49erscap Posted April 13 Author Share Posted April 13 Forgot to mention that the 49ers will get $18M in cap room come June 2nd once Arik Armstead comes off the books since he was a post June 1 designation. 4 Quote Link to comment Share on other sites More sharing options...
49erscap Posted May 21 Author Share Posted May 21 Sorry I haven't been around lately, I was just diagnosed with severe Carpal Tunnel syndrome, in both hands, so going to need surgery, going tomorrow to find out when I will have the surgeries. Anyway, here's an update. 49ers 2024 salary cap room, I have them, before the signing of Chris Hubbard, & with Ricky Pearsall unsigned, $5,382,035. UDFA terms below. QB Tanner Mordecai - $20K signing bonus & $100K base salary guarantee RB Cody Schrader - $12K signing bonus, & $220K base salary guarantee WR Terique Owens - $6,500 signing bonus TE Mason Pline - $10K signing bonus, & $40K base salary guarantee C Drake Nugent - $15K signing bonus, & $175K base salary guarantee C Briason Mays - $10K signing bonus, & $10K base salary guarantee NT Evan Anderson - $30K signing bonus, & $250K base salary guarantee FS Jaylen Mahoney - $8K signing bonus, & $27K base salary guarantee 3 Quote Link to comment Share on other sites More sharing options...
StevenK Posted May 21 Share Posted May 21 6 minutes ago, 49erscap said: Sorry I haven't been around lately, I was just diagnosed with severe Carpal Tunnel syndrome, in both hands, so going to need surgery, going tomorrow to find out when I will have the surgeries. Anyway, here's an update. 49ers 2024 salary cap room, I have them, before the signing of Chris Hubbard, & with Ricky Pearsall unsigned, $5,382,035. UDFA terms below. QB Tanner Mordecai - $20K signing bonus & $100K base salary guarantee RB Cody Schrader - $12K signing bonus, & $220K base salary guarantee WR Terique Owens - $6,500 signing bonus TE Mason Pline - $10K signing bonus, & $40K base salary guarantee C Drake Nugent - $15K signing bonus, & $175K base salary guarantee C Briason Mays - $10K signing bonus, & $10K base salary guarantee NT Evan Anderson - $30K signing bonus, & $250K base salary guarantee FS Jaylen Mahoney - $8K signing bonus, & $27K base salary guarantee Sorry to hear man! Hope all goes well 3 Quote Link to comment Share on other sites More sharing options...
49erscap Posted May 30 Author Share Posted May 30 (edited) Ok an update on the 49ers salary cap room, before Pearsall signs his rookie deal they're $7,138,425 under their adjusted cap, which is $296,557,234, including a base $255.4M cap, $36,395,265 carryover, & $4,761,969 in adjustments/credits. With Pearsall included it's $5,913,716 under their adjusted cap, & the 49ers will get that $18M on June 2nd, which will give them $22,898,128 in cap room, including Pearsall's rookie deal. But I should note that the 49ers likely won't have $22M in cap room to begin 2024, I've done some projections, and I come up with between $16M-$18M, but this is before an Aiyuk extension which can save the team $7.999M, and if they could get Ward extended they'd save $9.148M. As for some reasons why the team wouldn't have $22M, remember that player 52 & 53 will make a minimum of $795K each, and the PS will be around $4.4M. Here's each breakdown of each Free Agent deal the 49ers have signed. DE Leonard Floyd: 2yr $20M deal, $12M fully GTD, 3 void years, $50K workout bonuses, $1.21M & $7.9M base salaries, 2024 is fully GTD, $10.79M signing bonus(prorated over 5yrs), he also has $4M in incentives, 2M in incentives each year for sacks & team achievement, broken