:54","slug":"taking-a-look-at-the-49ers-2020-salary-cap-situation-with-2-weeks-left-to-the-2019-season","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2019\/12\/19\/taking-a-look-at-the-49ers-2020-salary-cap-situation-with-2-weeks-left-to-the-2019-season\/","title":{"rendered":"Taking a look at the 49ers 2020 salary cap situation with 2 weeks left to the 2019 season"},"content":{"rendered":"

With the 2019 NFL season coming to a close, and the 49ers officially heading back to the playoffs for the first time since 2013, I thought it would be a good time to look at the 49ers 2020 salary cap situation, and beyond.<\/p>\n

With Richard Sherman\u2019s pro bowl selection, he earned himself a $1 million incentive for both 2019, and 2020, while his base salary in 2020 escalated from $7 million to $8 million, and his per game roster bonus has de-escalated from $2 million to $1 million. Also his 2020 base salary is now guaranteed for injury, and fully on April 1, 2020.<\/p>\n

Jimmie Ward should reach a $500,000 incentive in week 17, which would leave the 49ers with $5,621,672 in cap room to carryover into 2020.<\/p>\n

First off the 49ers are very likely to tender several exclusive rights free agents, as well as signing their 11 practice squad members to reserve\/future contracts.<\/p>\n

Those players are listed below, with 2020 salaries.<\/p>\n

QB Nick Mullens – $660,000
RB Jeff Wilson Jr. – $660,000
WR Chris Thompson – $660,000
TE Ross Dwelley – $660,000
OG Daniel Brunskill – $585,000
OG Ross Reynolds – $510,000
OG Kofi Amichia – $510,000
OG Andrew Lauderdale – $510,000
OT Jaryd Jones-Smith – $510,000
DE Jeremiah Valoaga – $660,000
DE Alex Barrett – $510,000
DT Kevin Givens – $510,000
SLB Demtrius Flannigan-Fowles – $510,000
LB Joey Alfieri – $510,000
CB Emmanuel Moseley – $585,000
CB Jermaine Kelly – $585,000
CB Teez Tabor – $660,000
S Jacob Thieneman – $510,000<\/p>\n

As for the teams restricted free agents, I expect the 49ers to tender Matt Breida at the 2nd-round level, which should be around $3.278 million on a $200 million salary cap.<\/p>\n

As for Kendrick Bourne, I can see them tendering him at the original round level, which would be $2.144 million on a $200 million cap, but I\u2019d rather the team just sign him to a 1-year deal, worth $735,000.<\/p>\n

I believe the 49ers will cut Marquise Goodwin, which would create about $3.7 million in salary cap room. This move would also create $7.625 million in salary cap room in 2021.<\/p>\n

As for Jerick McKinnon, if they were to cut him, they\u2019d save around $4.55 million, but I believe the 49ers will try to work out a restructured deal, that lowers his salary, basically a pay cut, with a chance to earn back his salary through incentives, which wouldn\u2019t count against the salary cap.<\/p>\n

I would lower his base salary from $6.5 million, to $1.5 million, while eliminating his 2021 season, which would free up $9.2 million in 2021.<\/p>\n

Now let\u2019s look at the 49ers pending free agents, and who I believe they will or should bring back, at least for 2020 training camp, with average per year for their salaries.<\/p>\n

WR Emmanuel Sanders – $6 million
TE Levine Toilolo – $830,000 (counting only $660,000 against the cap)
C Ben Garland – $830,000 (counting only $660,000 against the cap)
OT Shon Coleman – $830,000 (counting only $660,000 against the cap)
DE Arik Armstead – $15 million
DE Ronald Blair III – $5 million
DE Damontre Moore – $830,000 (counting only $660,000 against the cap)
NT Sheldon Day – $830,000 (counting only $660,000 against the cap)
FS Jimmie Ward – $5 million
SS Antone Exum Jr. – $830,000 (counting only $660,000 against the cap)<\/p>\n

Next up are players the 49ers will look to extend to long term deals.<\/p>\n

TE George Kittle – $14 million a year
DT DeForest Buckner – $20 million a year<\/p>\n

Next up are the players I expect the 49ers to restructure their contracts.<\/p>\n

By restructuring Jimmy Garoppolo\u2019s deal, the team would save over $19 million in cap room, also by restructuring Dee Ford\u2019s deal, the 49ers would save $10.256 million in cap room, and by restructuring Joe Staley’s deal, the 49ers would save $7.64 million in cap room.<\/p>\n

I do believe the 49ers will redo Garoppolo, Ford, Alexander, and Staley\u2019s deals over the next several years, to gain cap room\/space needed to fit the salaries under the salary cap.<\/p>\n

Some have asked why a player would do this, and the simple answer is teams fought for automatic restructurings, that way there was no issues in negotiations.<\/p>\n

As for beyond 2020, I believe the 49ers will look to bring back the following on new deals, or consider bringing them back on new deals.<\/p>\n

