There are 141 users in the forums

2017 49ers Salary Cap Outlook: As of3/15/17 we're $76,337,076 under the 2017 cap

2016 Cap Page - http://www.ninersnation.com/pages/49ers-salary-cap-2016

2017 Cap Page - http://www.ninersnation.com/pages/49ers-salary-cap-2017

2018 Cap Page - http://www.ninersnation.com/pages/49ers-salary-cap-2018

2019-2021 Cap Page - http://www.ninersnation.com/pages/49ers-salary-cap-2019

Salary Cap Hub - http://www.ninersnation.com/49ers-salary-cap

Salary Cap by Position Breakdown for 2016:

QB- http://www.ninersnation.com/2016/5/20/11718346/colin-kaepernick-contract-49ers-salary-cap-qb-depth-chart

RB- http://www.ninersnation.com/2016/5/24/11756682/49ers-salary-cap-running-backs-carlos-hyde-mike-davis-kelvin-taylor-shaun-draughn-dujuan-harris

WR- http://www.ninersnation.com/2016/5/26/11786460/49ers-salary-cap-wide-2016-receiver-eric-rogers-deandre-smelter

TE- http://www.ninersnation.com/2016/5/27/11795976/49ers-salary-cap-tight-ends-vance-mcdonald-garrett-celek-blake-bell-bruce-miller-busta-anderson

OL- http://www.ninersnation.com/2016/5/28/11800388/49ers-salary-cap-offensive-line-alex-balducci-blake-muir-joshua-garnett-joe-staley

DL- http://www.ninersnation.com/2016/5/29/11806578/49ers-salary-cap-defensive-line-quinton-dial-deforest-buckner-ian-williams?utm_campaign=ninersnation&utm_content=chorus&utm_medium=social&utm_source=twitter

OLB- http://www.ninersnation.com/2016/5/30/11809300/49ers-salary-cap-outside-linebackers-aaron-lynch-ahmad-brooks-tank-carradine-jason-fanaika

ILB- http://www.ninersnation.com/2016/5/31/11815974/49ers-salary-cap-inside-linebacker-ray-ray-armstrong-navorro-bowman-gerald-hodges

CB- http://www.ninersnation.com/2016/6/1/11826028/49ers-salary-cap-cornerbacks-tramaine-brock

S- http://www.ninersnation.com/2016/6/2/11836808/49ers-salary-cap-safety-antoine-bethea-eric-reid-jaquiski-tartt


ST- http://www.ninersnation.com/2016/6/3/11853542/49ers-salary-cap-john-lunsford-guaranteed-money-phil-dawson

Potential Contract Comps:

Blaine Gabbert - http://www.ninersnation.com/2016/7/5/12098184/49ers-free-agents-considering-blaine-gabbert-and-his-next-nfl-contract

Eric Reid - http://www.ninersnation.com/2016/6/6/11872636/harrison-smith-contract-extension-49ers-safety-eric-reid

Vance McDonald - http://www.ninersnation.com/2016/7/8/12124960/49ers-free-agents-vance-mcdonald-contract-extension-hypothetical

Tank Carradine - http://www.ninersnation.com/2016/7/16/12198054/49ers-free-agents-tank-carradine-contract-extension-hypotheticals

Gerald Hodges/Michael Wilhoite - http://www.ninersnation.com/2016/7/29/12316352/49ers-free-agents-considering-gerald-hodges-michael-wilhoite-and-their-next-nfl-contract

Other Articles written by me:

Breaking Down Cash Spending for 2017 - http://www.ninersnation.com/2016/6/21/11991996/49ers-cap-space-and-cash-spending-looking-ahead-to-2017

Cash Spending 2017-2020 - http://www.ninersnation.com/2016/6/22/12002334/49ers-cap-space-vs-minimum-cash-spending-for-2017-2020

UDFA Signing Bonuses/Guarantees Articles - http://www.ninersnation.com/2016/5/28/11800388/49ers-salary-cap-offensive-line-alex-balducci-blake-muir-joshua-garnett-joe-staley & http://www.ninersnation.com/2016/5/25/11768822/49ers-udfa-guaranteed-money-includes-some-surprises

2017 Cap Articles by Me:

Earl Mitchell contract details: http://www.ninersnation.com/2017/3/12/14842592/earl-mitchell-contract-details-signing-bonus-cap-hit-49ers

