Originally posted by NCommand:
2020 In-house off season plan before free agency/draft:
Current Salary Cap Space: $11.58M
Remaining Salary Cap Space Needed: $36M (includes -$11.58M and Kittle/Buckner extension differences in 2020 APY and outlined deals below; does not include rookie cap pool)
Per AB (Jason Hurley) at 49erscap , we could save $36M with contract restructures:
The 49ers will likely look into restructures, namely Jimmy Garoppolo, Joe Staley, and Dee Ford. They'd save over $19 million with a Garoppolo restructure, over $10 million with a Ford restructure, and over $7 million with a Staley restructure.49ers Salary Cap: A look at cap space going into the off season
Team Gains: 2/15/2020
CB Quinten Rollins - Signed to a 1-year deal
CB Jordan Holland - Signed to a 3-year deal
LB Joey Alfieri, OL Kofi Amichia, S Chris Edwards, LB Demetrius Flannigan-Fowles, DL Willie Henry Jr., S Derrick Kindred, CB Jermaine Kelly, ER Jonathan Kongbo, G Ross Reynolds, DL Ray Smith, CB Teez Tabor, S Jacob Thieneman, WR Chris Thompson & T Leonard Wester - Signed to a 1-year deal
C Jake Brendel - Signed to a 1-year deal
ER Alex Barrett & G Jaryd Jones-Smith - Signed to a 1-year deal
Released/Traded or Restructured Candidates:
Jimmy Garoppolo (Restructure) - $26.6M cap for 2020 / per AB, could free up [$19M]
Richard Sherman (Restructure/Release) - $1M cap / $12.9M savings. Convert base salary into bonus money [$11.9M]
Dee Ford (Restructure/Release) - $6.4M cap / $9.7M savings if cut / per AB, could free up [$10M]
Joe Staley (Restructure) - $11.75M cap for 2020 / per AB, could free up [$7M]
Tevin Coleman (Restructure/Release) - $0 cap/ $4.9M savings. Convert base salary into bonus money [$4.9M]
Kyle Juszczyk (Restructure) - $1.25M cap / $5.5M savings. Convert base salary into bonus money [$4.25M]
Solomon Thomas (Trade) - $8.9M cap / $0 savings [$4M]
Jaquiski Tartt (Extend/Release) - $1.5M cap / $4.9M savings. Convert base salary into bonus money [$3.4M]
Mike Person (Release) - $0 cap/ $2.5M savings [$2.5M]
Marquise Goodwin (Release) - $1.2M cap / $3.6M savings [$2.4M]
Ahkello Witherspoon (Release) - $243K cap / $2.1M savings [$1.86M]
Mark Nzeocha (Release) - $0 cap/ $1.5M savings [$1.5M]
C.J. BeatHard (Trade/Release) - $176K cap / $946K savings [$770K]
Jerick McKinnon (Restructure) - $4M cap/ $4.5M savings [$500K]
Total Possible Cap Savings (Release/Trade/Restructure): [$74M]
----------------------------------------------------------------------------------------
Unrestricted FAs:
DE Arik Armstead - Offer 4-year, $14.5M deal (currently, $9M; this would be 9th highest behind Everson Griffen on the 4-3 DE's salaries). It would be roughly $18M for the Non-Exclusive tag and $21M for the Exclusive tag. The numbers suggest we just won't be able to afford him though without some serious restructuring and releases.
C Ben Garland - Offer 2-year, $3M deal (currently, $805K)
TE Levine Toilolo - Offer 2-year, $2M deal (currently, $735K)
DE Damontre Moore - Offer 2-year, $2M deal (currently, $235K)
DE Ronald Blair III - Offer 2-year, $5M deal (currently, $787K)
OT Shon Coleman - Test free agency first
WR Emmanuel Sanders - Test free agency first (Expected to sign an $8-9M contract)
FS Jimmie Ward - Test free agency first (Expected to sign an $8-9M contract)
NT Sheldon Day - Do not resign
SS Antone Exum Jr. - Do not resign
Total APY: $20.5M
Restricted FA's: $2.1M
Kendrick Bourne - Original-Round Tender; Resign, 2-year, $5M deal
Matt Breida - Original-Round Tender; $2.1M
Elijah Lee - Original-Round Tender; $735K
Total APY: $5.3M
Exclusive Rights FA's:
First-Round Tenders - Valued at $5M
Second-Round Tenders - Valued at $3.5M
Original-Round & Low-Level Tenders - Valued at $2.3M
QB Nick Mullens - Original-Round Tender; Open for trade talks
CB Emmanuel Moseley - Original-Round Tender; Consider resigning long-term
OG Daniel Brunskill - Original-Round Tender; Consider resigning long-term
TE Ross Dwelley - Original-Round Tender; Consider resigning long-term
OG Andrew Lauderdale - Original-Round Tender
RB Jeff Wilson Jr. - Let the market play out; bring back later if needed
Total APY: $9.2M
Exclusive Rights FA's: Already Resigned
WR Chris Thompson
OG Ross Reynolds
OG Kofi Amichia
OT Jaryd Jones-Smith
DE Alex Barrett
DT Ray Smith
SLB Demtrius Flannigan-Fowles
LB Joey Alfieri
CB Jermaine Kelly Jr.