QB Jimmy Garoppolo \u2013 Signed through 2022, $27.5 million APY
QB Nick Mullens – Signed through 2019, $4 million APY
RB Raheem Mostert \u2013 Signed through 2021, $4 million APY
FB Kyle Juszcyzk \u2013 Signed through 2020, $5.25 million APY
C Weston Richburg \u2013 Signed through 2022, $9.5 million APY
LG Laken Tomlinson \u2013 Signed through 2021, $5.5 million APY
RG Mike Person \u2013 Signed through 2021, $2.75 million APY
OL Daniel Brunskill – Signed through 2019, $2.5 million APY
NT D.J. Jones \u2013 Signed through 2020, $3 million APY
MLB Fred Warner \u2013 Signed through 2021, $13.5 million APY
WLB Kwon Alexander \u2013 Signed through 2022, $13.5 million APY
CB Richard Sherman \u2013 Signed through 2020, $9.05 million APY
CB K\u2019Waun Williams \u2013 Signed through 2020, $5 million APY
CB Ahkello Witherspoon \u2013 Signed through 2020, $7 million APY
CB Emmanuel Moseley – Signed through 2019, $2.5 million APY
SS Jaquiski Tartt \u2013 Signed through 2020, $6.5 million APY<\/p>\n

The team will also most certainly pick up the 5th-year options for right tackle Mike McGlinchey($14.5 million APY on a long term deal) for the 2022 season, and defensive end Nick Bosa($20 million APY on a long term deal) for the 2023 season.<\/p>\n

Eventually the 49ers will need to decide on several of their current exclusive rights free agents\u2019s long term future with the 49ers, namely Mullens, Wilson, Brunskill, Dwelley, and Moseley.<\/p>\n

Some potential cuts that the 49ers could make in 2020 besides Marquise Goodwin, are Mark Nzeocha, and Tevin Coleman, also the 49ers could trade Solomon Thomas.<\/p>\n

The 49ers would save $1.5 million by cutting Nzeocha, and $4,868,750 by cutting Coleman. The 49ers would also save $4,304,235 by trading Thomas before training camp.<\/p>\n

Also in 2020 I expect the team to have between $5 million and $8 million in adjustments\/credits.<\/p>\n