down like this, $500K for 8 or more sacks, $1M for 10 or more sacks, & $2M for 12 or more sacks. DE Yetur Gross-Matos: 2yr $18M deal, $1.125M & $7.39M base salaries, 2024 is fully GTD, 2025 has $3M GTD on April 1, 2025, $8.265M signing bonus(prorated over 5yrs), $510K per game roster bonuses, & $100K workout bonuses. RG Jon Feliciano: 1yr $2.75M, $940K signing bonus(1 void year), $500K per game roster bonus, $100K workout bonus, $1.21M fully GTD base salary. WLB De'Vondre Campbell: 1yr $5M, $3.35M signing bonus(4 void years), $1.21M fully GTD base salary, $340K per game roster bonus, & $100K workout bonus QB Joshua Dobbs: 1yr $2.25M, $1.75M fully GTD base salary, & $750K signing bonus. CB Isaac Yiadom: 1yr $3M, $1.125M non-GTD base salary, $1.375M signing bonus(4 void years), $400K per game roster bonus, & $100K workout bonus. SLB Ezekiel Turner: 1yr $1,292,500, $1.125M non-GTD base salary, $142,500 roster bonus for making week 1 53-Man roster, & $25K workout bonus. RT Brandon Parker: 1yr $1.15M, $1.125M non-GTD base salary, & $25K workout bonus. DT Jordan Elliott: 2yr $7M, $2.325M signing bonus(3 void years), $1.125M & $2.45M base salaries, both non-GTD, $500K per game roster bonuses, & $100K workout bonuses. CB Chase Lucas: 1yr $985K, $985K non-GTD base salary. C Ben Bartch: 1yr $1.125M, $1.125M non-GTD base salary, $302,400 of his base salary is fully GTD. QB Brandon Allen: 1yr $2.02M, $1.21M base salary, $300K signing bonus, $510K per game roster bonus, $400K of his base salary is fully GTD. WR Chris Conley: 1yr $1.55M, $1.21M base salary, $250K signing bonus, $90K workout bonus, $210K of his base salary is fully GTD. SLB Demetrius Flannigan-Fowles: 1yr $1.935M, $1.767M fully GTD base salary, & $167,500 signing bonus, only counts $1,292,500 due to the deal being a Fourth Year Qualifying Contract. DT Kevin Givens: 1yr $2M, $1,932,500 fully GTD base salary, & $67,500 signing bonus, only counts $1,192,500 due to the deal being a Fourth Year Qualifying Contract. SS George Odum: 2yr $7.5M extension, $1.125M, $2.315M, & $1.685M base salaries, 2024 is fully GTD, $1M of his 2025 base becomes fully GTD on April 1, 2025, $170K per game roster bonuses, $100K workout bonuses, & $2.5M signing bonus. RT Colton McKivitz: 1yr $5.85M extension, $1.125M & $3.19M base salaries, $3.41M signing bonus(3 void years), $170K per game roster bonus in 2024, $510K per game roster bonus in 2025, 2024 base salary is fully GTD, $2.125M of his 2025 base salary becomes fully GTD on April 1, 2025. FB Kyle Juszczyk: 2yr $9.1M renegotiated deal with pay cut, $1.21M, & $4.1M base salaries, 2024 base salary is fully GTD, $400K per game roster bonuses, $100K workout bonuses, & $2.79M signing bonus(3 void years). DT Maliek Collins: 2yr $18.5M, comes from the Texans, $8M & $9.5M base salaries, $500K per game roster bonuses, & $6M of his 2024 base salary is fully GTD. RB Patrick Taylor Jr.: 1yr $1.055M, no GTD money or bonuses. TE Eric Saubert: 1yr $1,292,500, $1.125M base salary, $71,250 signing bonus, $71,250 roster bonus for making week 1 53-man roster, $25K workout bonus, $400K of his 2024 base salary is fully GTD, veteran minimum deal, only counts $1,081,250 against the cap, since only $985K of his base salary counts, & the roster bonus doesn't count now, as he wasn't on a week 1 53-man roster. CB Rock Ya-Sin: 1yr $1,292,500, $1.125M base salary, $71,250 signing bonus, $71,250 roster bonus for making week 1 53-man roster, $25K workout bonus, $985K of his 2024 base salary is fully GTD, veteran minimum deal, only counts $1,152,500 against