Imgur: The magic of the Internet
I can't get the image to show up here, just click that link.
[ Edited by AB81Rules on Nov 29, 2020 at 12:55 PM ]
There are 246 users in the forums
New Article I posted where I take a look at the 49ers 2021 cap situation
Nov 29, 2020 at 12:54 PM
- AB81Rules
- Veteran
- Posts: 33,126
FYI, a image from OTC, forget the first number, it's the effective cap room that matters, that's with 51 players signed, not a lot of cap room to go around in 2021 if the cap is $176M as OTC has it.
Imgur: The magic of the Internet
I can't get the image to show up here, just click that link.
Imgur: The magic of the Internet
I can't get the image to show up here, just click that link.
Dec 13, 2020 at 9:54 AM
- AB81Rules
- Veteran
- Posts: 33,126
Updated my offseason plan page, 2021 Offseason Plan (49erscap.com)
Key Re-Signings:
QB Nick Mullens on 1yr $2.914M or $3.259M 2nd-Round RFA Tender
RB Jeff Wilson Jr. on 1yr $2.914M or $3.259M 2nd-Round RFA Tender
FB Kyle Juszcyzk on 5yr deal worth $5.25M a yr
WR Kendrick Bourne on a 2yr deal worth $2.5M a yr
TE Jordan Reed to a 1yr deal worth $850K
TE Ross Dwelley to a 1yr $920K
C Ben Garland to a 1yr $2M deal
RG Daniel Brunskill to a 1yr $850K ERFA Tender
LT Trent Williams to a 5yr deal worth $18M a yr
DE Kerry Hyder Jr. to a 3yr deal worth $8M a yr
DE Ronald Blair III to a 1yr deal worth $2M
CB K'Waun Williams to a 5yr deal worth $8M a yr
CB Jason Verrett to a 3yr deal worth $4M a yr
CB Emmanuel Moseley to a 1yr $2.914M or $3.259M 2nd-Round RFA Tender
SS Marcell Harris to a 1yr $1.907M or $2.133M Original Round RFA Tender
SS Jonathan Cyprien to a 1yr $850K deal
LS Taybor Pepper to a 1yr $920K
I'd also tender the following
RB Austin Walter 1yr $780K
WR River Cracraft 1yr $850K
CB Ken Webster 1yr $850K
SS Kai Nacua 1yr $850K
Reserve/Future deals:
FB Josh Hokit
WR Jauan Jennings
WR Kevin White
WR Shawn Poindexter
TE Chase Harrell
TE Daniel Helm
RG Dakoda Shepley
DT Willie Henry Jr.
NT Darrion Daniels
NT Josiah Coatney
SLB Jonas Griffith
CB Tim Harris Jr.
CB Parnell Motley
FS Jared Mayden
SS Chris Edwards
Extensions:
RB Raheem Mostert 5yr $5M a yr
MLB Fred Warner 5yr $18M a yr
Restructures/Pay Cuts:
QB Jimmy Garoppolo redo $18.42M saved
C Weston Richburg pay cut $5M saved
DE Dee Ford pay cut $8M saved
DE Arik Armstead redo $4.528M saved
FS Jimmie Ward redo $5.86M saved
Before factoring potential draft picks, but also including projected carryover & credits, I have the 49ers at $7,672,543 under the 2021 cap if it's $175M, or $15,797,543 if the cap is $195M, also you'll notice different numbers for Mullens, Wilson, Moseley & Harris, it's due to what the cap will be.