2020 Cap Table:<\/h1>\n

<\/p>\n\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n
#<\/td>\nName <\/td>\nPos. <\/td>\nSigned <\/td>\n2020 Cap Number<\/td>\n<\/tr>\n
91<\/td>\nArmstead, Arik<\/td>\nDE\/DT<\/td>\n2020<\/td>\n$15,000,000 <\/td>\n<\/tr>\n
99<\/td>\nBuckner, DeForest<\/td>\nDT<\/td>\n2020<\/td>\n$14,360,000 <\/td>\n<\/tr>\n
85<\/td>\nKittle, George<\/td>\nTE<\/td>\n2020<\/td>\n$14,000,000 <\/td>\n<\/tr>\n
25<\/td>\nSherman, Richard<\/td>\nCB<\/td>\n2020<\/td>\n$10,987,500 <\/td>\n<\/tr>\n
94<\/td>\nThomas, Solomon<\/td>\nDE\/DT<\/td>\n2020<\/td>\n$8,958,213 <\/td>\n<\/tr>\n
58<\/td>\nRichburg, Weston<\/td>\nC <\/td>\n2022<\/td>\n$8,785,000 <\/td>\n<\/tr>\n
10<\/td>\nGaroppolo, Jimmy<\/td>\nQB<\/td>\n2022<\/td>\n$8,224,000 <\/td>\n<\/tr>\n
97<\/td>\nBosa, Nick<\/td>\nDE\/LEO<\/td>\n2022<\/td>\n$7,625,424 <\/td>\n<\/tr>\n
44<\/td>\nJuszczyk, Kyle<\/td>\nFB<\/td>\n2020<\/td>\n$6,700,000 <\/td>\n<\/tr>\n
29<\/td>\nTartt, Jaquiski<\/td>\nSS<\/td>\n2020<\/td>\n$6,306,250 <\/td>\n<\/tr>\n
17<\/td>\nSanders, Emmanuel<\/td>\nWR<\/td>\n2023<\/td>\n$6,000,000 <\/td>\n<\/tr>\n
55<\/td>\nFord, Dee<\/td>\nLEO<\/td>\n2023<\/td>\n$5,609,625 <\/td>\n<\/tr>\n
75<\/td>\nTomlinson, Laken<\/td>\nLG<\/td>\n2021<\/td>\n$5,250,000 <\/td>\n<\/tr>\n
28<\/td>\nMcKinnon, Jerick<\/td>\nRB<\/td>\n2021<\/td>\n$5,250,000 <\/td>\n<\/tr>\n
9<\/td>\nGould, Robbie<\/td>\nPK<\/td>\n2022<\/td>\n$5,100,000 <\/td>\n<\/tr>\n
69<\/td>\nMcGlinchey, Mike<\/td>\nRT<\/td>\n2021<\/td>\n$5,002,330 <\/td>\n<\/tr>\n
20<\/td>\nWard, Jimmie<\/td>\nFS\/CB<\/td>\n2022<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
98<\/td>\nBlair III, Ronald<\/td>\nLEO\/DT<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
26<\/td>\nColeman, Tevin<\/td>\nRB<\/td>\n2020<\/td>\n$4,868,750 <\/td>\n<\/tr>\n
56<\/td>\nAlexander, Kwon<\/td>\nWLB<\/td>\n2022<\/td>\n$4,572,769 <\/td>\n<\/tr>\n
74<\/td>\nStaley, Joe<\/td>\nLT<\/td>\n2021<\/td>\n$3,828,750 <\/td>\n<\/tr>\n
22<\/td>\nBreida, Matt<\/td>\nRB<\/td>\n2020<\/td>\n$3,278,000 <\/td>\n<\/tr>\n
31<\/td>\nMostert, Raheem<\/td>\nRB<\/td>\n2021<\/td>\n$3,208,333 <\/td>\n<\/tr>\n
24<\/td>\nWilliams, K’Waun<\/td>\nCB<\/td>\n2020<\/td>\n$3,184,375 <\/td>\n<\/tr>\n
68<\/td>\nPerson, Mike<\/td>\nRG<\/td>\n2021<\/td>\n$2,500,000 <\/td>\n<\/tr>\n
23<\/td>\nWitherspoon, Ahkello<\/td>\nCB<\/td>\n2020<\/td>\n$2,387,393 <\/td>\n<\/tr>\n
19<\/td>\nSamuel, Deebo<\/td>\nWR<\/td>\n2022<\/td>\n$1,749,399 <\/td>\n<\/tr>\n
18<\/td>\nPettis, Dante<\/td>\nWR<\/td>\n2021<\/td>\n$1,745,608 <\/td>\n<\/tr>\n
53<\/td>\nNzeocha, Mark<\/td>\nSLB<\/td>\n2021<\/td>\n$1,500,000 <\/td>\n<\/tr>\n
3<\/td>\nBeathard, C.J.<\/td>\nQB<\/td>\n2020<\/td>\n$1,122,751 <\/td>\n<\/tr>\n
54<\/td>\nWarner, Fred<\/td>\nMLB<\/td>\n2021<\/td>\n$1,096,547 <\/td>\n<\/tr>\n
86<\/td>\nNelson, Kyle<\/td>\nLS\/TE<\/td>\n2022<\/td>\n$975,000 <\/td>\n<\/tr>\n
14<\/td>\nHurd, Jalen<\/td>\nWR\/TE<\/td>\n2022<\/td>\n$972,655 <\/td>\n<\/tr>\n
33<\/td>\nMoore, Tarvarius<\/td>\nFS\/CB<\/td>\n2021<\/td>\n$896,093 <\/td>\n<\/tr>\n
95<\/td>\nStreet, Kentavius<\/td>\nDT\/DE<\/td>\n2021<\/td>\n$812,550 <\/td>\n<\/tr>\n
15<\/td>\nTaylor, Trent<\/td>\nWR<\/td>\n2020<\/td>\n$785,487 <\/td>\n<\/tr>\n
6<\/td>\nWishnowsky, Mitch<\/td>\nP<\/td>\n2022<\/td>\n$776,018 <\/td>\n<\/tr>\n
93<\/td>\nJones, D.J.<\/td>\nNT<\/td>\n2020<\/td>\n$771,967 <\/td>\n<\/tr>\n
32<\/td>\nReed Jr., D.J.<\/td>\nCB\/FS<\/td>\n2021<\/td>\n$737,843 <\/td>\n<\/tr>\n
84<\/td>\nBourne, Kendrick<\/td>\nWR<\/td>\n2020<\/td>\n$735,000 <\/td>\n<\/tr>\n
77<\/td>\nTaylor, Jullian<\/td>\nDT<\/td>\n2021<\/td>\n$684,511 <\/td>\n<\/tr>\n
13<\/td>\nJames Jr., Richie<\/td>\nWR<\/td>\n2021<\/td>\n$679,143 <\/td>\n<\/tr>\n
57<\/td>\nGreenlaw, Dre<\/td>\nSLB<\/td>\n2022<\/td>\n$665,429 <\/td>\n<\/tr>\n
78<\/td>\nColeman, Shon<\/td>\nLT<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
36<\/td>\nHarris, Marcell<\/td>\nSS<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
4<\/td>\nMullens, Nick<\/td>\nQB<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
30<\/td>\nWilson Jr., Jeff<\/td>\nRB<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