Malcolm Smith contract details: http://www.ninersnation.com/2017/3/11/14892974/malcolm-smith-free-agent-contract-details-signing-bonus-cap-hit-2017-49ers

Jeremy Kerley contract details: http://www.ninersnation.com/2017/3/11/14892942/jeremy-kerley-contract-extension-cap-hits-base-salary-signing-bonus-49ers

Pierre Garcon contract details: http://www.ninersnation.com/2017/3/10/14881166/pierre-garcon-contract-details-49ers-wrs-5-year-deal

Key 2017 Base Salary and Bonus Guarantees: http://www.ninersnation.com/2017/2/23/14717176/49ers-salary-cap-2017-key-dates-roster-guarantees-bonuses

About Jimmie Ward's 5th year Option: http://www.ninersnation.com/2017/2/20/14669732/jimmie-ward-fifth-year-option-49ers-defense-4-3

PPE raises for Marcus Martin, and Aaron Lynch: http://www.ninersnation.com/2017/2/16/14635732/marcus-martin-aaron-lynch-proven-performance-escalator-49ers-salary-cap

Daniel Kilgore's base salary escalated: http://www.ninersnation.com/2017/2/10/14565298/daniel-kilgore-contract-49ers-salary-cap-2017

Ahmad Brooks's base salary de-escalated: http://www.ninersnation.com/2017/2/3/14502462/ahmad-brooks-2017-salary-de-escalator-clause-49ers-salary-cap

Ray-Ray Armstrong contract details: http://www.ninersnation.com/2017/2/2/14484712/ray-ray-armstrong-contract-extension-49ers-salary-cap

49ers estimated cap space after 2 days of FA: http://www.ninersnation.com/2017/3/11/14891540/49ers-estimated-cap-space-free-agency-2017

Salary Cap Notes:
BS = Base Salary
RB= Roster Bonus
WK = Workout Bonus
SB= Signing Bonus
INC= Incentive (LTBE is Likely, and NLTBE is not likely)
OPT= Option Bonus (Only a few players got these, Staley, and Bowman)

For anything like April, 1st, Of a certain year, that means the salary(base) is guaranteed for that amount. Example, Beadles has a $500 guarantee in his 2017 base that is for injury only right now, but is gtd on 4/1/17

QB -- Brian Hoyer(2018) - $2.95M BS(17), $3.95M BS(18), $4M SB($2M prorated from 2017-2018), $400K per game roster bonuses(17-18), $150K workout bonuses(17-18), $1.5M NLTBE(17), $5M NLTBE(18), 2017 base is guaranteed at signing, $2.9M of his 2018 base is guaranteed for injury, and fully on April 1, 2018

QB -- Matt Barkley(2018)

RB 28 Carlos Hyde(2017) - $822,047 BS(17), $100K WK(17), $249,396 Prorated SB(17)

RB 31 Raheem Mostert(2017) - $615K BS(17)

RB 22 Mike Davis(2018) - $$615K BS(17), $705K BS(18), $117,195 Proated SB(17-18)

FB -- Kyle Juszczyk(2020) - $2M BS(17), $2.75M BS(18), $4.2M BS(19), $5.05M BS(20), $5M SB(Prorated at $1.25M from 2017-2020), $400K per game roster bonuses(17-20), $100K workout bonuses(17-18), 2017 base is guaranteed at signing, 2018 base is guaranted for injury, and fully on April 1, 2018, 2019, and 2020 years are option years

WR -- Pierre Garcon(2021) - $3.675M BS(17), $6.625M BS(18), $5.65M BS(19), $8.55M(20), $9.25M BS(21), $12M Signing Bonus($2.4M Prorated each year from 2017-2021) $20M guaranteed($17M fully guaranteed), $250K Per Game Roster Bonuses(2017-2021), $100K Workout Bonuses(2017-2021)

WR 17 Jeremy Kerley(2019) - $1.15M BS(17), $2M BS(18), $2.65M BS(19), $1.7M SB(Prorated at $566,666 from 2017-2018, and $566,668 in 2019), $250K Per Game Roster Bonuses(2017-2019), $50K Workout Bonuses(2017-2019), 2017 base is guaranteed fr $1.1M fully at signing, 2018 is $700K on April 1, 2018

WR -- Marquise Goodwin(2018) - $1.95M BS(17), $1.45M BS(18), $2.5M SB(Prorated at $1.25M from 2017-2018), $50K workout bonuses(17-18), $1M NLTBE(17-18), 2017 base salary is guaranteed at signing

