{"id":7691,"date":"2022-03-06T14:53:11","date_gmt":"2022-03-06T18:53:11","guid":{"rendered":"https:\/\/49erscap.com\/?p=7691"},"modified":"2022-03-06T14:53:11","modified_gmt":"2022-03-06T18:53:11","slug":"my-4th-alternate-49ers-2022-mock-offseason-plan","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2022\/03\/06\/my-4th-alternate-49ers-2022-mock-offseason-plan\/","title":{"rendered":"My 4th\/Alternate 49ers 2022 Mock Offseason Plan"},"content":{"rendered":"

This past Friday I went over the 49ers 2022 salary cap situation<\/a>, along with my 3rd<\/sup> mock offseason, but today I want to do a different mock offseason, with some differences.<\/p>\n

I currently have the 49ers re-signing the following players.<\/p>\n

RB Raheem Mostert \u2013 1-year deal, worth up to $5 million with incentives, with a $1,764,706 2022 cap number
\nRB Trenton Cannon \u2013 1-year deal, worth $1.035 million, but only $895,000 counts against the cap.
\nWR Trent Sherfield \u2013 1-year deal, worth $1.035 million, but only $895,000 counts against the cap.
\nC Jake Brendel \u2013 1-year deal, worth $1.035 million, but only $895,000 counts against the cap.
\nLG Laken Tomlinson \u2013 5-year deal, worth $50 million, averaging $10 million a year, with $21.345 million in guaranteed money, and a $2.965 million 2022 cap number.
\nRT Tom Compton \u2013 1-year deal, worth $1,272,500, with a $152,500 signing bonus, and a $1,047,500 2022 cap number.
\nDE Arden Key \u2013 4-year deal, worth $16 million, averaging $4 million a year, with $6.5 million in guaranteed money, and a $1.285 million 2022 cap number.
\nDE Jordan Willis \u2013 2-year deal, worth $4 million, averaging $2 million a year, with $1.535 million in guaranteed money, and a $1,443,824 2022 cap number.
\nNT D.J. Jones \u2013 5-year deal, worth $30 million, averaging $6 million a year, with $10 million in guaranteed money, and a $2.5 million 2022 cap number.
\nSLB Azeez Al-Shaair \u2013 3-year deal, worth $10.5 million, averaging $3.5 million a year, with $4.465 million guaranteed, and a $1,298,333 2022 cap number.
\nCB Jason Verrett \u2013 1-year deal, worth up to $5 million, with a $1,764,706 2022 cap number
\nCB K\u2019Waun Williams \u2013 3-year deal, worth $10.5 million, averaging $3.5 million a year, with $6.71 million in guaranteed money, and a $2,455,882 2022 cap number.
\nSS Jaquiski Tartt \u2013 1-year deal, worth $2,522,500, with a $152,500 signing bonus, and a $1,272,500 2022 cap number.<\/p>\n

Next were my free agent signings from other teams.<\/p>\n

QB Tyrod Taylor \u2013 1-year deal, worth up to $10 million with incentives, and a $5 million 2022 cap number.
\nRB\/WR Cordarrelle Patterson \u2013 3-year deal, worth $18 million, averaging $6 million a year, with $9.21 million in guaranteed money, and a $4,485,294 2022 cap number.
\nCB Levi Wallace \u2013 5-year deal, worth $40 million, averaging $8 million a year, with $25 million in guaranteed money, and a $2.685 million 2022 cap number.<\/p>\n

And finally, my extensions.<\/p>\n

WR Deebo Samuel \u2013 5-year deal, worth $102.5 million, averaging $20.5 million a year, with $58.615 million in guaranteed money, and a $4,919,519 2022 cap number.
\nDE Nick Bosa \u2013 5-year deal, worth $152.5 million, averaging $30.5 million a year, with $100 million in guaranteed money, and a $12,500,339 2022 cap number.
\nWLB Dre Greenlaw \u2013 4-year deal, worth $14 million, averaging $3.5 million a year, with $5 million in guaranteed money, and a $1,245,429 2022 cap number.
\nFS Jimmie Ward \u2013 4-year deal, worth $45 million, averaging $11.25 million a year, with $15.065 million in guaranteed money, and a $6,711,588 2022 cap number.<\/p>\n

