My final 53-man roster projections + PS & Injured lists.
53-Man Roster:
OFFENSE:
QB(2): 13 Brock Purdy(2025), & 5 Joshua Dobbs(2024)
RB(4): 23 Christian McCaffrey(2027), 24 Jordan Mason(2024), 25 Elijah Mitchell(2024), & 49 Isaac Guerendo(2027)
FB(1): 44 Kyle Juszcyzk(2025)
WR(5): 1 Deebo Samuel Sr.(2025), 11 Brandon Aiyuk(2024), 15 Jauan Jennings(2025), 14 Ricky Pearsall(2027), & 83 Jacob Cowing(2027)
TE(4): 85 George Kittle(2025), 82 Eric Saubert(2024), 9 Brayden Willis(2026), & 81 Cameron Latu(2026)
C(2): 64 Jake Brendel(2026), & 63 Nick Zakelj(2025)
LG(2): 65 Aaron Banks(2024), & 74 Spencer Burford(2025)
RG(2): 77 Dominick Puni(2027), & 62 Jarrett Kingston(2027)
LT(2): 71 Trent Williams(2026), & 76 Jaylon Moore(2024)
RT(1): 68 Colton McKivitz(2025)
DEFENSE:
DE(4): 97 Nick Bosa(2028), 56 Leonard Floyd(2025), 94 Yetur Gross-Matos(2025), & 51 Robert Beal Jr.(2026)
DT(3): 99 Maliek Collins(2025), 90 Kevin Givens(2024), & 92 Jordan Elliott(2025)
NT(2): 98 Javon Hargrave(2026), & 66 Evan Anderson(2026)
WLB(2): 59 De'Vondre Campbell Sr.(2024), & 53 Dee Winters(2026)
MLB(2): 54 Fred Warner(2026), & 50 Jalen Graham(2026)
SLB(2): 45 Demetrius Flannigan-Fowles(2024), & 48 Tatum Bethune(2027)
CB(6): 7 Charvarius Ward(2024), 2 Deommodore Lenoir(2024), 22 Isaac Yiadom(2024), 31 Renardo Green(2027), 33 Rock Ya-Sin(2024), & 28 Darrell Luter Jr.(2026)
S(4): 27 Ji'Ayir Brown(2026), 29 Talanoa Hufanga(2024), 30 George Odum(2026), & 43 Malik Mustapha(2027)
SPECIAL TEAMS:
PK(1): 4 Jake Moody(2026)
P(1): 3 Mitch Wishnowsky(2026)
LS(1): 46 Taybor Pepper(2025)
PUP:
DE 95 Drake Jackson(2025)
WLB 57 Dre Greenlaw(2024)
IR:
C/RG 55 Jon Feliciano(2024) - Short Term IR
NT 93 Kalia Davis(2025) - Short Term IR
CB 20 Ambry Thomas(2024) - Short Term IR
FS 41 Tayler Hawkins(2024) - Season-Ending IR
PRACTICE SQUAD:
QB 17 Brandon Allen*
RB 38 Cody Schrader
WR 18 Chris Conley*
WR 86 Tay Martin
WR 10 Ronnie Bell
TE 88 Jake Tonges
C 78 Ben Bartch*
C 66 Drake Nugent
RT 67 Isaac Alarcon**
RT 61 Chris Hubbard*
DE 58 Alex Barrett
DT 60 Shakel Brown
WLB 36 Curtis Robinson*
CB 0 Samuel Womack III
CB 26 Chase Lucas
FS 49 Jaylen Mahoney
SS 35 Tracy Walker III*
Cuts:
QB 4 Tanner Mordecai (I can see him making the teams PS over Allen)
RB 28 Matt Breida (I can see him on the PS)
RB 32 Patrick Taylor Jr.
RB 31 Ke'Shawn Vaughn
WR 6 Danny Gray
WR 84 Jontre Kirklin
WR 7 Robbie Chosen
WR 19 Trent Taylor (Can see him on the PS)
TE 89 Mason Pline
TE 48 Logan Thomas
LG 69 Lewis Kidd
LT 60 Sebastian Gutierrez
RT 75 Brandon Parker (Can see him on the PS)
DE 78 Jonathan Garvin
DE 91 Sam Okuayinonu (Can see him on the PS)
DT 96 T.Y. McGill Jr. (Can see him on the PS)
NT 69 Nick Williams (Can see him on the PS)
P 5 Pressley Harvin III
This roster would leave the 49ers with around $19.6M in cap room to begin 2024, add in a potential $7.999M from an Aiyuk extension, they'd have around $27.6M in cap room, if they are able to extend or redo Trent's deal they can save as much as $15.072M, which would give them as much as $42.6M, if they can also get Mooney extended they'd be able to save as much as $9.148M, which would give them around $51.8M in cap room, so hopefully they can get at least BA & Trent signed with significant cap relief, Trent would also give them cap relief in 2025 on any new deal, and if they extend Ward now, or before his deal voids, they'd wipe out his pending $12.298M dead money hit for 2025, plus get him at or lower than that number as his 2025 cap number.
https://49erscap.com/index.php/2024/08/24/my-53-man-roster-projection-plus-practice-squad-injured-lists-plus-a-look-at-the-2024-2025-salary-cap-version-6-0-final-projection/