Originally posted by AB81Rules:
3 Rosters, https://49erscap.com/index.php/2022/05/06/taking-a-look-at-3-potential-49ers-2022-roster-projections-with-1-including-jimmy-garoppolo-salary-cap-ramifications/
ROSTER 1:
OFFENSE:
QB(2): 5 Trey Lance(2024), & 7 Nate Sudfeld(2022)
RB(4): 25 Elijah Mitchell(2024), 22 Jeff Wilson Jr.(2022), 28 Trey Sermon(2024), & — Tyrion Davis-Price(2025)
FB(1): 44 Kyle Juszycyzk(2025)
WR(5): 19 Deebo Samuel(2022), 11 Brandon Aiyuk(2023), 15 Jauan Jennings(2022) 3 Ray-Ray McCloud(2023), & — Danny Gray(2025)
TE(3): 85 George Kittle(2025), 89 Charlie Woerner(2023), & 82 Ross Dwelley(2022)
C(2): 50 Alex Mack(2023), & — Dohnovan West(2024)
LG(2): 65 Aaron Banks(2024), & — Nick Zakelj(2025)
RG(2): 76 Jaylon Moore(2024), & 60 Daniel Brunskill(2022)
LT(2): 71 Trent Williams(2026), & 68 Colton McKivitz(2022)
RT(2): 69 Mike McGlinchey(2022), & — Spencer Burford(2025)
DEFENSE:
DE(6): 97 Nick Bosa(2023), 56 Samson Ebukam(2022, — Kemoko Turay(2022), 92 Kerry Hyder Jr.(2022), — Drake Jackson(2025), & 94 Charles Omenihu(2022)
DT(2): 91 Arik Armstead(2024), & 90 Kevin Givens(2022)
NT(2): 99 Javon Kinlaw(2023), & 98 Hassan Ridgeway(2022) [– Kalia Davis(2025)-NFI]
WLB(1): 57 Dre Greenlaw(2022)
MLB(2): 54 Fred Warner(2026), & 48 Oren Burks(2023)
SLB(1): 51 Azeez Al-Shaair(2022)
CB(6): 35 Charvarius Ward(2024), 4 Emmanuel Moseley(2022), 20 Ambry Thomas(2024), 38 Deommodore Lenoir(2024), — Samuel Womack(2025), & — Tariq Castro-Fields(2025) [2 Jason Verrett(2022)-PUP/IR]
FS(2): 1 Jimmie Ward(2022), & 33 Tarvarius Moore(2022)
SS(3): 29 Talanoa Hufanga(2024), 30 George Odum(2024), & — Leon O'Neal Jr.(2024)
SPECIAL TEAMS:
PK(1): 9 Robbie Gould(2022)
P(1): 18 Mitch Wisnowsky(2022)
LS(1): 46 Taybor Pepper(2022)
PRACTICE SQUAD:
QB – Brock Purdy
RB — Jacob Mason
FB 40 Josh Hokit
WR 17 Malik Turner*
WR 6 Marcus Johnson*
TE — Garrett Walston
C — Jason Poe
C/G 64 Jake Brendel*
LT — Sam Schuleter
RT 77 Alfredo Gutierrez**
DE 75 Jordan Willis*
DT 96 Maurice Hurst Jr.*
WLB – Jeremiah Gemmel
WLB – Segun Olubi
SLB 45 Demetrius Flannigan-Fowles
CB 27 Dontae Johnson*
CB – Qwuantrezz Knight
With this roster, the 49ers would have a cap commitment of $180,587,069 for their 53-man roster, 16-man practice squad, & 2 players on injured lists, along with $14,479,529 in dead money, for a total cap commitment of $195,066,598, leaving them $18,307,563 under their 2022 adjusted cap, which would give them potentially $10 million to carryover, as they'd need to reserve the remaining $8 million for in season moves.
