There are 142 users in the forums

49ers 2019 Salary Cap Outlook; $34,262,489 under as of 4/1/19

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 10 Jimmy Garoppolo(2022)- $6.2M BS(18), $17.2M BS(19), $23.8M BS(20), $24.1M BS(21), $24.2M BS(22), $28M GTD roster bonus(2018), $7M signing bonus(prorated at $1.4M a year from 2018-2022), $800K per game roster bonuses each year, $600K workout bonuses each year, 2018 base is fully GTD, $7.5M of his 2019 base is fully GTD, $15.7M of 2020 is GTD for injury, and is fully for that amount on April 1 2020, In 2021, if he makes it to the NFC Ttitle game, or is 1st or 2nd team All Pro, then a $7.5M guarantee kicks in.
QB 3 C.J. Beathard(2020) - $555K BS(18), $645K BS(19), $735K BS(20), $176,572 Signing Bonus prorations(2017-2020)
QB 4 Nick Mullens(2019) - $480K BS(18), $570K BS(19)
RB 28 Jerick McKinnon(2021)- $4.2M BS(18), $3.7M BS(19), $6.5M BS(20), $6.9M BS(21), $250,000 per game roster bonuses each year, $50,000 workout bonuses each year, $2M signing bonus(Prorated at $500K from 2018-2021), due a $5.5M GTD roster bonus on the 5th day of the 2018 new league year, 2018 base salary is GTD at signing, 2019 base salary is guaranteed for injury, and then fully on April 1, 2019, $2.6M of his 2020 base salary is guaranteed for injury, and then fully for that amount on April 1, 2020, 2021 year is an option year, and they must exercise the option prior to the end of the 2020 league year.
RB 22 Matt Breida(2019) - $555K BS(18), $645K BS(19), $5K signing bonus, $25K of his 2017 base is guaranteed at signing
RB 46 Alfred Morris(2018)- $790K BS(18)
RB 31 Raheem Mostert(2018) - $630K BS(18)
RB 41 Jeff Wilson Jr.(2018)- $570K BS(19)
FB 44 Kyle Juszczyk(2020) - $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 11 Marquise Goodwin(2021) - $1.45M BS(18), $2.95M BS(19), $3.95M BS(20), $5.3M(21), $2.5M SB(Prorated at $1.25M from 2017-2018), New $2.5M SB(Prorated at $625,000 from 2018-2021), $2.5M GTD roster bonus(2018), $500K Per Game Roster Bonuses(19-21), $50K workout bonuses(18-21), $400K LTBE for Catches & Yards(18), $600K NLTBE(18), 2018 base salary is guaranteed at signing, 2019 base salary is GTD for injury, and fully on April 1, 2019, has a $1.15M Incentive for 2021 that can be either a LTBE or a base salary escalator, based on production
WR 81 Trent Taylor(2020) - $555K BS(18), $645K BS(19), $735K BS(20), $50,486 Signing Bonus prorations(2017-2020)
WR 18 Dante Pettis(2021)- $480K BS(18), $770,935 BS(19), $961,870 BS(20), $1,282,805 BS(21), $663,738 prorated signing bonus(18-21), $100K Workout Bonuses(20-21)
WR 13 Richie James Jr.(2021)- $480K BS(18), $570K BS(19), $660K BS(20), $750K BS(21), $19,143 prorated SB(18-21)
WR 84 Kendrick Bourne(2019) - $555K BS(18), $645K BS(19), $5K signing bonus, $20K of his 2017 base is guaranteed at signing
WR 14 Max McCaffrey(2020)- $570K BS(19), $$660K BS(20)
WR 19 Steven Dunbar Jr.(2019)- $570K BS(19)
WR --- Jordan Smallwood(2020)- $495K BS(19), $585K BS(20)
TE 88 Garrett Celek(2019) - $1.65M BS(18), $1.7M BS(19), $625K Prorated SB(17-19), $350K Per Game Roster Bonuses(17-19), $50K Workout Bonuses(17-19), $1M of his 2017 baee becomes guaranteed on 4/1/17, $3M in NLTBEs for receptions, and receiving yards($1M a year, 17-19)
TE 85 George Kittle(2020) - $555K BS(18), $645K BS(19), $735K BS(20), $74,574 Signing Bonus prorations(2017-2020)
TE 83 Ross Dwelley(2019)- $570K BS(19)
TE 89 Marcus Lucas(2020)- $495K BS(19), $585K BS(20)
C 58 Weston Richburg(2022)- $3M BS(18), $5.5M BS(19), $6.5M BS(20), $7.85M BS(21), $8.65M BS(22), $400,000 per game roster bonuses each year, $100,000 workout bonuses each year, $9.3M signing bonus(prorated at $1.86M from 2018-2022), due a $4.2M GTD roster bonus on the 5th day of the 2018 new league year, 2018 base salary is GTD at signing, 2019 base is guaranteed for injury, and then fully on April 1, 2019, 2020 base salary is guaranteed for injury, and then fully on April 1, 2020, His 2021 & 2022 years are option years, and they must be exerciesed before the end of the 2020 league year for 2021 season, and before the end of the 2021 league year for the 2022 season.