WR -- Aldrick Robinson(2018)

WR 10 Bruce Ellington(2017) - $690K BS(17), $118,607 Prorated SB(17)

WR 13 Aaron Burbridge(2019) - $540K BS(17), $630K BS(18), $720K BS(19), $25,089 Prorated SB(17-19)

WR 3 Eric Rogers(2017) - $465K BS(17), $62,500 Prorated SB(17)

WR 14 Chris Harper(2017)- $615K BS(17)

WR 18 DeAndre Smelter(2017) - $465K BS(17)

WR -- Rashad Ross(2017)- $615K BS(17)

WR -- DeAndre Carter(2018)- $465K BS(17), $555K BS(18)

TE 89 Vance McDonald(2021) - $2.1M BS(17), $3.7M BS(18), $4.2M BS(19), $5.5M BS(20-21), $1.4M Prorated SB(17-20), $750K Per Game Roster Bonuses(17-21), $150K Workout Bonus(17-21), 2017 base salary is fully guaranteed at signing, 2018 base is guaranteed for injury now, and fully on April 1, 2018, and $3.2M of his 2019 base salary is guaranteed for injury now, and fully on April 1, 2019, $75K NLTBE for 55 Receptions, $75K NLTBE for 700 receiving yards each year

TE 88 Garrett Celek(2019) - $1.55M BS(17), $1.65M BS(18), $1.9M BS(19), $625K Prorated SB(17-19), $350K Per Game Roster Bonuses(17-19), $50K Workout Bonuses(17-19), $3M in NLTBEs for receptions, and receiving yards($1M a year, 17-19)

TE 84 Blake Bell(2018) - $615K BS(17), $705K BS(18), $128,283 Prorated SB(17-18)

TE -- Logan Paulsen(2017) - $775K BS(17), $125K SB(17), $100K per game roster bonus(17)

TE 85 Je'Ron Hamm(2017) - $615K BS(17)

C 67 Daniel Kilgore(2017) - $1.15M BS(17), $337,500 Prorated SB(17), $200K Per Game Roster Bonus(17), $50K Workout Bonus(17), $900K Play Time escalators in 2017

C 75 Alex Balducci(2018) - $540K BS(17), $630K BS(18)

LG/C 68 Zane Beadles(2018) - $2.45M BS(17), $3M BS(18), $583,333 Prorated SB(17), $583,334 Prorated SB(18), $300K Per Game Roster Bonuses(17-18), $200K Workout Bonuses(17-18), $500K LTBE for Play Time(17-18), $500K of 2017 base salary is guaranteed for injury now, fully on April 1, 2017

LG/RG 65 Joshua Garnett(2019) - $872,923 BS(17), $1,295,846 BS(18), $968,769 BS(19), $1,241,693 Prorated SB(17-19), $450K 3rd Day of Training camp roster bonus in 2019, and $300K workout bonus in 2019, Team Holds 5th-year Team Option for 2020

LT 74 Joe Staley(2019) - $8.25M BS(17), $4.8M BS(18-19), $1.2M SB(17-19), $1M Prorated SB(16-19), $200K Workout Bonuses(17-19), $500K Per Game Roster Bonuses(17-19), $1.5M escalators available for 2018, and 2019

LT 71 John Theus(2019) - $540K BS(17), $630K BS(18), $720K BS(19), $64,403 Proated SB(17-19)

RT 77 Trent Brown(2018) - $615K BS(17), $705K BS(18), $13,973 Prorated SB(17-18)

OT 78 Norman Price(2018) - $465K BS(17), $555K BS(18)

DE 91 Arik Armstead(2018) - $1,392,784 BS(17), $1,777,176 BS(18), $1,354,569 Prorated SB(17-18), Team Holds 5th-year Team Option for 2019

DE 98 Ronald Blair(2019) - $540K BS(17), $630K BS(18), $720K BS(19), $67,602 Prorated SB(17-19)

DE 96 Zach Moore(2018) - $690K BS(17), $790K BS(18)

DT 99 DeForest Buckner(2019) - $540K BS(17), $630K BS(18), $720K BS(19), $2,857,453 Prorated SB(17-19), $763,863 Roster Bonus due in August of 2017, $1,473,726 Roster Bonus due in August of 2018, $2,210,589 Roster Bonus due in August of 2019, Team Holds a 5th-year Team Option for 2020

