49ers 2024 Salary Cap Thread, 2024 Cap Room=$55,944,326 as of 10/5/24

Originally posted by tohara3:

Originally posted by AB81Rules:
Latest article, https://49erscap.com/index.php/2022/08/03/breaking-down-deebo-samuels-new-extension-plus-a-look-at-the-49ers-2022-2023-salary-cap-situations/

$2,814,090 under right now for 2022

Nice job as always AB! Team is set up great for the future cap wise no doubt

As always, thank you my friend, And yes we're set up nicely cap wise.

Originally posted by tohara3:

Originally posted by AB81Rules:
Latest article, https://49erscap.com/index.php/2022/08/03/breaking-down-deebo-samuels-new-extension-plus-a-look-at-the-49ers-2022-2023-salary-cap-situations/

$2,814,090 under right now for 2022

Nice job as always AB! Team is set up great for the future cap wise no doubt

I love how they frontloaded Deebo's salary. They did the same for Jimmy and probably will do the same for Bosa. It adds so much to the cap flexibility! You obviously can't do that for all the potential free agent players (like Laken, Arden Key, DJ Jones) but I don't think you need to - if you make good decisions on who to extend. Plus if you continue to draft relatively well.

Originally posted by Giedi:

Originally posted by tohara3:

Originally posted by AB81Rules:
Latest article, https://49erscap.com/index.php/2022/08/03/breaking-down-deebo-samuels-new-extension-plus-a-look-at-the-49ers-2022-2023-salary-cap-situations/

$2,814,090 under right now for 2022

Nice job as always AB! Team is set up great for the future cap wise no doubt

I love how they frontloaded Deebo's salary. They did the same for Jimmy and probably will do the same for Bosa. It adds so much to the cap flexibility! You obviously can't do that for all the potential free agent players (like Laken, Arden Key, DJ Jones) but I don't think you need to - if you make good decisions on who to extend. Plus if you continue to draft relatively well.

Agreed.

I can't wait for other teams' twitter followers asking how the 49ers can extend Bosa, Aiyuk, after extending Deebo, Warner, Kittle, Trent, Juice, sign Ward as a FA, like 49ers fans ask me how can the Rams keep doing it, easy to manipulate the cap.

New article, https://49erscap.com/index.php/2022/08/04/showing-how-the-49ers-can-keep-both-nick-bosa-brandon-aiyuk-long-term-plus-a-look-into-future-years-cap-wise/

Also I appeared on two podcasts today.

Eric Crocker: https://www.youtube.com/watch?v=QbOE0jT4t6c&feature=emb_title

49KaratPodcast: https://twitter.com/i/broadcasts/1ZkKzbRnjgeKv

Originally posted by AB81Rules:
New article, https://49erscap.com/index.php/2022/08/04/showing-how-the-49ers-can-keep-both-nick-bosa-brandon-aiyuk-long-term-plus-a-look-into-future-years-cap-wise/

Also I appeared on two podcasts today.

Eric Crocker: https://www.youtube.com/watch?v=QbOE0jT4t6c&feature=emb_title

49KaratPodcast: https://twitter.com/i/broadcasts/1ZkKzbRnjgeKv

Nice work brotha. Hope the niners hire you in some capacity!

Originally posted by frenchmov:

Originally posted by AB81Rules:
New article, https://49erscap.com/index.php/2022/08/04/showing-how-the-49ers-can-keep-both-nick-bosa-brandon-aiyuk-long-term-plus-a-look-into-future-years-cap-wise/

Also I appeared on two podcasts today.

Eric Crocker: https://www.youtube.com/watch?v=QbOE0jT4t6c&feature=emb_title

49KaratPodcast: https://twitter.com/i/broadcasts/1ZkKzbRnjgeKv

Nice work brotha. Hope the niners hire you in some capacity!