C 62 Erik Magnuson(2019) - $555K BS(18), $645K BS(19), $4K signing bonus, $10K of his 2017 base Is guaranteed at signing
LG 75 Laken Tomlinson(2021)- $1,600,944 BS(18), $2M BS(19), $3.5M BS(20), $4.5M BS(21), $5M SB(Prorated at $1.25M a yr for 4 yrs), $400K annual per game roster bonuses(19-21), $100K annual workout bonuses(19-21), 2018 base is fully GTD, 2019 base is GTD for injury, and fully on April 1 2019, $3M of 2020 base is GTD for injury, then fully on April 1, 2020
LG 60 JP Flynn(2019)- $480K BS(18), $570K BS(19)
RG 65 Joshua Garnett(2019) - $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
RG 68 Mike Person(2018)- $915K BS(18), counts $630K in 2018 under a veteran minimum salary benefit deal
RG 66 Najee Toran(2020)- $570K(19), $660K BS(20)
LT 74 Joe Staley(2019) - $8.05M 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 78 Shon Coleman(2019)- $658K BS(18), $2M BS(19), $20K WK Bonus(19)
RT 69 Mike McGlinchey(2021)- $480K BS(18), $570K BS(19), $660K BS(20), $750K BS(21), $11,899,544 signing bonus($2,854,886 prorated from 2018-2021), $743,722 Traning Camp RB(19), $1,487,444 Trainng Camp RB(20), $2,231,166 Training Camp RB(21)
OT 64 Christian DiLauro(2020)- $495K BS(19), $585K BS(20)
DE 91 Arik Armstead(2019) - $1,777,176 BS(18), $1,354,569 Prorated SB(17-18), $9.046M(19)
DE 98 Ronald Blair III(2019) - $630K BS(18), $720K BS(19), $67,602 Prorated SB(17-19)
DE 95 Kentavius Street(2021)- $480K BS(18), $570K BS(19), $660K BS(20), $750K BS(21), $152,550 prorated SB(18-21)
DE 77 Jullian Taylor(2021)- $480K BS(18), $570K BS(19), $660K BS(20), $750K BS(21), $24,511 prorated SB(18-21)
DT 99 DeForest Buckner(2019) - $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 96 Sheldon Day(2019)- $630K BS(18), $720K BS(19)
DL --- Kapron Lewis-Moore(2020)- $570K BS(19), $660K BS(20)
NT 93 D.J. Jones(2020) - $555K BS(18), $645K BS(19), $735K BS(20), $36,964 Signing Bonus prorations(2017-2020)
LEO 94 Solomon Thomas(2020) - $555K BS(18), $645K BS(19), $735K BS(20), $4,653,978 signing bonus prorations(2017-2020), Training Camp Roster Bonuses of, $1,189,745 in 2018, $2,379,490 in 2019, and $3,569,235 in 2020, 4-year deal is fully GTD, teams holds 5th-year team option for 2021
LEO 54 Cassius Marsh(2019)- $1.1M BS(18), $3.8M BS(19), $2M GTD roster bonus due March 17 2018(2018), $300K per game roster bonuses(2018-2019), $100K workout bonuses(2018-2019), 2019 is an option year, 2018 base is GTD at signing, $1.875M NLTBEs for play time and sacks($900K is LTBE for 2019).
LEO 92 Ryan Delaire(2020)- $645K BS(19), $735K BS(20)
SLB 97 Dekoda Watson(2019) - $1.05M BS(18), $1.45M BS(19), $1M Signing Bonus($333,333 from 2017-2018, & $333,334 in 2019), $200K per game roster bonuses(2017-2019), $50K Workout Bonuses(18-19), $50K de-escalator for missing offseason workouts(18-19)
SLB 53 Mark Nzeocha(2018) - $705K BS(18), $30K Signing Bonus(18), $40K Per Game Roster Bonus(18), $25K Workout Bonus(18), $450K NLTBE(18)
SLB 55 Pita Taumoepenu(2019)- $645K BS(19)
WLB 51 Malcolm Smith(2021) - $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.