DT/NT 92 Quinton Dial(2019) - $1.5M BS(17), $2.4M BS(18), $3.375M BS(19), $806,750 Prorated SB(17-19), $400K Per Game Roster Bonuses(17-19), $100K Workout Bonuses(17-19), $1.5M NLTBE(17-19), $1.4M of his 2017 base salary is guaranteed for injury at signing, fully on April 1, 2017

NT -- Earl Mitchell(2020) - $1.65M BS(17), $2.25M BS(18), $2.85M BS(19-20)

NT 64 Mike Purcell(2017) - $615K ERFA Tender

LEO 59 Aaron Lynch(217) - $1.797M BS(17), $49,50 Prorated SB(17)

LEO 95 Tank Carradine(2017) - $1.1M BS(17), $625K Prorated SB(17), $250K Per Game Roster Bonus(17), $50K Workout Bonus(17), $1M of his 2017 base salary is guaranteed for injury now, and fully on April 1, 2017

OLB -- Malcolm Smith(2021) - $2M BS(17), $3M BS(18), $3.75M BS(19), $4.4M BS(20), $4.85M BS(21), $7M Signing Bonus(Prorated at $1.4M from 2017-2021), $250K Per Game Roster Bonuses(17-21), $50K Workout Bonuses(17-21), 2017 base is guaranteed at signing, 2018 base is guaranteed at signing, 2020 and 2021 years are option years.

OLB 54 Ray-Ray Armstrong(2018) - $1M BS(17-18), $200K Per Game Roster Bonus(17), $50K Week 1 Roster Bonus(17), $100K Workout Bonus(17), $250K Per Game Roster Bonus(18), $50K Workout Bonus(18), $875K of his 2017 base salary is guaranteed at signing

OLB 58 Eli Harold(2018) - $634K BS(17), $720K BS(18), $15K Workout Bonus(17-18), $174,343 Prorated SB(17-18)

OLB 55 Ahmad Brooks(2017) - $4.45M BS(17), $848,750 Prorated SB(17), $750K Per Game Roster Bonus(17), $100K Workout Bonus(17)

OLB 48 Wynton McManis(2018) - $465K BS(17), $55K BS(18)

OLB 45 Carl Bradford(2017) - $615K ERFA Tender

MLB 53 NaVorro Bowman(2022) - $6.75M BS(17), $8.7M BS(18), $2.55M BS(19), $5.85M BS(20), $7.65M BS(21), $8.5M BS(22), $750K Per Game Roster Bonuses(17-18), $2M roster bonuses(19-22), $680K prorated SB(17-20, from a $3.45M Signing Bonus), $2.6M Option Bonus in 2017(Prorated at $529K 17-21), $3.45M Option Bonus in 2018(Prorated at $690K from 18-22), $800K Option Bonus Proration(17, from old Option Bonus), $654K Prorated SB(17-18 from old Signing Bonus), $2.6M of his 2017 base salary is fully guaranteed, likely on April 1, 2017, $3.45M of 2018 base is fully guaranteed, likely on April 1, 2018, $500K LTBE for Play Time(19-22)

MLB -- Brock Coyle(2017)

MLB 56 Shayne Skov(2017) - $615K BS(17)

CB 33 Rashard Robinson(2019) - $540K BS(17), $630K BS(18), $720K BS(19), $95,848 Prorated SB(17-19)

CB 26 Tramaine Brock(2017) - $3.1M BS(17), $750K Prorated SB(17), $320K Per Game Roster Bonus(17), $130K Workout Bonus(17), Incentives of $250K for 60% Play Time, and $500K for 80% Play Time, also includes 6 INTs as a possible factor, consudered NLTBE

CB 36 Dontae Johnson(2017) - $690K BS(17), $100,135 Prorated SB(17)

CB -- K'Wuan Williams(2017)- $615K BS(17), $75K Signing Bonus,(17), $75K Week 1 Roster Bonus(17), $250K NLTBE for Play Time(17)

CB 23 Will Redmond(2019) - $590,880 BS(17), $725,846 BS(18), $827,422 BS(19), $218,139 Prorated SB(17-19), $25K Workout Bonuses(17-19)

CB 36 JaCorey Shepherd(2017) - $540K BS(17)

CB 27 Keith Reaser(2017) - $690K BS(17), $41,200 Prorated SB(17)