92<\/td>\nValoaga, Jeremiah<\/td>\nLEO<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
82<\/td>\nDwelley, Ross<\/td>\nTE<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
89<\/td>\nThompson, Chris<\/td>\nWR<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
40<\/td>\nTabor, Teez<\/td>\nCB<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
63<\/td>\nGarland, Ben<\/td>\nC<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
90<\/td>\nMoore, Damontre<\/td>\nLEO<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
83<\/td>\nToilolo, Levine<\/td>\nTE<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
96<\/td>\nDay, Sheldon<\/td>\nNT\/DT<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
38<\/td>\nExum Jr., Antone<\/td>\nSS\/FS<\/td>\n2020<\/td>\n$660,000 <\/td>\n<\/tr>\n
67<\/td>\nSkule, Justin<\/td>\nRT\/LT<\/td>\n2022<\/td>\n$629,887 <\/td>\n<\/tr>\n
51<\/td>\nAl-Shaair, Azeez<\/td>\nMLB<\/td>\n2021<\/td>\n$590,000 <\/td>\n<\/tr>\n
60<\/td>\nBruskill, Daniel<\/td>\nLG<\/td>\n2020<\/td>\n$585,000 <\/td>\n<\/tr>\n
41<\/td>\nMoseley, Emmanuel<\/td>\nCB<\/td>\n2020<\/td>\n$585,000 <\/td>\n<\/tr>\n
48<\/td>\nKelly, Jermaine<\/td>\nCB<\/td>\n2021<\/td>\n$585,000 <\/td>\n<\/tr>\n
35<\/td>\nHarris Jr., Tim<\/td>\nCB<\/td>\n2022<\/td>\n$549,577 <\/td>\n<\/tr>\n
1<\/td>\nPoindexter, Shawn<\/td>\nWR<\/td>\n2021<\/td>\n$511,666 <\/td>\n<\/tr>\n
64<\/td>\nLauderdale, Andrew<\/td>\nRG<\/td>\n2020<\/td>\n$510,000 <\/td>\n<\/tr>\n
90<\/td>\nGivens, Kevin<\/td>\nDT<\/td>\n2021<\/td>\n$510,000 <\/td>\n<\/tr>\n
45<\/td>\nFlannigan-Fowles, Demetrius<\/td>\nSLB<\/td>\n2021<\/td>\n$510,000 <\/td>\n<\/tr>\n
76<\/td>\nReynolds, Ross<\/td>\nLG<\/td>\n2021<\/td>\n$510,000 <\/td>\n<\/tr>\n
46<\/td>\nThieneman, Jacob<\/td>\nS<\/td>\n2021<\/td>\n$510,000 <\/td>\n<\/tr>\n
71<\/td>\nJones-Smith, Jaryd<\/td>\nLT<\/td>\n2021<\/td>\n$510,000 <\/td>\n<\/tr>\n
65<\/td>\nAmichia, Kofi<\/td>\nOG<\/td>\n2021<\/td>\n$510,000 <\/td>\n<\/tr>\n
50<\/td>\nAlfieri, Joey<\/td>\nLB<\/td>\n2021<\/td>\n$510,000 <\/td>\n<\/tr>\n
64<\/td>\nBarrett, Alex<\/td>\nLEO<\/td>\n2021<\/td>\n$510,000 <\/td>\n<\/tr>\n
43<\/td>\nHelm, Daniel<\/td>\nTE<\/td>\n2020<\/td>\n$510,000 <\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n\n\n\n\n\n
Total<\/td>\n <\/td>\n <\/td>\n$205,408,843<\/td>\n<\/tr>\n
Dead<\/td>\n <\/td>\n <\/td>\n$1,548,692<\/td>\n<\/tr>\n
Total and Dead<\/td>\n <\/td>\n <\/td>\n$206,957,535<\/td>\n<\/tr>\n
Top 51 Rule<\/td>\n <\/td>\n <\/td>\n$194,612,535<\/td>\n<\/tr>\n
2020 Cap<\/td>\n <\/td>\n <\/td>\n$200,000,000<\/td>\n<\/tr>\n
Cap Space<\/td>\n <\/td>\n <\/td>\n$18,664,137<\/td>\n<\/tr>\n
Effective Cap Room<\/td>\n <\/td>\n <\/td>\n($1,335,863)<\/td>\n<\/tr>\n
2019 Carryover<\/td>\n <\/td>\n <\/td>\n$5,621,672<\/td>\n<\/tr>\n
2019 Carryover(Effective)<\/td>\n <\/td>\n <\/td>\n$5,621,672<\/td>\n<\/tr>\n
Adjustments<\/td>\n <\/td>\n <\/td>\n$8,000,000<\/td>\n<\/tr>\n
Potential Cap Room via Extensions<\/td>\n <\/td>\n <\/td>\n$12,000,000<\/td>\n<\/tr>\n
Players Signed<\/td>\n <\/td>\n <\/td>\n73 Players<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n
Dead Money<\/td>\n <\/td>\n <\/td>\nAmount<\/td>\n<\/tr>\n
Marquise Goodwin<\/td>\n <\/td>\n <\/td>\n$1,250,000 <\/td>\n<\/tr>\n
Kaden Smith<\/td>\n <\/td>\n <\/td>\n$150,006 <\/td>\n<\/tr>\n
Marcell Harris<\/td>\n <\/td>\n <\/td>\n$83,150 <\/td>\n<\/tr>\n
Adrian Colbert<\/td>\n <\/td>\n <\/td>\n$21,200 <\/td>\n<\/tr>\n
Malik Henry<\/td>\n <\/td>\n <\/td>\n$10,000 <\/td>\n<\/tr>\n
Demetrius Flannigan-Fowles<\/td>\n <\/td>\n <\/td>\n$8,334 <\/td>\n<\/tr>\n
Kevin Givens<\/td>\n <\/td>\n <\/td>\n$8,000 <\/td>\n<\/tr>\n
Jamell Garcia-Williams<\/td>\n <\/td>\n <\/td>\n$6,667 <\/td>\n<\/tr>\n
Tyree Mayfield<\/td>\n <\/td>\n <\/td>\n$6,667 <\/td>\n<\/tr>\n
Wilton Speight<\/td>\n <\/td>\n <\/td>\n$3,334 <\/td>\n<\/tr>\n
Ross Reynolds<\/td>\n <\/td>\n <\/td>\n$1,334 <\/td>\n<\/tr>\n
 <\/td>\n <\/td>\n <\/td>\n <\/td>\n<\/tr>\n
Total<\/td>\n <\/td>\n <\/td>\n$1,548,692 <\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n