CB Teez Tabor
S Jacob Thieneman
Priority Targets for Extensions:
TE George Kittle - Offer 4-year, $12M APY deal (currently scheduled to make $2.2M in 2020. Highest paid TE by $2M)
3T DeForest Buckner - Offer 4-year, $16M APY deal (currently scheduled to make $14.3M in 2020. 3rd highest behind Grady Jarrett for 4-3 DT's)
Total APY: $12.5
Total 2020 Contracts APY: $47.5M
Tough decisions ahead...()
53-man Roster:
Offensive Personnel: --- 34
QB: Jimmy Garoppolo; Nick Mullens & C.J. BeatHard (we need to get BeatHard's contract off the books and certainly need to restructure Garoppolo's contract)
RB: Raheem Mostert; Tevin Coleman, Matt Breida, Jeff Wilson Jr. & Jerick McKinnon (McKinnon needs to rework his deal down, Coleman & Wilson should be gone)
FB: Kyle Juszczyk
TE/F: George Kittle; Ross Dwelley, Jalen Hurd & Daniel Helm (only room for 3 here this year)
XWR: Marquise Goodwin; Chris Thompson (need to cut Goodwin)
SWR: Kendrick Bourne; Trent Taylor & Richie James Jr. (might need to move on from James)
ZWR/F: Deebo Samuel; Dante Pettis (might need to move on from Pettis' contract)
LT: Joe Staley; Justin Skule (consider restructuring Staley's contract?)
LG: Laken Tomlinson; Ross Reynolds
C: Weston Richburg; Jake Brendel (already restructured Richburg)
RG: Mike Person; Daniel Brunskill, Kofi Amichia & Jaryd Jones-Smith
RT: Mike McGlinchey; Leonard Wester
Defensive Personnel: --- 37
LDE/W9: Dee Ford; Anthony Zettel & Alex Barrett (Ford's contract may need restructuring; rip cord?)
2i: D.J. Jones; Solomon Thomas, Kentavius Street & Kevin Givens (Thomas' contract is killing us)
3T: DeForest Buckner; Jullian Taylor, Willie Henry Jr. & Ray Smith
RDE/W9: Nick Bosa; Jonathan Kongbo
SAM: Kwon Alexander; Azeez Al-Shaair & Mark Nzeocha (already restructured Alexander's contract)
MIKE: Fred Warner; Elijah Lee & Joey Alfieri
WILL: Dre Greenlaw; Demetrius Flannigan-Fowles
RCB: Emmanuel Moseley; Ahkello Witherspoon & Tim Harris
SCB: K'Waun Williams; D.J. Reed & Jordan Holland
LCB: Richard Sherman; Quinten Rollins & Teez Tabor (consider restructuring Sherman's contract)
FS: Tarvarius Moore; Derrick Kindred & Jacob Thieneman
SS: Jaquiski Tartt; Marcell Harris, Chris Edwards & Jermaine Kelly Jr.
Special Teams: --- 3
LS: Kyle Nelson
PK: Robbie Gould
P: Mitch Wishnowsky
Team Needs: LEO (Speed), IOL (C & RG), XWR (Speed), RCB, FS, LT (Future), TE2, SWR, ST (Returner)
Looks good except Holland and Rollins were 2019 signings.
As for reserve/future deals, most got 2 yr deals, only Kongbo got a 3yr deal, all minimum deals. Willie Henry Jr. got a 1yr $770K deal wth $35K in bonus money.
Leonard Wester, Teez Tabor, Derrick KIndred, Jake Brendel are the only reserve.future deals to get 1yr deals besides Henry.