the cap. RT Chris Hubbard: 1yr $1,377,500, $1.21M base salary, $167,500 signing bonus, $300K of his 2024 base salary is fully GTD, veteran minimum deal, only counts $1,152,500 against the cap. WR Jauan Jennings: 2yr $15.39M, $1.055M, & $1.17M base salaries, both 2024 & 2025 are fully GTD, has 4 void years, $6.21M signing bonus(prorated over 5yrs), $5.605M option bonus due in 2025(prorated over 5yrs), $625K per game roster bonuses in 2024 & 2025, $100K workout bonus in 2025. UDFA Terms: QB Tanner Mordecai, Wisconsin - 3yr $2.855M, $125K GTD, $25K signing bonus, & $100K of his 2024 base salary is fully GTD. RB Cody Schrader, Missouri - 3yr $2.842M, $232K GTD, $12K signing bonus, & $225K of his 2024 base salary is fully GTD. WR Terique Owens, Missouri State - 3yr $2.84M, $10K GTD, $10K signing bonus, no base salary guarantee. TE Mason Pline, Furman - 3yr $2.84M, $50K GTD, $10K signing bonus, & $40K of his 2024 base salary is fully GTD. C Drake Nugent, Michigan - 3yr $2.845M, $190K GTD, $15K signing bonus, & $175K of his 2024 base salary is fully GTD. C Briason Mays, Southern Miss - 3yr $2.84M, $20K GTD, $10K signing bonus, & $10K of his 2024 base salary is fully GTD. NT Evan Anderson, Florida Atlantic - 3yr $2.86M, $280K GTD, $30K signing bonus, & $250K of his 2024 base salary is fully GTD. FS Jaylen Mahoney, Vanderbilt - 3yr $2.838M, $35K GTD, $8K signing bonus, & $27K of his 2024 base salary is fully GTD. Draft Picks Terms: 1st-round pick(#31st) - WR Ricky Pearsall, Florida - 4yr $12,538,394, $12,538,394 fully GTD, $5,938,832 signing bonus, & his 2024-2027 base salaries are fully GTD, 49ers hold a 5th-year option that must be picked up in early May of 2027. 2nd-round pick(#64th) - CB Renardo Green, Florida State - 4yr $6,389,874 $3,347,629 fully GTD, $1,467,180 signing bonus, & his 2024 & 2025 base salaries are fully GTD. 3rd-round pick(#86th) - LG Dominick Puni, Kentucky - 4yr $5,700,548, $965,852 fully GTD as a signing bonus. 4th-round pick(#124th) - FS Malik Mustapha, Wake Forest - 4yr $4,758,936, $738,936 fully GTD as a signing bonus. 4th-round pick(#129th) - RB Isaac Guerendo, Louisville - 4yr $4,724,528, $704,525 fully GTD as a signing bonus. 4th-round pick(#135th) - WR Jacob Cowing, Arizona - 4yr $4,548,716, $528,708 fully GTD as a signing bonus. 6th-round pick(#215th) - RG Jarrett Kingston, USC - 4yr $4,158,383, $138,388 fully GTD as a signing bonus. 7th-round pick(#251st) - SLB Tatum Bethune, Florida State - 4yr $4,101,808, $81,808 fully GTD as a signing bonus. Edited May 31 by 49erscap 3 Quote Link to comment Share on other sites More sharing options...
49erscap Posted May 31 Author Share Posted May 31 Jauan Jennings' terms are in, 2yr $15.39M deal, he got minimum base salaries for 2024 & 2025, $1.055M & $1.17M, he got a $6.21M signing bonus, prorated over 5yrs, has $625K per game roster bonuses in both years, a $100K workout bonus in 2025, plus he's due a $5.605M option bonus in 2025, total of $10.54M GTD, $8.435M is fully GTD. Cap numbers are $2,774,941 in 2024, & $4.258M in 2025, but he will have a $8.21M dead money hit in 2026. Terms come from OverTheCap.com. 2 Quote Link to comment Share on other sites More sharing options...
49erscap Posted June 30 Author Share Posted June 30 My latest article showing how the 49ers can indeed keep Aiyuk, Purdy, even Deebo long term, & others. https://49erscap.com/index.php/2024/06/29/a-look-at-how-the-49ers-can-indeed-keep-brandon-aiyuk-brock-purdy-as-well-as-deebo-samuel-others-long-term/ 3 Quote Link to comment Share on other sites More sharing options...