CB 30 Prince Charles Iworah(2017) - $465K BS(17)

FS 25 Jimmie Ward(2017) - $690K BS(17), $873,187 Prorated SB(17), $677,390 Roster Bonus(17), $22,500 Workout Bonus(17), Team Holds a 5th-year Team Option for 2018

FS 29 Jaquiski Tartt(2018) - $729,910 BS(17), $1,021,865 BS(18), $100K Workout Bonuses(17-19), $480,821 Prorated SB(17-18)

FS -- Don Jones(2018)

FS 46 Marcus Ball(2017) - $615K BS(17)

SS 35 Eric Reid(2017) - $5.676M BS(17), 2017 base becomes guaranteed on the first day of the new league year, it is already guaranteed for injury.

SS 40 Vinnie Sunseri(2017) - $615K BS(17)

PK -- Robbie Gould(2018) - $1.5M BS(17), $2M BS(18), $1M SB(Prorated at $500K from 2017-2018), $500K of 2017 base is fully guaranteed at signing

PK -- Nick Rose(2018) - $465K BS(17), $55K BS(18)

P 5 Bradley Pinion(2018) - $615K BS(17), $705K BS(18), $48,50 Prorated SB(17-18)

P -- Brock Miller(2019) - $465K BS(17), $555K BS(18), $630K BS(19)

LS/TE 86 Kyle Nelson(2018) - $975K BS(17-18), $25K Workout Bonuses(17-18), $150K Prorated SB(17-18)
[ Edited by AB81Rules on Mar 15, 2017 at 7:24 PM ]
And technically, he's not "making" that kind of money, right AB? It's more of a "place-holder" for money that is likely not to be earned, but is being counted on the books this year as if it "were" likely to be earned.
  • Bugdiver
  • Info N/A
Thanx AB83, you do rule!
I can't believe after all that we have around 10k. Nice job, AB.
Originally posted by GhostofFredDean:
And technically, he's not "making" that kind of money, right AB? It's more of a "place-holder" for money that is likely not to be earned, but is being counted on the books this year as if it "were" likely to be earned.

I think the clause was something like he had to play 90% of special team plays and block 15 punts.
Why did you add the Strickland note?!!! I was expecting to be entertained by the flood of b***hing and moaning.
there are two guys way up there who need to step up
JJ & tubby
  • B650
  • Veteran
  • Posts: 4,205
never mind strickland making 7m, how about alex smith making 11M. hopefully thats gona be less than $1M per TD
Originally posted by GhostofFredDean:
And technically, he's not "making" that kind of money, right AB? It's more of a "place-holder" for money that is likely not to be earned, but is being counted on the books this year as if it "were" likely to be earned.

yup, technically he aint making it, but still counts against the 2008 cap, as 7.8M cap hit, but that 7M comes back as a cap credit in 2009.

On another note: We have a projected 32M in cap room after UDFA's signed, and before our 6 draftees sign.
UPDATED as of May 2nd, 2008, with the new UDFA's signed.

ANd thx to the mod's for pinning this and making it official,
Originally posted by AB83Rules:
UPDATED as of May 2nd, 2008, with the new UDFA's signed.

ANd thx to the mod's for pinning this and making it official,

AB, I have a question about trading a player after June 1. If, for example, we traded for the Lions Roy Williams or Cinci's Ocho Cinco, would it be less of a cap hit for the team trading the player away after that date? I read that veteran players are most often traded after that date for cap purposes and wanted your take on it. Thanks in advance.
Originally posted by GhostofFredDean:
And technically, he's not "making" that kind of money, right AB? It's more of a "place-holder" for money that is likely not to be earned, but is being counted on the books this year as if it "were" likely to be earned.

That would be correct Ghost
AB8-

Just curious but how is dead money determined? I thought Kwame was at the end of his contract and I assume 2mil is dead for D Smith b/c we cut him?

K. Harris $1,088,509
D. Smith $2,001,668

thanks!!
Originally posted by Ronnie49Lott:
AB, I have a question about trading a player after June 1. If, for example, we traded for the Lions Roy Williams or Cinci's Ocho Cinco, would it be less of a cap hit for the team trading the player away after that date? I read that veteran players are most often traded after that date for cap purposes and wanted your take on it. Thanks in advance.

yes, by trading a player away after june 1st, the cap acceleration goes onto two yrs(2008 and 2009) instead of just 2008.
Share 49erswebzone