I just have to highlight some key points by our own, Cap Guru, AB81Rules (cover story). Epic work Jason!
As everyone knows by now, the 49ers were able to strike a new 6-year deal, worth up to $126 million with quarterback Colin Kaepernick this week. I have the details and the outlook for future years below.
Kaepernick received a $12.328 million signing bonus, which prorates at $2,465,600 over 5 years. 2014-2018 to be exact. He also has the following base salaries:
$645,000 in 2014, $12.4 million in 2015, $13.9 million in 2016, $16.5 million in 2017, $17 million in 2018, $18.8 million in 2019, and $21 million in 2020.
Kaepernick's 2014-2017 base salaries are guaranteed for injury only right now, but becomes fully guaranteed on April 1st of each year. While the same is true for 2018, only just $5.2 million is guaranteed for injury until April 1st of that year.
Kaepernick also has $2 million de-escalators in his deal, in which he can void them, by simply playing 80% of the offensive snaps, and either 1) help the 49ers to reach the Super Bowl, or 2) becoming a 1st or 2nd team All Pro, in any year. If he does this is 2014, the de-escalators are completely voided for each year. He is also eligible for a $100,000 workout bonus this year, along with $400,000 workout bonuses starting in 2015-2020, and $2 million roster bonuses, tied to the game-day active roster, starting in 2015-2020.
Kaepernick's salary cap numbers are as follows:
$3,767,291 (2014)
$17,265,600 (2015)
$18,765,600 (2016)
$21,365,600 (2017)
$21,865,600 (2018)
$21.2 million (2019)
$23.4 million (2020)
Now this is the part of the article where I take a peak into the future, and let everyone know how the 49ers look, salary cap space wise.
In 2015, the 49ers currently have 65 players signed, and their top 51 salaries account for $145,155,798, which incliudes a $1,494,531 dead money hit for Carlos Rogers since he was desiginated a June-1st cut.
For the time being, I am using a projected salary cap of $140 million, which would actually put the 49ers at $5,155,798 over the salary cap.
But don't fear, the 49ers will have salary cap space, as some players seem obvious for either restructures, or straight out released.
Running back
LaMichael James, who has a $1,050,013 salary cap hit in 2015, and would save the team $842,577. Note that James isn't considered a lock for this years roster, as there has been rumors over a potential trade for James for a late round pick.
Defensive end
Ray McDonald, who has a $5,946,985 salary cap hit for 2015, would save the 49ers $3,453,014 with a release. I would expect the 49ers to try and restructure his contract, unless Tank Carradine shows major flashes, or another player such as Tony Jerod-Eddie continues to improve. Then McDonald could be seen as expendable.
Safety
Craig Dahl, who has a $1,933,334 salary cap hit in 2015, would save the team $1.7 million with a release. Note that Dahl isn't a lock for the 2014 roster either.
A couple/few players who may end up retiring if the 49ers can end up with their 6th Lombardi trophy, are below.
Wide receiver
Anquan Boldin, who has a $6.909 million salary cap hit in 2015, would save the team $3.273 million against the cap if he retires.
Defensive end
Justin Smith, who has a $6,436,668 salary cap hit for 2015, and would save the team $4.25 million if Smith chose to retire, but that would put the 49ers in a bind if they lost both DEs.
Place kicker
Phil Dawson, who has a $4.143 million salary cap hit for 2015, would save the team $2.643 million against the cap if he retires.
Just to be clear, players who retire usually leave a dead money hit. Examples being Ray Lewis with the Baltimore Ravens, and Glen Coffee a few years back with the 49ers, both of which left dead money from their signing bonuses.
Some obvious candidates for restructures, but not outright releases are below.
Tight end
Vernon Davis, who has a $7,019,920 salary cap hit in 2015, could be in line for a extension/restrcuture, where he lowers his base salary, gets a new deal, and gives the 49ers cap relief.
Outside linebacker
Ahmad Brooks, who has a $8.35 million salary cap hit in 2015 is a potential restructure candidate, or simple pay cut. He is making a lot, with a $6 million base salary that could be restructured down the the league minimum, saving the team over $4 million in cap room.
Inside linebacker
Patrick Willis, who has a $8,736,750 salary cap hit in 2015, is also a potential extension/restructure candidate. He has a $7.065 million base salary, which can be lowered and converted into a bonus, giving the 49ers cap relief and locking up Willis for the long term.
The only other candidate for a extension/restructure, is
Aldon Smith, who has a $9.754 million cap hit in 2015 due to the 49ers picking up his 5th-year team option. If he stays clean, he is almost a lock to get an extension, and in the process, would lower his 2015 salary down to a lower amount.
Taking all of this into account, and the fact that there are other players who make some money that won't be there come March, 2015, the 49ers should be able to retain some of their free agents to be. Namely the likes of Michael Crabtree, Glenn Dorsey, and Chris Culliver. I don't expect Mike Iupati back. He will cost way too much money to extend him.
I can see the 49ers extending someone soon, likely Crabtree, getting to load up in 2014, and then ease up the cap hit for 2015. Then they can let the cap numbers rise in 2016 and beyond, when the salary cap should hit over $160 million.
Read more at
http://www.49erswebzone.com/news/1286-colin-kaepernicks-contract-details-future-outlooks-salary-wise/#8yYX4c0GxeaDBMM5.99
[ Edited by NCommand on Jun 6, 2014 at 6:46 AM ]