typecast Posted July 1 Share Posted July 1 (edited) On 6/29/2024 at 5:49 PM, 49erscap said: My latest article showing how the 49ers can indeed keep Aiyuk, Purdy, even Deebo long term, & others. https://49erscap.com/index.php/2024/06/29/a-look-at-how-the-49ers-can-indeed-keep-brandon-aiyuk-brock-purdy-as-well-as-deebo-samuel-others-long-term/ A correction on the 2025 option bonus cap hits for Aiyuk Quote When it comes to his salary cap numbers, I’d expect them to come in at $6.125 million for 2024, which is a $1.125 million fully guaranteed base salary, & $5 million prorated from his signing bonus, $12 million for 2025, which includes a $3.15 million fully guaranteed base salary, $5 million prorated from his signing bonus, $3 million prorated from his 2025 option bonus, a $750,000 per game roster bonus, & a $100,000 workout bonus, $25 million in 2026, which includes a $13.65 million base salary, $5 million prorated from his signing bonus, $3 million prorated from his 2025 option bonus, $2.5 million prorated from his 2026 option bonus, a $750,000 per game roster bonus, & a $100,000 workout bonus, $31.35 million in 2027, which includes a $20 million base salary, $5 million prorated from his signing bonus, $5 million prorated from his 2025 option bonus, $2.5 million prorated from his 2026 option bonus, a $750,000 per game roster bonus, & a $100,000 workout bonus, and finally $34.35 million in 2028, which includes a $23 million base salary, $5 million prorated from his signing bonus, $5 million prorated from his 2025 option bonus, $2.5 million prorated from his 2026 option bonus, a $750,000 per game roster bonus, & a $100,000, for a total deal worth $116.825 million, an average of $29,206,250 a year. The last 2 "$5 million prorated from his 2025 option bonus" should be $3 million. Edited July 1 by typecast Quote Link to comment Share on other sites More sharing options...
49erscap Posted September 9 Author Share Posted September 9 Update, after the roster moves we made today, & all of the extensions/restructures included, the 49ers have $57,303,740 in cap room for 2024. 1 Quote Link to comment Share on other sites More sharing options...
Forge Posted September 9 Share Posted September 9 45 minutes ago, 49erscap said: Update, after the roster moves we made today, & all of the extensions/restructures included, the 49ers have $57,303,740 in cap room for 2024. Do you know if the restructure for deebo and Collins were for both 24 and 25? OTC has both years restructured, but spotrac only had 2024 1 Quote Link to comment Share on other sites More sharing options...
49erscap Posted September 10 Author Share Posted September 10 17 hours ago, Forge said: Do you know if the restructure for deebo and Collins were for both 24 and 25? OTC has both years restructured, but spotrac only had 2024 Both years, I believe anyway, I trust OTC over Spotrac. Also we redid Brendel's deal too apparently, saved money for both 2024 & 2025. 2 Quote Link to comment Share on other sites More sharing options...
49erscap Posted September 10 Author Share Posted September 10 Oh & @Forge I love your new avatar, loved Deadpool & Wolverine, loved Dogpool LOL, so damn cute. 1 Quote Link to comment Share on other sites More sharing options...
49erscap Posted September 11 Author Share Posted September 11 On 9/9/2024 at 6:42 PM, Forge said: Do you know if the restructure for deebo and Collins were for both 24 and 25? OTC has both years restructured, but spotrac only had 2024 I just contacted my main source on 49ers deals to make sure that the Deebo, Collins, & Brendel restructures included both 2024 & 2025 being altered, with lower cap numbers for both yrs. 1 Quote Link to comment Share on other sites More sharing options...
Forge Posted September 11 Share Posted September 11 11 minutes ago, 49erscap said: I just contacted my main source on 49ers deals to make sure that the Deebo, Collins, & Brendel restructures included both 2024 & 2025 being altered, with lower cap numbers for both yrs. Thanks, I appreciate it!! 33 million dead money on a void year for deebo is 2026 is crazy 1 Quote Link to comment Share on other sites More sharing options...
49erscap Posted September 11 Author Share Posted September 11 6 minutes ago, Forge said: Thanks, I appreciate it!! 33 million dead money on a void year for deebo is 2026 is crazy Yes it's crazy, but I'm confident that they extend him before the deal voids, which would wipe that $33M out. 1 Quote Link to comment Share on other sites More sharing options...
JIllg Posted September 11 Share Posted September 11 1 hour ago, 49erscap said: Yes it's crazy, but I'm confident that they extend him before the deal voids, which would wipe that $33M out. So, it's fascinating to me that we'd extend Deebo again and Aiyuk and draft Pearsall. I wonder if that indicates that Pearsall is intended to be more of a Jennings and Juice replacement (not in terms of functionality on the field, but in terms of snap count and role as the 5th skill player on the field in our standard personnel groups). 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.