Agree, and AB81 makes a good point about signing Bosa and Deebo, but Aiyuk might be a bit of a problem. Hopefully the frontloading of Deebo and Bosa will help sign Aiyuk in - I think - 2024. But if we make the playoffs in 2023 and 2024, it's going to be very tight in trying to retain Aiyuk as well as all the other players AB81 mentions.

Originally posted by Giedi:

Originally posted by frenchmov:

Originally posted by AB81Rules:
New article, https://49erscap.com/index.php/2022/08/04/showing-how-the-49ers-can-keep-both-nick-bosa-brandon-aiyuk-long-term-plus-a-look-into-future-years-cap-wise/

Also I appeared on two podcasts today.

Eric Crocker: https://www.youtube.com/watch?v=QbOE0jT4t6c&feature=emb_title

49KaratPodcast: https://twitter.com/i/broadcasts/1ZkKzbRnjgeKv

Nice work brotha. Hope the niners hire you in some capacity!

Agree, and AB81 makes a good point about signing Bosa and Deebo, but Aiyuk might be a bit of a problem. Hopefully the frontloading of Deebo and Bosa will help sign Aiyuk in - I think - 2024. But if we make the playoffs in 2023 and 2024, it's going to be very tight in trying to retain Aiyuk as well as all the other players AB81 mentions.

Are you talking about my article? I wouldn't worry too much, check out my podcast with 49Karat's, I don't see any issues in re-signing our core guys, not saying the guys I put in the article are core guys, just some they may like to bring back on short term deals, long term deals are for Bosa, Aiyuk, maybe Ward.

Correct details are in for Deebo Samuel's extension.

https://49erscap.com/index.php/2022/08/05/contract-details-for-deebo-samuels-extension-are-officially-in/

Samuel received a $24.035 million signing bonus, plus a $9.215 million option bonus in 2023, while his 2022 base salary, 2023 base salary, & $4.555 million of his 2024 base salary are fully guaranteed, meaning $41 million is guaranteed at signing, plus he has yearly $750,000 per game roster bonuses, & $200,000 workout bonuses starting in 2023.

Also, his 2023 per game roster bonus, 2023 workout bonus, & 2024 workout bonus become fully guaranteed 3 days after Deebo Samuel officially signed his deal, which was this Monday, so they should become fully guaranteed on Thursday, meaning his fully guaranteed money will go up to $42.15 million.

He will also get the remainder of his 2024 base salary fully guaranteed on April 1, 2023, for a total of $58.917 million guaranteed, along with his 2024 per game roster bonus becoming fully guaranteed on April 1, 2023, pushing his guarantees up to $59.667 million.

He also received yearly $650,000 incentives for 380 or more rush yards, plus he can earn $150,000 each season that he scores 3 or more rushing touchdowns, but the incentives max out at $650,000 each season, and these start in 2023.

Below is a breakdown of Samuel's contract, year by year.

2022- $6,876,519 ($965,000 base salary, $4.807 million new prorated, $904,519 old prorated, $50,000 workout bonus, & $150,000 LTBE incentive)

2023- $8.68 million ($1.08 million base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

2024- $28.572 million ($20.972 million base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

2025- $24,200,529 ($16,600,529 base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

Now have the 49ers $3,031,343 under their 2022 adjusted cap after they received over $417K in credits from offseason team workout bonuses.

Also my latest roster update, https://49erscap.com/index.php/2022/08/06/updated-49ers-2022-53-man-roster-16-man-practice-squad-injured-lists-roster-projection-with-cap-ramifications-14-0/

Latest articles.

https://49erscap.com/index.php/2022/08/07/explaining-what-a-voidable-year-is-the-purpose-it-of-why-teams-use-it/

https://49erscap.com/index.php/2022/08/07/trying-to-project-a-new-contract-for-49ers-de-nick-bosa/

https://49erscap.com/index.php/2022/08/08/explaining-how-going-young-at-guard-will-help-the-49ers-retain-key-players/

Originally posted by AB81Rules:

Originally posted by Giedi:

Originally posted by frenchmov:

Originally posted by AB81Rules:
New article, https://49erscap.com/index.php/2022/08/04/showing-how-the-49ers-can-keep-both-nick-bosa-brandon-aiyuk-long-term-plus-a-look-into-future-years-cap-wise/

Also I appeared on two podcasts today.

