49erscap Posted March 8, 2023 Author Share Posted March 8, 2023 On 3/6/2023 at 4:05 PM, NinerNation21 said: What exactly does this mean? It means that the 49ers have the 3rd most money to spend on their roster for 2023, not that they have extra cap room, they're still about $7.2M under with 49 players signed, still need to tender the RFAs. 2 Quote Link to comment Share on other sites More sharing options...
49erscap Posted March 19, 2023 Author Share Posted March 19, 2023 Updated cap room, before Oliver, McGill, & Hartsfield's deals, $7,649,686, DFF got as 1yr $1.885M deal, $1.25M GTD, he's pretty much a sure thing for the final 53. 3 Quote Link to comment Share on other sites More sharing options...
49erscap Posted March 22, 2023 Author Share Posted March 22, 2023 Updated cap room is $7,199,686, before Oliver, Dwelley, & Feliciano's deals. Hartsfield got a 1yr non GTD $1.01M deal. 1 Quote Link to comment Share on other sites More sharing options...
9erFreak77 Posted March 22, 2023 Share Posted March 22, 2023 I don’t know why but im dying to know what Oliver’s deal is lol…….its been a week of nothing. 1 Quote Link to comment Share on other sites More sharing options...
Forge Posted March 22, 2023 Share Posted March 22, 2023 20 minutes ago, 9erFreak77 said: I don’t know why but im dying to know what Oliver’s deal is lol…….its been a week of nothing. Definitely won't be much. Any time you're waiting on terms, that generally reflects better for the team. If it was a good deal, agents want it out there immediately. 1 Quote Link to comment Share on other sites More sharing options...
J-ALL-DAY Posted March 22, 2023 Share Posted March 22, 2023 1 hour ago, 9erFreak77 said: I don’t know why but im dying to know what Oliver’s deal is lol…….its been a week of nothing. 3 Quote Link to comment Share on other sites More sharing options...
49erscap Posted March 22, 2023 Author Share Posted March 22, 2023 Ok, Oliver's terms are in, 2yr $6.65M deal, $1.83M signing bonus, $340K per game roster bonuses, cap numbers of $1.686M & $3.766M, new cap room before Dwelley & Feliciano is $6,263,686 2 Quote Link to comment Share on other sites More sharing options...
J-ALL-DAY Posted March 22, 2023 Share Posted March 22, 2023 18 minutes ago, 49erscap said: Ok, Oliver's terms are in, 2yr $6.65M deal, $1.83M signing bonus, $340K per game roster bonuses, cap numbers of $1.686M & $3.766M, new cap room before Dwelley & Feliciano is $6,263,686 Does that include Deebo's option for 2027 being picked up? 1 Quote Link to comment Share on other sites More sharing options...
49erscap Posted March 22, 2023 Author Share Posted March 22, 2023 1 hour ago, J-ALL-DAY said: Does that include Deebo's option for 2027 being picked up? Yes. Quote Link to comment Share on other sites More sharing options...
49erscap Posted March 24, 2023 Author Share Posted March 24, 2023 Ok updated cap room with all deals calculated, $3,118,686, this includes everyone, plus the fact Sam Darnold has $1.2M in LTBE incentives from his 4 wins last year, found that out this week. 2 Quote Link to comment Share on other sites More sharing options...
49erscap Posted May 7, 2023 Author Share Posted May 7, 2023 Some updates, I have us at $10,763,362 under their 2023 adjusted cap, this is without any draft picks & UDFAs, with those that I know of, we're $10,436,728 under. Sam Darnold's LTBEs are actually $1.8M not $1.2M Willie Snead IV got $275K GTD between $250K Base GTD, & $25K SB Chris Conley got $400K of his base salary GTD Some recent articles. Deeper look at draft classes projected salaries, https://49erscap.com/index.php/2023/05/05/a-deeper-look-at-the-49ers-2023-draft-class-projected-contract-details/ My 2nd projected roster, with cap implications, https://49erscap.com/index.php/2023/05/03/my-second-projected-53-man-roster-with-injured-lists-practice-squad-along-with-what-their-2023-2024-cap-would-look-like/ 3 Quote Link to comment Share on other sites More sharing options...