ROSTER 2:
OFFENSE:
QB(2): 5 Trey Lance(2024), & 7 Nate Sudfeld(2022)
RB(4): 25 Elijah Mitchell(2024), 22 Jeff Wilson Jr.(2022), 28 Trey Sermon(2024), & — Tyrion Davis-Price(2025)
FB(1): 44 Kyle Juszycyzk(2025)
WR(6): 19 Deebo Samuel(2022), 11 Brandon Aiyuk(2023), 15 Jauan Jennings(2022) 3 Ray-Ray McCloud(2023), — Danny Gray(2025), & 17 Malik Turner(2022)
TE(3): 85 George Kittle(2025), 89 Charlie Woerner(2023), & 82 Ross Dwelley(2022)
C(1): 50 Alex Mack(2023)
LG(2): 65 Aaron Banks(2024), & — Nick Zakelj(2025)
RG(2): 76 Jaylon Moore(2024), & 60 Daniel Brunskill(2022)
LT(2): 71 Trent Williams(2026), & 68 Colton McKivitz(2022)
RT(2): 69 Mike McGlinchey(2022), & — Spencer Burford(2025)
DEFENSE:
DE(6): 97 Nick Bosa(2023), 56 Samson Ebukam(2022, — Kemoko Turay(2022), 92 Kerry Hyder Jr.(2022), — Drake Jackson(2025), & 94 Charles Omenihu(2022)
DT(2): 91 Arik Armstead(2024), & 90 Kevin Givens(2022)
NT(2): 99 Javon Kinlaw(2023), & 98 Hassan Ridgeway(2022) [– Kalia Davis(2025)-NFI]
WLB(1): 57 Dre Greenlaw(2022)
MLB(2): 54 Fred Warner(2026), & 48 Oren Burks(2023)
SLB(1): 51 Azeez Al-Shaair(2022)
CB(7): 35 Charvarius Ward(2024), 4 Emmanuel Moseley(2022), 20 Ambry Thomas(2024), 38 Deommodore Lenoir(2024), 27 Dontae Johnson(2022), — Samuel Womack(2025), & — Tariq Castro-Fields(2025) [2 Jason Verrett(2022)-PUP/IR]
FS(2): 1 Jimmie Ward(2022), & 33 Tarvarius Moore(2022)
SS(2): 29 Talanoa Hufanga(2024), 30 George Odum(2024)
SPECIAL TEAMS:
PK(1): 9 Robbie Gould(2022)
P(1): 18 Mitch Wisnowsky(2022)
LS(1): 46 Taybor Pepper(2022)
PRACTICE SQUAD:
QB – Brock Purdy
RB — Jacob Mason
FB 40 Josh Hokit
WR 6 Marcus Johnson*
WR – Tay Martin
TE — Garrett Walston
C — Jason Poe
C – Dohnovan West
C/G 64 Jake Brendel*
LT — Sam Schuleter
RT 77 Alfredo Gutierrez**
DE 75 Jordan Willis*
DT 96 Maurice Hurst Jr.*
WLB – Jeremiah Gemmel
SLB 45 Demetrius Flannigan-Fowles
CB – Qwuantrezz Knight
SS – Leon O'Neal Jr.
With this roster, the 49ers would have a cap commitment of $181,047,502, along with $13,573,695 in dead money, for a total cap commitment of $194,621,197, leaving them $18,752,964 under their 2022 adjusted cap, and needing $8 million for in season moves, that would leave around $10 million to carryover into 2023.
ROSTER 3:
OFFENSE:
QB(3): 5 Trey Lance(2024), 10 Jimmy Garoppolo(2022), & 7 Nate Sudfeld(2022)
RB(4): 25 Elijah Mitchell(2024), 22 Jeff Wilson Jr.(2022), 28 Trey Sermon(2024), & — Tyrion Davis-Price(2025)
FB(1): 44 Kyle Juszycyzk(2025)
WR(5): 19 Deebo Samuel(2022), 11 Brandon Aiyuk(2023), 15 Jauan Jennings(2022) 3 Ray-Ray McCloud(2023), & — Danny Gray(2025)
TE(3): 85 George Kittle(2025), 89 Charlie Woerner(2023), & 82 Ross Dwelley(2022)
C(1): 50 Alex Mack(2023)
LG(2): 65 Aaron Banks(2024), & — Nick Zakelj(2025)
RG(2): 76 Jaylon Moore(2024), & 60 Daniel Brunskill(2022)
LT(2): 71 Trent Williams(2026), & 68 Colton McKivitz(2022)
RT(2): 69 Mike McGlinchey(2022), & — Spencer Burford(2025)
DEFENSE:
DE(6): 97 Nick Bosa(2023), 56 Samson Ebukam(2022, — Kemoko Turay(2022), 92 Kerry Hyder Jr.(2022), — Drake Jackson(2025), & 94 Charles Omenihu(2022)
DT(2): 91 Arik Armstead(2024), & 90 Kevin Givens(2022)