Eric Crocker: https://www.youtube.com/watch?v=QbOE0jT4t6c&feature=emb_title

49KaratPodcast: https://twitter.com/i/broadcasts/1ZkKzbRnjgeKv

Nice work brotha. Hope the niners hire you in some capacity!

Agree, and AB81 makes a good point about signing Bosa and Deebo, but Aiyuk might be a bit of a problem. Hopefully the frontloading of Deebo and Bosa will help sign Aiyuk in - I think - 2024. But if we make the playoffs in 2023 and 2024, it's going to be very tight in trying to retain Aiyuk as well as all the other players AB81 mentions.

Are you talking about my article? I wouldn't worry too much, check out my podcast with 49Karat's, I don't see any issues in re-signing our core guys, not saying the guys I put in the article are core guys, just some they may like to bring back on short term deals, long term deals are for Bosa, Aiyuk, maybe Ward.

💯% - I was adding a bit on to your articles with my own take. The thing I hate about the playoffs is that playoff teams, year in and year out, lose a lot of depth by CAP design. This year we lose Arden Key, Laken Tomlinson and DJ Jones. If you don't replace that depth, you go back to 8-8 (or worse) pretty Quickley. I can see us losing guys like Aiyuk and Greenlaw or Azeez - good depth players - after every playoff run.

If you look at the last three years (13-3; 6-10; 10-7) I can see that as a regular kind of cycle, if you don't replace the lost depth with good drafting and signings. It's almost like Win the super bowl in year 1, next year stock up, then after that win the super bowl again in year 3, kind of cycle so to speak.

Originally posted by AB81Rules:
Correct details are in for Deebo Samuel's extension.

https://49erscap.com/index.php/2022/08/05/contract-details-for-deebo-samuels-extension-are-officially-in/

Samuel received a $24.035 million signing bonus, plus a $9.215 million option bonus in 2023, while his 2022 base salary, 2023 base salary, & $4.555 million of his 2024 base salary are fully guaranteed, meaning $41 million is guaranteed at signing, plus he has yearly $750,000 per game roster bonuses, & $200,000 workout bonuses starting in 2023.

Also, his 2023 per game roster bonus, 2023 workout bonus, & 2024 workout bonus become fully guaranteed 3 days after Deebo Samuel officially signed his deal, which was this Monday, so they should become fully guaranteed on Thursday, meaning his fully guaranteed money will go up to $42.15 million.

He will also get the remainder of his 2024 base salary fully guaranteed on April 1, 2023, for a total of $58.917 million guaranteed, along with his 2024 per game roster bonus becoming fully guaranteed on April 1, 2023, pushing his guarantees up to $59.667 million.

He also received yearly $650,000 incentives for 380 or more rush yards, plus he can earn $150,000 each season that he scores 3 or more rushing touchdowns, but the incentives max out at $650,000 each season, and these start in 2023.

Below is a breakdown of Samuel's contract, year by year.

2022- $6,876,519 ($965,000 base salary, $4.807 million new prorated, $904,519 old prorated, $50,000 workout bonus, & $150,000 LTBE incentive)

2023- $8.68 million ($1.08 million base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

2024- $28.572 million ($20.972 million base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

2025- $24,200,529 ($16,600,529 base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

It looks like a 5 year contract, or am I reading it incorrectly!? Love the frontloading in 2023-2024!