49erscap Posted May 13, 2023 Author Share Posted May 13, 2023 (edited) Here's a breakdown of each rookie deal, https://49erscap.com/index.php/2023/05/12/49ers-officially-announce-signing-of-their-entire-2023-draft-class-udfas/ Below are what the 49ers 2023 draft picks contracts should look like. 87th-Overall Pick: FS Ji’Ayir Brown, Penn State 4-year, $5,395,804, with a $924,220 signing bonus, and a 2023 cap number of $981,055 Year Salary Cap Number Prorated Workout Bonus Base Salary 2023 $981,055 $231,055 $0 $750,000 2024 $1,226,319 $231,055 $50,000 $945,264 2025 $1,471,583 $231,055 $50,000 $1,190,528 2026 $1,716,847 $231,055 $50,000 $1,435,792 TOTAL $5,395,804 99th-Overall Pick: PK Jake Moody, Michigan 4-year, $5,304,082, with a $857,512 signing bonus, and a 2023 cap number of $964,378 Year Salary Cap Number Prorated Workout Bonus Base Salary 2023 $964,378 $214,378 $0 $750,000 2024 $1,205,473 $214,378 $50,000 $941,095 2025 $1,446,568 $214,378 $50,000 $1,182,190 2026 $1,687,663 $214,378 $50,000 $1,423,285 TOTAL $5,304,082 101st-Overall Pick: TE Cameron Latu, Alabama 4-year, $5,304,082, with a $857,512 signing bonus, and a 2023 cap number of $964,378 Year Salary Cap Number Prorated Workout Bonus Base Salary 2023 $964,378 $214,378 $0 $750,000 2024 $1,205,473 $214,378 $50,000 $941,095 2025 $1,446,568 $214,378 $50,000 $1,182,190 2026 $1,687,663 $214,378 $50,000 $1,423,285 TOTAL $5,304,082 155th-Overall Pick: CB Darrell Luter Jr., South Alabama 4-year, $4,153,512, with a $313,512 signing bonus, and a 2023 cap number of $828,378 Year Salary Cap Number Prorated Base Salary 2023 $828,378 $78,378 $750,000 2024 $993,378 $78,378 $915,000 2025 $1,108,378 $78,378 $1,030,000 2026 $1,223,378 $78,378 $1,145,000 TOTAL $4,153,512 173rd-Overall Pick: DE Robert Beal Jr., Georgia 4-year, $4,084,980, with a $244,980 signing bonus, and a 2023 cap number of $811,245. Year Salary Cap Number Prorated Base Salary 2023 $811,245 $61,245 $750,000 2024 $976,245 $61,245 $915,000 2025 $1,091,245 $61,245 $1,030,000 2026 $1,206,245 $61,245 $1,145,000 TOTAL $4,084,980 216th-Overall Pick: SLB Dee Winters, TCU 4-year, $3,973,332, with a $133,332 signing bonus, and a 2023 cap number of $783,333 Year Salary Cap Number Prorated Base Salary 2023 $783,333 $33,333 $750,000 2024 $948,333 $33,333 $915,000 2025 $1,063,333 $33,333 $1,030,000 2026 $1,178,333 $33,333 $1,145,000 TOTAL $3,973,332 247th-Overall Pick: TE Brayden Willis, Oklahoma 4-year, $3,919,900, with a $79,900 signing bonus, and a 2023 cap number of $769,975 Year Salary Cap Number Prorated Base Salary 2023 $769,975 $19,975 $750,000 2024 $934,975 $19,975 $915,000 2025 $1,049,975 $19,975 $1,030,000 2026 $1,164,975 $19,975 $1,145,000 TOTAL $3,919,900 253rd-Overall Pick: WR Ronnie Bell, Michigan 4-year, $3,917,784, with a $77,784 signing bonus, and a 2023 cap number of $769,446 Year Salary Cap Number Prorated Base Salary 2023 $769,446 $19,446 $750,000 2024 $934,446 $19,446 $915,000 2025 $1,049,446 $19,446 $1,030,000 2026 $1,164,446 $19,446 $1,145,000 TOTAL $3,917,784 255th-Overall Pick: SLB Jalen Graham, Purdue 4-year, $3,917,784, with a $77,784 signing bonus, and a 2023 cap number of $769,446 Year Salary Cap Number Prorated Base Salary 2023 $769,446 $19,446 $750,000 2024 $934,446 $19,446 $915,000 2025 $1,049,446 $19,446 $1,030,000 2026 $1,164,446 $19,446 $1,145,000 TOTAL $3,917,784 Have us at $10,354,228 in cap room. Also terms for Brandon Allen, Marlon Davidson, & Troy Fumagalli are in, Davidson & Fumagalli signed 1yr $940K deals, Allen got a 1yr deal with $200K GTD in his base salary, basically salary for a PS player, also has a $152,500 roster bonus for making the week 1 53-man roster, if he does. Edited May 16, 2023 by 49erscap 5 Quote Link to comment Share on other sites More sharing options...