Ideal 2021 Roster:
OFFENSE:
QB(2): 10 Jimmy Garoppolo(2022)/ Nick Mullens(2021)
RB(3): Raheem Mostert(2026)/ 30 Jeff Wilson Jr.(2021)/ 38 JaMycal Hasty(2021)
FB(1): 44 Kyle Juszcyzk(2025)
WR(6): 19 Deebo Samuel(2022)/ 11 Brandon Aiyuk(2023)/ 84 Kendrick Bourne(2022)/ 14 Jalen Hurd(2022)/ Two of these players, 13 Richie James Jr.(2021), 14 Kevin White(2021), 17 Jauan Jennings(2022), or Rookie Draft Pick(2024)
TE(4): 85 George Kittle(2025)/ 81 Jordan Reed(2021)/ 82 Ross Dwelley(2021)/ 89 Charlie Woerner(2023)
C(2): 58 Weston Richburg(2022)/ 63 Ben Garland(2021)
OG(4): 75 Laken Tomlinson(2021)/ 60 Daniel Brunskill(2021)/ 68 Colton McKivitz(2023)/ 1 of these players, 61 Dakoda Shepley(2022), Veteran or Rookie Draft Pick C/OG(2024)
OT(3): 71 Trent Williams(2025)/ 69 Mike McGlinchey(2022)/ either 67 Justin Skule(2022), 78 Shon Coleman(2021), or Rookie(2024)
DEFENSE:
DE(6): 97 Nick Bosa(2022)/ 91 Arik Armstead(2024)/ 55 Dee Ford(2023)/ 92 Kerry Hyder Jr.(2023)/ 98 Ronald Blair III(2021)/ Rookie Draft Pick(2024)
DT(3): 99 Javon Kinlaw(2023)/ 95 Kentavius Street(2021)/ Rookie Draft Pick(2024)
NT(1): 90 Kevin Givens(2021)
LB(5): 54 Fred Warner(2026)/ 57 Dre Greenlaw(2022)/ Three of the following, 53 Mark Nzeocha(2021), 51 Azeez Al-Shaair(2021), 45 Demetrius Flannigan-Fowles(2021), 59 Joe Walker(2021), or Rookie Draft Pick(2024)
CB(5): 22 Jason Verrett(2023)/ 41 Emmanuel Moseley(2021)/ 24 K'Waun Williams(2025)/ Rookie Draft Pick(2024)/ either 35 Tim Harris Jr.(2022) or 49 Parnell Motley(2022)
FS(2): 20 Jimmie Ward(2022)/ 33 Tarvarius Moore(2021)
SS(2): 36 Marcell Harris(2021)/ 32 Johnathan Cyprien(2021)
SPECIAL TEAMS:
PK(1): 9 Robbie Gould(2022)
P(1): 6 Mitch Wishnowsky(2022)
LS(1): 46 Taybor Pepper(2021)
Injured Lists:
PUP: CB 47 Jamar Taylor(2021)
I do have only 52 on the 53, and I'm nowhere confident that Bosa will be ready week 1, so he could start on PUP, or if the NFL adopts the COVID rules, he could make the 53, then placed on IR next day, so he only would miss 3 games, but that would mean the NFL adopts the 2020 rules.
Key Re-Signings:
QB Nick Mullens on 1yr $2.914M or $3.259M 2nd-Round RFA Tender
RB Jeff Wilson Jr. on 1yr $2.914M or $3.259M 2nd-Round RFA Tender
FB Kyle Juszcyzk on 5yr deal worth $5.25M a yr
WR Kendrick Bourne on a 2yr deal worth $2.5M a yr
TE Jordan Reed to a 1yr deal worth $850K
TE Ross Dwelley to a 1yr $920K
C Ben Garland to a 1yr $2M deal
RG Daniel Brunskill to a 1yr $850K ERFA Tender
LT Trent Williams to a 5yr deal worth $18M a yr
DE Kerry Hyder Jr. to a 3yr deal worth $8M a yr
DE Ronald Blair III to a 1yr deal worth $2M
CB K'Waun Williams to a 5yr deal worth $8M a yr
CB Jason Verrett to a 3yr deal worth $4M a yr
CB Emmanuel Moseley to a 1yr $2.914M or $3.259M 2nd-Round RFA Tender
SS Marcell Harris to a 1yr $1.907M or $2.133M Original Round RFA Tender
SS Jonathan Cyprien to a 1yr $850K deal
LS Taybor Pepper to a 1yr $920K
I'd also tender the following
RB Austin Walter 1yr $780K
WR River Cracraft 1yr $850K
CB Ken Webster 1yr $850K
SS Kai Nacua 1yr $850K
Reserve/Future deals:
FB Josh Hokit
WR Jauan Jennings
WR Kevin White
WR Shawn Poindexter
TE Chase Harrell
TE Daniel Helm
RG Dakoda Shepley
DT Willie Henry Jr.
NT Darrion Daniels
NT Josiah Coatney
SLB Jonas Griffith
CB Tim Harris Jr.