Originally posted by Giedi:

Originally posted by AB81Rules:
Correct details are in for Deebo Samuel's extension.

https://49erscap.com/index.php/2022/08/05/contract-details-for-deebo-samuels-extension-are-officially-in/

Samuel received a $24.035 million signing bonus, plus a $9.215 million option bonus in 2023, while his 2022 base salary, 2023 base salary, & $4.555 million of his 2024 base salary are fully guaranteed, meaning $41 million is guaranteed at signing, plus he has yearly $750,000 per game roster bonuses, & $200,000 workout bonuses starting in 2023.

Also, his 2023 per game roster bonus, 2023 workout bonus, & 2024 workout bonus become fully guaranteed 3 days after Deebo Samuel officially signed his deal, which was this Monday, so they should become fully guaranteed on Thursday, meaning his fully guaranteed money will go up to $42.15 million.

He will also get the remainder of his 2024 base salary fully guaranteed on April 1, 2023, for a total of $58.917 million guaranteed, along with his 2024 per game roster bonus becoming fully guaranteed on April 1, 2023, pushing his guarantees up to $59.667 million.

He also received yearly $650,000 incentives for 380 or more rush yards, plus he can earn $150,000 each season that he scores 3 or more rushing touchdowns, but the incentives max out at $650,000 each season, and these start in 2023.

Below is a breakdown of Samuel's contract, year by year.

2022- $6,876,519 ($965,000 base salary, $4.807 million new prorated, $904,519 old prorated, $50,000 workout bonus, & $150,000 LTBE incentive)

2023- $8.68 million ($1.08 million base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

2024- $28.572 million ($20.972 million base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

2025- $24,200,529 ($16,600,529 base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

It looks like a 5 year contract, or am I reading it incorrectly!? Love the frontloading in 2023-2024!

It has 2 voidable years in it, it's a 3yr extension, 4yrs total with 2022(his final yr of his rookie deal).

Originally posted by AB81Rules:

Originally posted by Giedi:

Originally posted by AB81Rules:
Correct details are in for Deebo Samuel's extension.

https://49erscap.com/index.php/2022/08/05/contract-details-for-deebo-samuels-extension-are-officially-in/

Samuel received a $24.035 million signing bonus, plus a $9.215 million option bonus in 2023, while his 2022 base salary, 2023 base salary, & $4.555 million of his 2024 base salary are fully guaranteed, meaning $41 million is guaranteed at signing, plus he has yearly $750,000 per game roster bonuses, & $200,000 workout bonuses starting in 2023.

Also, his 2023 per game roster bonus, 2023 workout bonus, & 2024 workout bonus become fully guaranteed 3 days after Deebo Samuel officially signed his deal, which was this Monday, so they should become fully guaranteed on Thursday, meaning his fully guaranteed money will go up to $42.15 million.

He will also get the remainder of his 2024 base salary fully guaranteed on April 1, 2023, for a total of $58.917 million guaranteed, along with his 2024 per game roster bonus becoming fully guaranteed on April 1, 2023, pushing his guarantees up to $59.667 million.

He also received yearly $650,000 incentives for 380 or more rush yards, plus he can earn $150,000 each season that he scores 3 or more rushing touchdowns, but the incentives max out at $650,000 each season, and these start in 2023.

Below is a breakdown of Samuel's contract, year by year.

2022- $6,876,519 ($965,000 base salary, $4.807 million new prorated, $904,519 old prorated, $50,000 workout bonus, & $150,000 LTBE incentive)

2023- $8.68 million ($1.08 million base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

2024- $28.572 million ($20.972 million base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

2025- $24,200,529 ($16,600,529 base salary, $4.807 million signing bonus proration, $1.843 million option bonus proration, $750,000 per game roster bonus, & $200,000 workout bonus)

It looks like a 5 year contract, or am I reading it incorrectly!? Love the frontloading in 2023-2024!

It has 2 voidable years in it, it's a 3yr extension, 4yrs total with 2022(his final yr of his rookie deal).

Nice, I forgot he's still on his rookie contract for this year. 4 years - better than I thought after reading he got a 3-year contract.