49erscap Posted May 15, 2023 Author Share Posted May 15, 2023 Latest 3 articles. Updated look at the 49ers 2023 cap situation, pre UDFAs terms, https://49erscap.com/index.php/2023/05/14/breaking-down-the-2023-49ers-roster-with-my-locks-50-50s-long-shots-to-make-the-53-man-roster/ Also have my locks article here, https://49erscap.com/index.php/2023/05/14/breaking-down-the-2023-49ers-roster-with-my-locks-50-50s-long-shots-to-make-the-53-man-roster/ And my latest roster projection, https://49erscap.com/index.php/2023/05/14/another-yet-different-49ers-2023-roster-projections-with-without-brock-purdy-on-pup-or-short-term-ir/ 2 Quote Link to comment Share on other sites More sharing options...
49erscap Posted May 15, 2023 Author Share Posted May 15, 2023 (edited) My rankings of the roster from 1-91. So far these have published. https://49erscap.com/index.php/2023/05/12/ranking-the-49ers-2023-roster-81-91/ https://49erscap.com/index.php/2023/05/13/ranking-the-49ers-2023-roster-71-80/ https://49erscap.com/index.php/2023/05/14/ranking-the-49ers-2023-roster-61-70/ https://49erscap.com/index.php/2023/05/15/ranking-the-49ers-2023-roster-51-60/ https://49erscap.com/index.php/2023/05/16/ranking-the-49ers-2023-roster-41-50/ https://49erscap.com/index.php/2023/05/17/ranking-the-49ers-2023-roster-31-40/ https://49erscap.com/index.php/2023/05/18/ranking-the-49ers-2023-roster-21-30/ https://49erscap.com/index.php/2023/05/19/ranking-the-49ers-2023-roster-11-20/ https://49erscap.com/index.php/2023/05/20/ranking-the-49ers-2023-roster-1-10/ Will keep this post updated with links. Edited May 20, 2023 by 49erscap 2 Quote Link to comment Share on other sites More sharing options...
struby3 Posted May 18, 2023 Share Posted May 18, 2023 UDFA contract details are out: RB Awatt - $5,000 salary gtd. + $2,000 signing bonus RB Laborn - $30,000 gtd. + $10,000 bonus FB Colletto - $100,000 gtd. + $10,000 bonus WR Wyatt - $35,000 gtd. + $8,000 bonus WR Winstead - $0 gtd. + $1,000 bonus OL Fisher - $115,000 gtd. + $15,000 bonus OL Manning - $90,000 gtd. + $15,000 bonus OL Luciano - $5,000 gtd. + $5,000 bonus DL Waege - $40,000 gtd. + $10,000 bonus LB Sori-Marin - $30,000 gtd. + $10,000 bonus DB Jamison - $120,000 gtd. + $20,000 bonus DB Young - $10,000 gtd. + $5,000 bonus 2 Quote Link to comment Share on other sites More sharing options...
Recommended Posts
Join the conversation
You can post now and register later. If you have an account, sign in now to post with your account.