I also have the 49ers restructuring Arik Armstead\u2019s contract to get the team under the salary cap, as I have them projected to be at least $6.842 million over the cap after tendering their 5 ERFAs(JaMycal Hasty, Jauan Jennings, Colton McKivitz, Kevin Givens, & Demetrius Flannigan-Fowles), and with my 3 RFA(Daniel Brunskill, Kentavius Street, & Azeez Al-Shaair) re-signings, they\u2019d be $8.555 million over the 2022 salary cap.<\/p>\n

I also have the 49ers getting Samson Ebukam taking a pay cut, from $5.9 million, to $1.035 million, savings $4.865 million, which would give the team $6,733,383 in salary cap room before they trade Jimmy Garoppolo, which I do believe will happen shortly after the beginning of the new league year on March 16th, which would give the 49ers $32,383,383 in salary cap room to begin free agency, with 50 players signed.<\/p>\n

Now, I must mention that this mock offseason plan(s) I\u2019ve done aren\u2019t what I think the 49ers will do, but more of what I\u2019d do if I were the 49ers.<\/p>\n

So, first up would be the team\u2019s UFAs, with them re-signing the following in this different mock offseason plan.<\/p>\n

RB Raheem Mostert \u2013 1-year deal, worth up to $5 million with incentives, with a $1,764,706 2022 cap number
\nRB Trenton Cannon \u2013 1-year deal, worth $1.035 million, but only $895,000 counts against the cap.
\nWR Trent Sherfield \u2013 1-year deal, worth $1.035 million, but only $895,000 counts against the cap.
\nC Jake Brendel \u2013 1-year deal, worth $1.035 million, but only $895,000 counts against the cap.
\nLG Laken Tomlinson \u2013 5-year deal, worth $50 million, averaging $10 million a year, with $21.345 million in guaranteed money, and a $2.965 million 2022 cap number.
\nRT Tom Compton \u2013 1-year deal, worth $1,272,500, with a $152,500 signing bonus, and a $1,047,500 2022 cap number.
\nDE Arden Key \u2013 4-year deal, worth $16 million, averaging $4 million a year, with $6.5 million in guaranteed money, and a $1.285 million 2022 cap number.
\nDE Jordan Willis \u2013 2-year deal, worth $4 million, averaging $2 million a year, with $1.535 million in guaranteed money, and a $1,443,824 2022 cap number.
\nNT D.J. Jones \u2013 5-year deal, worth $45 million, averaging $9 million a year, with $18 million in guaranteed money, and a $2.5 million 2022 cap number.
\nCB Jason Verrett \u2013 1-year deal, worth up to $5 million, with a $1,764,706 2022 cap number
\nCB K\u2019Waun Williams \u2013 1-year deal, worth up to $5 million, with a $2,455,882 2022 cap number.
\nSS Jaquiski Tartt \u2013 1-year deal, worth $2,522,500, with a $152,500 signing bonus, and a $1,272,500 2022 cap number.<\/p>\n

Extensions wise, I wouldn\u2019t change anything.<\/p>\n

WR Deebo Samuel \u2013 5-year deal, worth $102.5 million, averaging $20.5 million a year, with $58.615 million in guaranteed money, and a $4,919,519 2022 cap number.
\nDE Nick Bosa \u2013 5-year deal, worth $152.5 million, averaging $30.5 million a year, with $100 million in guaranteed money, and a $12,500,339 2022 cap number.
\nWLB Dre Greenlaw \u2013 4-year deal, worth $14 million, averaging $3.5 million a year, with $5 million in guaranteed money, and a $1,245,429 2022 cap number.
\nFS Jimmie Ward \u2013 4-year deal, worth $45 million, averaging $11.25 million a year, with $15.065 million in guaranteed money, and a $6,711,588 2022 cap number.<\/p>\n