NT(2): 99 Javon Kinlaw(2023), & 98 Hassan Ridgeway(2022) [– Kalia Davis(2025)-NFI]
WLB(1): 57 Dre Greenlaw(2022)
MLB(2): 54 Fred Warner(2026), & 48 Oren Burks(2023)
SLB(1): 51 Azeez Al-Shaair(2022)
CB(7): 35 Charvarius Ward(2024), 4 Emmanuel Moseley(2022), 20 Ambry Thomas(2024), 38 Deommodore Lenoir(2024), 27 Dontae Johnson(2022), — Samuel Womack(2025), & — Tariq Castro-Fields(2025) [2 Jason Verrett(2022)-PUP/IR]
FS(2): 1 Jimmie Ward(2022), & 33 Tarvarius Moore(2022)
SS(2): 29 Talanoa Hufanga(2024), 30 George Odum(2024)
SPECIAL TEAMS:
PK(1): 9 Robbie Gould(2022)
P(1): 18 Mitch Wisnowsky(2022)
LS(1): 46 Taybor Pepper(2022)
PRACTICE SQUAD:
QB – Brock Purdy
RB — Jacob Mason
FB 40 Josh Hokit
WR 6 Marcus Johnson*
WR 17 Malik Turner*
TE — Garrett Walston
C — Jason Poe
C – Dohnovan West
C/G 64 Jake Brendel*
LT — Sam Schuleter
RT 77 Alfredo Gutierrez**
DE 75 Jordan Willis*
DT 96 Maurice Hurst Jr.*
WLB – Jeremiah Gemmel
SLB 45 Demetrius Flannigan-Fowles
CB – Qwuantrezz Knight
SS – Leon O'Neal Jr.
With this roster, the 49ers would have a cap commitment of $207,097,702, plus $12,123,695 in dead money, for a total cap commitment of $219,221,397, which would put them $5,847,236 over their 2022 adjusted cap, which means they'd need to restructure at least 2 deals, likely Trent Williams($4.904 million), & Fred Warner($1,223,200), for a total savings of $6,127,200, leaving them $279,964 under their 2022 adjusted cap, meaning they'd have to restructure someone in-season if/when they need more cap room, with really the only options being asking Jimmy Garoppolo to take a pay cut, maybe ask Samson Ebukam to take a pay cut, or extend Jimmie Ward's deal, which saves $6.224 million, and this roster really is the worst case scenario, it would mean that the 49ers wouldn't have been able to trade Garoppolo, and refused to release him.
I think we're even closer on this version!
PS: I want to keep 10 OL so badly! I always do though. LOL
(#) - 2021 Roster by Position
Offensive Personnel: --- 24
QB (2): Trey Lance; Nate Sudfeld
RB (4): Elijah Mitchell; Tyrion Davis-Price, Jeff Wilson & Trey Sermon
FB (1): Kyle Juszczyk
TE (3): George Kittle; Charlie Woerner & Ross Dwelley
XWR (6): Brandon Aiyuk; Danny Gray
SWR: Jauan Jennings; Ray-Ray McCloud
ZWR/F: Deebo Samuel
LT (8): Trent Williams; Daniel Brunskill
LG: Aaron Banks
C: Alex Mack; Jake Brendel & Dohnovan West
RG: Spencer Burford; Jaylon Moore
RT: Mike McGlinchey
Defensive Personnel: --- 26
LDE/W9 (11): Samson Ebukam; Drake Jackson & Kerry Hyder
2i: Javon Kinlaw; Hassan Ridgeway
3T: Arik Armstead; Kevin Givens (Kalia Davis)
RDE/W9: Nick Bosa; Jordan Willis & Kemoko Turay (Dee Ford)
SAM (4): Azeez Al-Shaair
MIKE: Fred Warner; Oren Burks
WILL: Dre Greenlaw; Jeremiah Gemmel
RCB (6): Charvarius Ward; Ambry Thomas
SCB: Darqueze Dennard; Deommodore Lenoir & Samuel Womack
LCB: Emmanuel Moseley; Tariq Castro-Fields (Jason Verrett)
FS (5): Jimmie Ward; Leon O'Neal
SS: Tarvarius Moore; George Odum
Special Teams: --- 3
LS (3): Taybor Pepper
PK: Robbie Gould
P: Mitch Wishnowsky
KOR: Ray-Ray McCloud & Elijah Mitchell
PR: Ray-Ray McCloud
GR: George Odum & Tarvarius Moore