2021 Cap Table:<\/h1>\n

<\/p>\n\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n
#<\/td>\nName <\/td>\nPos. <\/td>\nSigned <\/td>\n2021 Cap Number<\/td>\n<\/tr>\n
99<\/td>\nBuckner, DeForest<\/td>\nDT<\/td>\n2025<\/td>\n$20,000,000 <\/td>\n<\/tr>\n
91<\/td>\nArmstaed, Arik<\/td>\nDE\/DT<\/td>\n2025<\/td>\n$15,000,000 <\/td>\n<\/tr>\n
85<\/td>\nKittle, George<\/td>\nTE<\/td>\n2025<\/td>\n$14,000,000 <\/td>\n<\/tr>\n
10<\/td>\nGaroppolo, Jimmy<\/td>\nQB<\/td>\n2022<\/td>\n$12,890,000 <\/td>\n<\/tr>\n
58<\/td>\nRichburg, Weston<\/td>\nC<\/td>\n2022<\/td>\n$10,210,000 <\/td>\n<\/tr>\n
97<\/td>\nBosa, Nick<\/td>\nDE\/LEO<\/td>\n2022<\/td>\n$9,150,509 <\/td>\n<\/tr>\n
25<\/td>\nSherman, Richard<\/td>\nCB<\/td>\n2023<\/td>\n$9,050,000 <\/td>\n<\/tr>\n
55<\/td>\nFord, Dee<\/td>\nLEO<\/td>\n2023<\/td>\n$8,720,000 <\/td>\n<\/tr>\n
56<\/td>\nAlexander, Kwon<\/td>\nWLB<\/td>\n2022<\/td>\n$7,157,444 <\/td>\n<\/tr>\n
23<\/td>\nWitherspoon, Ahkello<\/td>\nCB<\/td>\n2025<\/td>\n$7,000,000 <\/td>\n<\/tr>\n
29<\/td>\nTartt, Jaquiski<\/td>\nSS<\/td>\n2023<\/td>\n$6,500,000 <\/td>\n<\/tr>\n
75<\/td>\nTomlinson, Laken<\/td>\nLG<\/td>\n2021<\/td>\n$6,250,000 <\/td>\n<\/tr>\n
17<\/td>\nSanders, Emmanuel<\/td>\nWR<\/td>\n2023<\/td>\n$6,000,000 <\/td>\n<\/tr>\n
69<\/td>\nMcGlinchey, Mike<\/td>\nRT<\/td>\n2021<\/td>\n$5,836,052 <\/td>\n<\/tr>\n
9<\/td>\nGould, Robbie<\/td>\nPK<\/td>\n2022<\/td>\n$5,250,000 <\/td>\n<\/tr>\n
44<\/td>\nJuszczyk, Kyle<\/td>\nFB<\/td>\n2024<\/td>\n$5,250,000 <\/td>\n<\/tr>\n
20<\/td>\nWard, Jimmie<\/td>\nFS\/CB<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
98<\/td>\nBlair III, Ronald<\/td>\nLEO\/DT<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
24<\/td>\nWilliams, K’Waun<\/td>\nCB<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
74<\/td>\nStaley, Joe<\/td>\nLT<\/td>\n2021<\/td>\n$6,570,000 <\/td>\n<\/tr>\n
4<\/td>\nMullens, Nick<\/td>\nQB<\/td>\n2024<\/td>\n$4,000,000 <\/td>\n<\/tr>\n
31<\/td>\nMostert, Raheem<\/td>\nRB<\/td>\n2021<\/td>\n$3,508,334 <\/td>\n<\/tr>\n
68<\/td>\nPerson, Mike<\/td>\nRG<\/td>\n2021<\/td>\n$3,000,000 <\/td>\n<\/tr>\n
93<\/td>\nJones, D.J.<\/td>\nNT<\/td>\n2024<\/td>\n$3,000,000 <\/td>\n<\/tr>\n
19<\/td>\nSamuel, Deebo<\/td>\nWR<\/td>\n2022<\/td>\n$2,099,279 <\/td>\n<\/tr>\n
18<\/td>\nPettis, Dante<\/td>\nWR<\/td>\n2021<\/td>\n$2,036,543 <\/td>\n<\/tr>\n
53<\/td>\nNzeocha, Mark<\/td>\nSLB<\/td>\n2021<\/td>\n$1,600,000 <\/td>\n<\/tr>\n
54<\/td>\nWarner, Fred<\/td>\nMLB<\/td>\n2021<\/td>\n$1,234,547 <\/td>\n<\/tr>\n
14<\/td>\nHurd, Jalen<\/td>\nWR\/TE<\/td>\n2022<\/td>\n$1,167,186 <\/td>\n<\/tr>\n