As for outside free agents, I would change some of them.<\/p>\n

I\u2019d still sign Tyrod Taylor to a 1-year deal, worth up to $10 million, with a $5 million 2022 cap number, fully guaranteed, with $5 million in incentives for play time, yards, touchdowns, etc\u2026<\/p>\n

Next, I would sign Carolina Panthers\u2019 cornerback Stephon Gilmore to a 3-year deal, worth $30 million in base value, $42 million with incentives, averaging $10 million a year base wise, $14 million if he achieves all of the incentives, with $15.12 million guaranteed, $10.12 million being fully guaranteed.<\/p>\n

I would give Gilmore a $6 million signing bonus, along with yearly $500,000 per game roster bonuses, and yearly $100,000 workout bonuses, along with 2022\u2019s base salary being fully guaranteed, along with $3 million of his 2023 base salary being fully guaranteed, with the remaining $5 million being guaranteed for injury, and fully on April 1, 2023.<\/p>\n

His contract breakdown is below.<\/p>\n

2022- $3.72 million ($1.12 million base salary, $2 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
\n2023- $7.6 million ($5 million base salary, $2 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)
\n2024- $13.08 million ($ million base salary, $2 million prorated, $500,000 per game roster bonus, & $100,000 workout bonus)<\/p>\n

Gilmore\u2019s incentives would be similar to what Richard Sherman got, $2 million for All-Pro, $1 million for making the Pro Bowl, and $1 million for playing 90% of the 49ers defensive snaps.<\/p>\n

Next up, I would sign Chicago Bears\u2019 wide receiver\/returner Jakeem Grant to a 2-year deal, worth $5 million, averaging $2.5 million a year, with a $2.035 million guaranteed, all fully guaranteed.<\/p>\n

His guarantees would be a $1 million signing bonus, & his 2022 base salary being fully guaranteed.<\/p>\n

His contract breakdown is below.<\/p>\n

2022- $1.885 million ($1.035 million base salary, $500,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)
\n2023- $3.115 million ($2.265 million base salary, $500,000 prorated, $250,000 per game roster bonus, & $100,000 workout bonus)<\/p>\n

So, the 49ers as of now would have $19,423,763 in 2022 salary cap room, based on the top 51 rule, but only $968,763 when counting every player on the roster.<\/p>\n

Here\u2019s my current 2022 mock draft for the 49ers.<\/p>\n

RD 2(#61) \u2013 CB Kaiir Elam, Florida
\nRD 3(#93) \u2013 EDGE DeAngelo Malone, Western Kentucky
\nRD 3(#102) \u2013 WR Christian Watson, North Dakota State
\nRD 4(#133) \u2013 C Alec Lindstrom, Boston College
\nRD 5(#172) \u2013 TE Daniel Bellinger, San Diego State
\nRD 6(#186) \u2013 CB Akayleb Evans, Missouri
\nRD 7(#252) \u2013 LG Harry Miller, Ohio State
\nRD 7(#255) \u2013 WLB Mike Rose, Iowa State
\nRD 7(#262) \u2013 SLB Merlin Robertson, Arizona State<\/p>\n

My 2022 53-Man Roster:<\/strong><\/p>\n

OFFENSE:<\/strong><\/p>\n

QB(2): 5 Trey Lance(2024), & 2 Tyrod Taylor(2022)
\nRB(4): 25 Elijah Mitchell(2024), 31 Raheem Mostert(2022), 28 Trey Sermon(2024), & 23 JaMycal Hasty(2022)
\nFB(1): 44 Kyle Juszcyzk(2025)
\nWR(6): 19 Deebo Samuel(2027), 11 Brandon Aiyuk(2023), 15 Jauan Jennings(2022), 13 Christian Watson(2025), 17 Jakeem Grant(2023), & 81 Trent Sherfield(2022)
\nTE(3): 85 George Kittle(2025), 89 Charlie Woerner(2023), & 88 Daniel Bellinger(2025)
\nC(2): 50 Alex Mack(2023), & 62 Alec Lindstrom(2025)
\nLG(2): 75 Laken Tomlinson(2026), & 68 Colton McKivitz(2022)
\nRG(2): 65 Aaron Banks(2024), & 60 Daniel Brunskill(2022)
\nLT(2): 71 Trent Williams(2026), & 76 Jaylon Moore(2024)
\nRT(1): 66 Tom Compton(2022) [69 Mike McGlinchey(2022-PUP)]<\/p>\n