CB Parnell Motley
FS Jared Mayden
SS Chris Edwards
Extensions:
RB Raheem Mostert 5yr $5M a yr
MLB Fred Warner 5yr $18M a yr
Restructures/Pay Cuts:
QB Jimmy Garoppolo redo $18.42M saved
C Weston Richburg pay cut $5M saved
DE Dee Ford pay cut $8M saved
DE Arik Armstead redo $4.528M saved
FS Jimmie Ward redo $5.86M saved
Before factoring potential draft picks, but also including projected carryover & credits, I have the 49ers at $7,672,543 under the 2021 cap if it's $175M, or $15,797,543 if the cap is $195M, also you'll notice different numbers for Mullens, Wilson, Moseley & Harris, it's due to what the cap will be.
Ideal 2021 Roster:
OFFENSE:
QB(2): 10 Jimmy Garoppolo(2022)/ Nick Mullens(2021)
RB(3): Raheem Mostert(2026)/ 30 Jeff Wilson Jr.(2021)/ 38 JaMycal Hasty(2021)
FB(1): 44 Kyle Juszcyzk(2025)
WR(6): 19 Deebo Samuel(2022)/ 11 Brandon Aiyuk(2023)/ 84 Kendrick Bourne(2022)/ 14 Jalen Hurd(2022)/ Two of these players, 13 Richie James Jr.(2021), 14 Kevin White(2021), 17 Jauan Jennings(2022), or Rookie Draft Pick(2024)
TE(4): 85 George Kittle(2025)/ 81 Jordan Reed(2021)/ 82 Ross Dwelley(2021)/ 89 Charlie Woerner(2023)
C(2): 58 Weston Richburg(2022)/ 63 Ben Garland(2021)
OG(4): 75 Laken Tomlinson(2021)/ 60 Daniel Brunskill(2021)/ 68 Colton McKivitz(2023)/ 1 of these players, 61 Dakoda Shepley(2022), Veteran or Rookie Draft Pick C/OG(2024)
OT(3): 71 Trent Williams(2025)/ 69 Mike McGlinchey(2022)/ either 67 Justin Skule(2022), 78 Shon Coleman(2021), or Rookie(2024)
DEFENSE:
DE(6): 97 Nick Bosa(2022)/ 91 Arik Armstead(2024)/ 55 Dee Ford(2023)/ 92 Kerry Hyder Jr.(2023)/ 98 Ronald Blair III(2021)/ Rookie Draft Pick(2024)
DT(3): 99 Javon Kinlaw(2023)/ 95 Kentavius Street(2021)/ Rookie Draft Pick(2024)
NT(1): 90 Kevin Givens(2021)
LB(5): 54 Fred Warner(2026)/ 57 Dre Greenlaw(2022)/ Three of the following, 53 Mark Nzeocha(2021), 51 Azeez Al-Shaair(2021), 45 Demetrius Flannigan-Fowles(2021), 59 Joe Walker(2021), or Rookie Draft Pick(2024)
CB(5): 22 Jason Verrett(2023)/ 41 Emmanuel Moseley(2021)/ 24 K'Waun Williams(2025)/ Rookie Draft Pick(2024)/ either 35 Tim Harris Jr.(2022) or 49 Parnell Motley(2022)
FS(2): 20 Jimmie Ward(2022)/ 33 Tarvarius Moore(2021)
SS(2): 36 Marcell Harris(2021)/ 32 Johnathan Cyprien(2021)
SPECIAL TEAMS:
PK(1): 9 Robbie Gould(2022)
P(1): 6 Mitch Wishnowsky(2022)
LS(1): 46 Taybor Pepper(2021)
Injured Lists:
PUP: CB 47 Jamar Taylor(2021)
I do have only 52 on the 53, and I'm nowhere confident that Bosa will be ready week 1, so he could start on PUP, or if the NFL adopts the COVID rules, he could make the 53, then placed on IR next day, so he only would miss 3 games, but that would mean the NFL adopts the 2020 rules.
Dec 13, 2020 at 10:02 AM
- AB81Rules
- Veteran
- Posts: 33,126
Also, we should have as many as 10 picks in the 2021 draft, we own our own 1, 2, 4, 5, 6, 7, plus NOs 5th, NYJs 7th, plus we could get a 3rd for losing Saleh in both 2020 and 2021, as for 2021, we have our own 1, 2, 3, 4, 5, 7, plus would get a 3rd for losing Saleh, plus potential for 4 comp picks.