86<\/td>\nNelson, Kyle<\/td>\nLS\/TE<\/td>\n2022<\/td>\n$1,045,000 <\/td>\n<\/tr>\n
33<\/td>\nMoore, Tarvarius<\/td>\nFS\/CB<\/td>\n2021<\/td>\n$980,093 <\/td>\n<\/tr>\n
95<\/td>\nStreet, Kentavius<\/td>\nDT\/DE<\/td>\n2021<\/td>\n$902,550 <\/td>\n<\/tr>\n
6<\/td>\nWishnowsky, Mitch<\/td>\nP<\/td>\n2022<\/td>\n$866,018 <\/td>\n<\/tr>\n
32<\/td>\nReed Jr., D.J.<\/td>\nCB\/FS<\/td>\n2021<\/td>\n$827,843 <\/td>\n<\/tr>\n
77<\/td>\nTaylor, Jullian<\/td>\nDT<\/td>\n2021<\/td>\n$774,511 <\/td>\n<\/tr>\n
13<\/td>\nJames Jr., Richie<\/td>\nWR<\/td>\n2021<\/td>\n$769,143 <\/td>\n<\/tr>\n
57<\/td>\nGreenlaw, Dre<\/td>\nSLB<\/td>\n2022<\/td>\n$755,429 <\/td>\n<\/tr>\n
30<\/td>\nWilson Jr., Jeff<\/td>\nRB<\/td>\n2022<\/td>\n$750,000 <\/td>\n<\/tr>\n
82<\/td>\nDwelley, Ross<\/td>\nTE<\/td>\n2022<\/td>\n$750,000 <\/td>\n<\/tr>\n
67<\/td>\nSkule, Justin<\/td>\nRT\/LT<\/td>\n2022<\/td>\n$719,887 <\/td>\n<\/tr>\n
35<\/td>\nHarris Jr., Tim<\/td>\nCB<\/td>\n2022<\/td>\n$714,577 <\/td>\n<\/tr>\n
51<\/td>\nAl-Shaair, Azeez<\/td>\nMLB<\/td>\n2021<\/td>\n$680,000 <\/td>\n<\/tr>\n
1<\/td>\nPoindexter, Shawn<\/td>\nWR<\/td>\n2021<\/td>\n$676,668 <\/td>\n<\/tr>\n
41<\/td>\nMoseley, Emmanuel<\/td>\nCB<\/td>\n2021<\/td>\n$675,000 <\/td>\n<\/tr>\n
60<\/td>\nBrunskill, Daniel<\/td>\nLG<\/td>\n2021<\/td>\n$675,000 <\/td>\n<\/tr>\n
48<\/td>\nKelly, Jermaine<\/td>\nCB<\/td>\n2021<\/td>\n$675,000 <\/td>\n<\/tr>\n
90<\/td>\nGivens, Kevin<\/td>\nDT<\/td>\n2021<\/td>\n$600,000 <\/td>\n<\/tr>\n
45<\/td>\nFlannigan-Fowles, Demetrius<\/td>\nSLB<\/td>\n2021<\/td>\n$600,000 <\/td>\n<\/tr>\n
76<\/td>\nReynolds, Ross<\/td>\nLG<\/td>\n2021<\/td>\n$600,000 <\/td>\n<\/tr>\n
46<\/td>\nThieneman, Jacob<\/td>\nS<\/td>\n2021<\/td>\n$600,000 <\/td>\n<\/tr>\n
71<\/td>\nJones-Smith, Jaryd<\/td>\nLT<\/td>\n2021<\/td>\n$600,000 <\/td>\n<\/tr>\n
65<\/td>\nAmichia, Kofi<\/td>\nOG<\/td>\n2021<\/td>\n$600,000 <\/td>\n<\/tr>\n
50<\/td>\nAlfieri, Joey<\/td>\nLB<\/td>\n2021<\/td>\n$600,000 <\/td>\n<\/tr>\n
64<\/td>\nBarrett, Alex<\/td>\nLEO<\/td>\n2021<\/td>\n$600,000 <\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n\n
Total<\/td>\n <\/td>\n <\/td>\n$209,516,613<\/td>\n<\/tr>\n
Dead<\/td>\n <\/td>\n <\/td>\n$0<\/td>\n<\/tr>\n
Total and Dead<\/td>\n <\/td>\n <\/td>\n$209,516,613<\/td>\n<\/tr>\n
2021 Cap<\/td>\n <\/td>\n <\/td>\n$210,000,000<\/td>\n<\/tr>\n
Cap Space<\/td>\n <\/td>\n <\/td>\n$19,147,524<\/td>\n<\/tr>\n
Effective Cap Room<\/td>\n <\/td>\n <\/td>\n$19,147,524<\/td>\n<\/tr>\n
2020 Carryover<\/td>\n <\/td>\n <\/td>\n$18,664,137<\/td>\n<\/tr>\n
Players under contract<\/td>\n <\/td>\n <\/td>\n51 Players<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n