DEFENSE:<\/strong><\/p>\n

DE(6): 97 Nick Bosa(2027), 56 Samson Ebukam(2022), 98 Arden Key(2025), 94 Jordan Willis(2023), 92 Charles Omenihu(2022), & 95 DeAngelo Malone(2025)
\nDT(3): 91 Arik Armstead(2024), 99 Javon Kinlaw(2023), & 90 Kevin Givens(2022)
\nNT(1): 93 D.J. Jones(2026)
\nWLB(2): 57 Dre Greenlaw(2026), & 53 Mike Rose(2025)
\nMLB(1): 54 Fred Warner(2026)
\nSLB(2): 51 Azeez Al-Shaair(2024), & 58 Merlin Robertson(2025)
\nCB(6): 27 Stephon Gilmore(2024), 4 Emmanuel Moseley(2022), 24 K\u2019Waun Williams(2022), 20 Ambry Thomas(2024), 38 Deommodore Lenoir(2024), 35 Kaiir Elam(2025), & [2 Jason Verrett(2022-PUP)]
\nFS(2): 1 Jimmie Ward(2026), & 33 Tarvarius Moore(2022)
\nSS(2): 3 Jaquiski Tartt(2022), & 29 Talanoa Hufanga(2024)<\/p>\n

SPECIAL TEAMS:<\/strong><\/p>\n

PK(1): 9 Robbie Gould(2022)
\nP(1): 18 Mitch Wishnowsky(2022)
\nLS(1): 46 Taybor Pepper(2022)<\/p>\n

I would have, as of now, Mike McGlinchey, & Jason Verrett on reserve\/PUP to begin the season, while left guard Harry Miller, & cornerback Akalyeb Evans would be on the team\u2019s practice squad.<\/p>\n

With this roster, the 49ers would have $180,092,789 in committed salaries for the active players, $16,222,609 in dead money, for a total cap commitment of $196,315,398, giving the 49ers $17,058,763 in salary cap room, and with their practice squad, which would cost $2,902,500, they\u2019d have $14,156,263 in salary cap room for 2022.<\/p>\n

When we look at 2023-2026, the 49ers would have the following.<\/p>\n

2023- $21,305,712 ($10,805,712 top 51), with 37 players signed, on a $225 million cap.
\n2024- $31,925,341 ($16,025,341 top 51), with 31 players signed, on a $256 million cap.
\n2025- $73,211,170 ($47,171,170 top 51), with 20 players signed, on a $280 million cap.
\n2026- $127,849,500 ($89,794,500 top 51), with 8 players signed, on a $300 million cap.<\/p>\n

So, as I said before, the 49ers would still be able to extend Brandon Aiyuk, while having the likes of Deebo Samuel, George Kittle, Trent Williams, Nick Bosa, Arik Armstead, Fred Warner, & Jimmie Ward all signed to big money deals, along with Laken Tomlinson, & D.J. Jones signed too long term deals, while adding much needed help at cornerback with Stephon Gilmore.<\/p>\n

And, with all of this said, I thank everyone for reading this article, as always you can follow me on Twitter\u00a0@49erscap<\/a>, or leave a comment below, and I\u2019ll get back to you.<\/p>\n","protected":false},"excerpt":{"rendered":"

This past Friday I went over the 49ers 2022 salary cap situation, along with my…<\/p>\n","protected":false},"author":1,"featured_media":6889,"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":[4,109,106,6,3,2],"tags":[],"class_list":["post-7691","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-exclusive","category-free-agency","category-nfl-draft","category-prediction","category-roster","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":135,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/7691","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=7691"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/7691\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media\/6889"}],"wp:attachment":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media?parent=7691"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=7691"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=7691"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}