WLB 47 Elijah Lee(2018)- $555K BS(18)
WLB 57 James Onwualu(2019)- $645K BS(19)
MLB 56 Reuben Foster(2020) - $875,708(18), $1,286,416(19), $1,697,124 BS(20) $1,177,830 signing bonus prorations(2017-2020), first 3 years are fully GTD, 4th year is fully GTD for $339K, teams holds 5th-year team option for 2021
MLB 50 Brock Coyle(2020) - $900K BS(18), $2.05M BS(19), $2M BS(20), $400,000 per game roster bonuses each year, $50,000 workout bonuses each year, $2.1M signing bonus(prorated at $700K from 2018-2020), 2018 base is GTD at signing, and $1.1M of his 2019 base is guaranteed for injury, and then fully for that amount on April 1, 2019, he also has up to $1M in Play Time NLTBEs(18-20)
MLB 48 Fred Warner(2021)- $480K BS(18), $663,137 BS(19), $844K BS(20), $982K BS(21), $252,547 prorated signing bonus(18-21)
CB 25 Richard Sherman(2020)- $2M BS(18), $7M BS(19-20), $3M Signing Bonus($1M prorated 2018- 2020), $2M Roster Bonus due on first day of training camp, if he passes a physical, if not, the $2M is not earned(2018), $2M per game roster bonuses each year, $50K yearly workout bonuses, $1M Pro Bowl NLTBE(2018), $1M Play Time NLTBE(2018 for 90% Defensive Snaps), $2M NLTBE for being named to AP All-Pro Team(2018), For 2019 if he makes the Pro Bowl in 2018, his base salary is then $8M, not $7M, and his per game roster bonus goes from $2M down to $1M, Making the Pro Bowl in 2018 makes his 2019 salary of $8M GTD for injury as of 3rd day of the 2019 new league year, and fully GTD on April, 1, 2019, his 2019 Incentive package is the same as 2018. For 2020, if he makes the Pro Bowl in 2019, his base salary goes from $7M up to $8M, and his per game roster bonus goes from $2M down to $1M. His base salary of $8M would then be GTD for injury on the 3rd day of the 2020 new league year, and fully GTD on April 1, 2020, now his base salary for 2020 will escalate to $8.75M if he makes the Pro Bowl in both 2018 and 2019, the only way he makes the entire $39.15M is if he plays every games over the next 3 seasons, makes the Pro Bowl each year, and named to the AP All-Pro 1st or 2nd team.
CB 23 Ahkello Witherspoon(2020) - $683,325 BS(18), $815,375 BS(19), $992,393 BS(20), $243,393 signing bonus prorations(2017-2020)
CB 24 K'Wuan Williams(2020)- $1.25M BS(18), $1.55M(19), $2.15M(20), $3M Signing bonus(prorated at $750K from 2017-2020), Yearly $250K per game Roster Bonuses(2018-2020), Yearly $50K Workout Bonuses(2018-2020), $75K Signing Bonus,(17), $75K Week 1 Roster Bonus(17), $250K NLTBE for Play Time(17), 2017 base salary is fully GTD, 2018 base is GTD for injury now, and fully on April 1, 2018
CB 33 Tarvarius Moore(2021) - $480K BS(18), $603K BS(19), $700K BS(20), $748K BS(21), $196,093 prorated SB(18-21)
CB 26 Greg Mabin(2018)- $555K BS(18)
CB 20 Jimmie Ward(2018)- $8.526M BS(18)
CB 41 Emmanuel Moseley(2019)- $495K BS(19)
CB 45 Tarvaus McFadden(2020)- $495K BS(19), $585K BS(20)
FS 27 Adrian Colbert(2020) - $555K BS(18), $645K BS(19), $735K BS(20), $21,200 signing bonus prorations(2017-2020)
FS 32 D.J. Reed Jr.(2021)- $480K BS(18). $570K BS(19), $660K BS(20), $750K BS(21), $77,843 prorated signing bonus(18-21)
FS 6 Terrell Williams Jr.(2020)- $495K BS(19), $585K BS(20)
SS 29 Jaquiski Tartt(2020) - $1,021,865 BS(18), $3M BS(19), $4.3M BS(20), $500K per game roster bonuses(19-20), $100K Workout Bonuses(17-19), $4.5M signing bonus(prorated at $1.5M a yr from 2018-2020), $480,821 Prorated SB(18), 2018 base salary is GTD, and his 2019 base salary is GTD for injury, and fully on April 1, 2019
SS 36 Marcell Harris(2021)- $480K BS(18). $570K BS(19), $660K BS(20), $750K BS(21), $41,575 prorated signing bonus(18-21)
SS 38 Antone Exum Jr.(2018) - $705K BS(18)
SS/CB 30 Tyvis Powell(2018)- $630K BS(18)
PK 9 Robbie Gould(2019) - $4.971M Franchise Tag for 2019
P 5 Bradley Pinion(2018) - $705K BS(18), $48,500 Prorated SB(17-18)
LS 40 Colin Holba(2019)- $645K BS(19)
LS/TE 86 Kyle Nelson(2018) - $975K BS(18), $25K Workout Bonuses(17-18), $150K Prorated SB(17-18)
[ Edited by AB81Rules on Mar 3, 2019 at 1:21 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