2022 Cap Table:<\/h1>\n

<\/p>\n\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n
#<\/td>\nName <\/td>\nPos. <\/td>\nSigned <\/td>\n2022 Cap Number<\/td>\n<\/tr>\n
99<\/td>\nBuckner, DeForest<\/td>\nDT<\/td>\n2025<\/td>\n$20,000,000 <\/td>\n<\/tr>\n
10<\/td>\nGaroppolo, Jimmy<\/td>\nQB<\/td>\n2022<\/td>\n$17,573,000 <\/td>\n<\/tr>\n
91<\/td>\nArmstead, Arik<\/td>\nDE\/DT<\/td>\n2025<\/td>\n$15,000,000 <\/td>\n<\/tr>\n
69<\/td>\nMcGlinchey, Mike<\/td>\nRT<\/td>\n2027<\/td>\n$14,500,000 <\/td>\n<\/tr>\n
85<\/td>\nKittle, George<\/td>\nTE<\/td>\n2025<\/td>\n$14,000,000 <\/td>\n<\/tr>\n
54<\/td>\nWarner, Fred<\/td>\nMLB<\/td>\n2027<\/td>\n$13,500,000 <\/td>\n<\/tr>\n
55<\/td>\nFord, Dee<\/td>\nLEO<\/td>\n2023<\/td>\n$11,793,000 <\/td>\n<\/tr>\n
97<\/td>\nBosa, Nick<\/td>\nDE\/LEO<\/td>\n2022<\/td>\n$10,675,564 <\/td>\n<\/tr>\n
56<\/td>\nAlexander, Kwon<\/td>\nWLB<\/td>\n2022<\/td>\n$9,530,444 <\/td>\n<\/tr>\n
25<\/td>\nSherman, Richard<\/td>\nCB<\/td>\n2023<\/td>\n$9,050,000 <\/td>\n<\/tr>\n
23<\/td>\nWitherspoon, Ahkello<\/td>\nCB<\/td>\n2025<\/td>\n$7,000,000 <\/td>\n<\/tr>\n
29<\/td>\nTartt, Jaquiski<\/td>\nSS<\/td>\n2023<\/td>\n$6,500,000 <\/td>\n<\/tr>\n
17<\/td>\nSanders, Emmanuel<\/td>\nWR<\/td>\n2023<\/td>\n$6,000,000 <\/td>\n<\/tr>\n
75<\/td>\nTomlinson, Laken<\/td>\nLG<\/td>\n2024<\/td>\n$5,500,000 <\/td>\n<\/tr>\n
58<\/td>\nRichburg, Weston<\/td>\nC<\/td>\n2022<\/td>\n$5,290,000 <\/td>\n<\/tr>\n
44<\/td>\nJuszczyk, Kyle<\/td>\nFB<\/td>\n2024<\/td>\n$5,250,000 <\/td>\n<\/tr>\n
20<\/td>\nWard, Jimmie<\/td>\nFS\/CB<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
98<\/td>\nBlair III, Ronald<\/td>\nLEO\/DT<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
24<\/td>\nWilliams, K’Waun<\/td>\nCB<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
9<\/td>\nGould, Robbie<\/td>\nPK<\/td>\n2022<\/td>\n$4,750,000 <\/td>\n<\/tr>\n
31<\/td>\nMostert, Raheem<\/td>\nRB<\/td>\n2024<\/td>\n$4,000,000 <\/td>\n<\/tr>\n
4<\/td>\nMullens, Nick<\/td>\nQB<\/td>\n2024<\/td>\n$4,000,000 <\/td>\n<\/tr>\n
93<\/td>\nJones, D.J.<\/td>\nNT<\/td>\n2024<\/td>\n$3,000,000 <\/td>\n<\/tr>\n
68<\/td>\nPerson, Mike<\/td>\nRG<\/td>\n2024<\/td>\n$2,750,000 <\/td>\n<\/tr>\n
41<\/td>\nMoseley, Emmanuel<\/td>\nCB<\/td>\n2025<\/td>\n$2,500,000 <\/td>\n<\/tr>\n
60<\/td>\nBrunskill, Daniel<\/td>\nLG<\/td>\n2024<\/td>\n$2,500,000 <\/td>\n<\/tr>\n
19<\/td>\nSamuel, Deebo<\/td>\nWR<\/td>\n2022<\/td>\n$2,449,159 <\/td>\n<\/tr>\n
14<\/td>\nHurd, Jalen<\/td>\nWR\/TE<\/td>\n2022<\/td>\n$1,361,717 <\/td>\n<\/tr>\n
86<\/td>\nNelson, Kyle<\/td>\nLS\/TE<\/td>\n2022<\/td>\n$1,140,000 <\/td>\n<\/tr>\n
6<\/td>\nWishnowsky, Mitch<\/td>\nP<\/td>\n2022<\/td>\n$956,018 <\/td>\n<\/tr>\n
30<\/td>\nWilson Jr., Jeff<\/td>\nRB<\/td>\n2022<\/td>\n$860,000 <\/td>\n<\/tr>\n
82<\/td>\nDwelley, Ross<\/td>\nTE<\/td>\n2022<\/td>\n$860,000 <\/td>\n<\/tr>\n
57<\/td>\nGreenlaw, Dre<\/td>\nSLB<\/td>\n2022<\/td>\n$845,429 <\/td>\n<\/tr>\n
67<\/td>\nSkule, Justin<\/td>\nRT\/LT<\/td>\n2022<\/td>\n$809,887 <\/td>\n<\/tr>\n
35<\/td>\nHarris Jr., Tim<\/td>\nCB<\/td>\n2022<\/td>\n$804,577 <\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n
Total<\/td>\n <\/td>\n <\/td>\n$219,748,795<\/td>\n<\/tr>\n
Dead<\/td>\n <\/td>\n <\/td>\n$13,570,000<\/td>\n<\/tr>\n
Total and Dead<\/td>\n <\/td>\n <\/td>\n$233,318,795<\/td>\n<\/tr>\n
2022 Cap<\/td>\n <\/td>\n <\/td>\n$220,000,000<\/td>\n<\/tr>\n
Cap Space<\/td>\n <\/td>\n <\/td>\n$5,828,729<\/td>\n<\/tr>\n
2021 Carryover<\/td>\n <\/td>\n <\/td>\n$19,147,524<\/td>\n<\/tr>\n
Players under contract<\/td>\n <\/td>\n <\/td>\n34 Players<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n
Dead Money<\/td>\n <\/td>\n <\/td>\nAmount<\/td>\n<\/tr>\n
Joe Staley<\/td>\n <\/td>\n <\/td>\n$13,570,000 <\/td>\n<\/tr>\n
 <\/td>\n <\/td>\n <\/td>\n <\/td>\n<\/tr>\n
Total<\/td>\n <\/td>\n <\/td>\n$13,570,000 <\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n

