Updated it again,
2021 Offseason Plan (49erscap.com)
Key moves.
Re-Signings:
QB Nick Mullens 1yr 2nd Rd RFA tender ($2.914M)
RB Jeff Wilson Jr. 1yr $920K
RB Austin Walter 1yr ERFA tender ($780K)
FB Kyle Juszyzck to a 5-year deal, worth $5.25M a year, $8M fully GTD, $2M injury GTD
WR Kendrick Bourne to 2-year deal, worth $2.5M a year, $2.95M fully GTD
WR River Cracraft 1yr ERFA tender ($850K)
TE Jordan Reed to a 1-year deal, worth $850K
TE Ross Dwelley 1yr $920K
C Ben Garland to a 1-year deal, worth $2M
C Hroniss Grasu 1yr $850K
C Tony Bergstrom 1yr $850K
RG Daniel Brunskill 1yr ERFA tender ($850K)
LT Trent Williams to a 5-year deal, worth $18M a year, $38.45M fully GTD, $3.5M injury GTD
DE Kerry Hyder Jr. to a 3-year deal, worth $3M a year, $3.1M fully GTD
DE Ronald Blair III to a 1-year deal, worth $2M
DE Jordan Willis 1yr $850K
NT D.J. Jones to a 5-year deal, worth $5M a year, $7.3M fully GTD, $2.7M injury GTD
MLB Joe Walker 1yr $850K
CB Richard Sherman to a 3-year deal, worth $10M a year, $11.85M fully GTD, $3.5M injury GTD
CB K'Waun Williams to a 5-year deal, worth $8M a year, $10.2M fully GTD, $2.45M injury GTD
CB Jason Verrett to a 3-year deal, worth $4M a year, $4.2M fully GTD
CB Emmanuel Moseley 1yr 2nd Rd RFA tender ($2.914M)
CB Jamar Taylor 1yr $850K
CB Ken Webster 1yr ERFA tender ($850K)
SS Johnathan Cyprien 1yr $850K
SS Marcell Harris 1yr $920K
SS Chris Edwards 1yr ERFA tender ($780K)
LS Taybor Pepper 1yr $920K
Reserve/Futures deals(Practice Squaders, all minimum salary deals).
FB Josh Hokit 2yr
WR Jauan Jennings 2yr
WR Kevin White 1yr
WR Shawn Poindexter 2yr
TE Chase Harrell 2yr
TE Daniel Helm 2yr
RG Dakoda Shepley 2yr
DE Alex Barrett 2yr
DT Willie Henry Jr. 1yr
NT Darrion Daniels 2yr
NT Josiah Coatney 2yr
SLB Jonas Griffith 2yr
CB Tim Harris Jr. 2yr
CB Parnell Motley 2yr
FS Jared Mayden 2yr
S Kai Nacua 1yr
Extensions:
RB Raheem Mostert 5-year deal, worth $5M a year, $9.675M fully GTD, $1.7M injury GTD
MLB Fred Warner to a 5-year deal, worth $18M a year, $28.457M fully GTD, $11.5M injury GTD.
Restructures/Pay Cuts:
QB Jimmy Garoppolo restructure saves $18.42M
C Weston Richburg pay cut saving $5M
DE Dee Ford pay cut saving $8M
DE Arik Armstead restructure saves $4.528M
FS Jimmie Ward restructure saves $5.86M
Some notes, this isn't a lot of signings, despite what some may say, Mullens & Moseley are RFA tenders, Brunskill, Webster, Cracraft, Walter & Edwards are ERFA tenders, Wilson, Harris, Dwelley, Pepper are Non-Tendered RFAs re-signed to minimum deals, Walker, Cyprien, Grasu, Bergstrom, Reed, Willis, & Taylor are 1yr vet minimum deals, the 16 reserve/futures deals are all practice squad players(this always happens every year), while the only deals that are multi year deals are Bourne, Juice, Hyder, Trent, K'Waun, Sherman, Verrett, Jones, Warner & Mostert, and the only other deals worth more than the minimum are Blair & Garland's.
The team only has 33 players signed for 2021, so yes the 77 players I have signed seems like ok, that's a lot to re-sign, the 44 players, but as I said, we have 16 reserve/futures deals, that leaves 28 players, then we have 2 RFA tenders, and 5 ERFA tenders, so that leaves 21 players, then we have 7 easy 1yr veteran minimum salary benefit deals, which just means they get paid their minimum salary based on accrued years, but only $850K counts, then 4 non-tendered RFAs re-signed to minimum deals, so 10 players, 8 of which are UFAs signed to new multi year deals, then 2 to 1yr deals. So very easy offseason plan, I refuse to predict the draft, I'm no longer into researching about prospects anymore, too much time.
Anyway, these moves, would leave the team with $14,466,542 in cap room, if the team is able to carryover as much as $3,325,227, plus get $3.125M in LTBE credits not earned by Sherman & Compton, plus as of now $1,640,625 in per game roster bonuses not earned, and $304,500 in UDFA base salary guarantees paid back, as players can't double dip.
Obviously of these re-signings, the Sherman one depends on how well he plays the remaining 6 games, I'm even open to cutting/trading Ward, moving Sherm to FS, and Moore at SS(I have him at SS anyway, with Tartt walking).
Some other things, I have them picking up McGlinchey's 5th yr option, mainly due to the fact that the team picked up both Ward & Armstead's 5th yr options, plus GTD Reid's 5th yr option in 2017, even though Thomas's wasn't picked up, McGlinchey has shown way more than Thomas has IMO, plus I'd expect the 49ers to either extend McGlinchey or release/trade him before the option becomes GTD.
Beyond 2021, in 2022 we have 6 players eligible for extensions, Deebo, Hurd, Skule, Bosa, Greenlaw & Wishnowsky. Deebo, Bosa, & Dre will get double digit numbers IMO. After 2022, in 2023 we have 4 eligible for extensions, Aiyuk, Woerner, McKivitz, & Kinlaw, if all goes well, Aiyuk & Kinlaw will get double digit numbers too. Also Bosa's 5th yr is due in May 2022, Aiyuk & Kinlaw in May 2023.
Another thing is the Hyder re-signing, I know it's low to some, but you have to realize, he's never had a double digit sack season, we're going into an offseason/season with a lowered salary cap, so teams will be cautious of giving out big money to 1yr wonders, or injured guys like Verrett. Not many teams have a lot of cap room right now for 2021 if the cap is only $175M, which is likely, unless the NFL gets a ton of revenue elsewhere, the cap won't hit anywhere near the $198.2M it is this year.
Also look at OTC, check the cap space page, it shows all teams cap room, look at the 2021 tab, look at the effective cap room, that's the real cap room the team has, as it's with 51 players signed. Not sure if he includes potential carryover.