2023 Cap Table:<\/h1>\n

<\/p>\n\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n
#<\/td>\nName <\/td>\nPos. <\/td>\nSigned <\/td>\n2023 Cap Number<\/td>\n<\/tr>\n
10<\/td>\nGaroppolo, Jimmy<\/td>\nQB<\/td>\n2026<\/td>\n$27,500,000 <\/td>\n<\/tr>\n
99<\/td>\nBuckner, DeForest<\/td>\nDT<\/td>\n2025<\/td>\n$20,000,000 <\/td>\n<\/tr>\n
97<\/td>\nBosa, Nick<\/td>\nDE\/LEO<\/td>\n2028<\/td>\n$20,000,000 <\/td>\n<\/tr>\n
91<\/td>\nArmstead, Arik<\/td>\nDE\/DT<\/td>\n2025<\/td>\n$15,000,000 <\/td>\n<\/tr>\n
55<\/td>\nFord, Dee<\/td>\nLEO<\/td>\n2023<\/td>\n$14,963,000 <\/td>\n<\/tr>\n
69<\/td>\nMcGlinchey, Mike<\/td>\nRT<\/td>\n2027<\/td>\n$14,500,000 <\/td>\n<\/tr>\n
85<\/td>\nKittle, George<\/td>\nTE<\/td>\n2025<\/td>\n$14,000,000 <\/td>\n<\/tr>\n
54<\/td>\nWarner, Fred<\/td>\nMLB<\/td>\n2027<\/td>\n$13,500,000 <\/td>\n<\/tr>\n
56<\/td>\nAlexander, Kwon<\/td>\nWLB<\/td>\n2026<\/td>\n$13,500,000 <\/td>\n<\/tr>\n
58<\/td>\nRichburg, Weston<\/td>\nC<\/td>\n2026<\/td>\n$9,500,000 <\/td>\n<\/tr>\n
25<\/td>\nSherman, Richard<\/td>\nCB<\/td>\n2023<\/td>\n$9,050,000 <\/td>\n<\/tr>\n
23<\/td>\nWitherspoon, Ahkello<\/td>\nCB<\/td>\n2025<\/td>\n$7,000,000 <\/td>\n<\/tr>\n
29<\/td>\nTartt, Jaquiski<\/td>\nSS<\/td>\n2023<\/td>\n$6,500,000 <\/td>\n<\/tr>\n
17<\/td>\nSanders, Emmanuel<\/td>\nWR<\/td>\n2023<\/td>\n$6,000,000 <\/td>\n<\/tr>\n
75<\/td>\nTomlinson, Laken<\/td>\nLG<\/td>\n2024<\/td>\n$5,500,000 <\/td>\n<\/tr>\n
44<\/td>\nJuszczyk, Kyle<\/td>\nFB<\/td>\n2024<\/td>\n$5,250,000 <\/td>\n<\/tr>\n
98<\/td>\nBlair III, Ronald<\/td>\nLEO\/DT<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
24<\/td>\nWilliams, K’Waun<\/td>\nCB<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
20<\/td>\nWard, Jimmie<\/td>\nFS\/CB<\/td>\n2023<\/td>\n$5,000,000 <\/td>\n<\/tr>\n
31<\/td>\nMostert, Raheem<\/td>\nRB<\/td>\n2024<\/td>\n$4,000,000 <\/td>\n<\/tr>\n
4<\/td>\nMullens, Nick<\/td>\nQB<\/td>\n2024<\/td>\n$4,000,000 <\/td>\n<\/tr>\n
93<\/td>\nJones, D.J.<\/td>\nNT<\/td>\n2024<\/td>\n$3,000,000 <\/td>\n<\/tr>\n
68<\/td>\nPerson, Mike<\/td>\nRG<\/td>\n2024<\/td>\n$2,750,000 <\/td>\n<\/tr>\n
60<\/td>\nBrunskill, Daniel<\/td>\nLG<\/td>\n2024<\/td>\n$2,500,000 <\/td>\n<\/tr>\n
41<\/td>\nMoseley, Emmanuel<\/td>\nCB<\/td>\n2025<\/td>\n$2,500,000 <\/td>\n<\/tr>\n
30<\/td>\nWilson Jr., Jeff<\/td>\nRB<\/td>\n2023<\/td>\n$885,000 <\/td>\n<\/tr>\n
82<\/td>\nDwelley, Ross<\/td>\nTE<\/td>\n2023<\/td>\n$885,000 <\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n\n\n\n\n\n\n<\/colgroup>\n\n\n\n\n\n\n\n\n
Total<\/td>\n <\/td>\n <\/td>\n$237,283,000<\/td>\n<\/tr>\n
Dead<\/td>\n <\/td>\n <\/td>\n$0<\/td>\n<\/tr>\n
Total and Dead<\/td>\n <\/td>\n <\/td>\n$237,283,000<\/td>\n<\/tr>\n
2023 Cap<\/td>\n <\/td>\n <\/td>\n$230,000,000<\/td>\n<\/tr>\n
Cap Space<\/td>\n <\/td>\n <\/td>\n-$1,454,271<\/td>\n<\/tr>\n
2022 Carryover<\/td>\n <\/td>\n <\/td>\n$5,828,729<\/td>\n<\/tr>\n
Players under contract<\/td>\n <\/td>\n <\/td>\n27 Players<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n\n\n

A note on 2020, if the 49ers were to extend the contracts of DeForest Buckner, Kyle Juszyzck, Jaquiski Tartt, and Richard Sherman, they could potentially save up to $3 million each, which would be an additional $12 million in cap room to carryover into 2021.<\/p>\n\n\n\n

The 49ers could also do the same in 2022 with Weston Richburg, who will be worthy of a new contract.<\/p>\n","protected":false},"excerpt":{"rendered":"

With the 2019 NFL season coming to a close, and the 49ers officially heading back…<\/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-248","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-analysis","category-roster","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":129,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/248","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=248"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/248\/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=248"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=248"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=248"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}