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

Originally posted by AB81Rules:
Update, all deals are in, the 49ers have $7,508,164 in cap room, below are some of those terms.

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.

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.

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.

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

Joshua Dobbs: 1yr $2.25M, $1.75M fully GTD base salary, & $750K signing bonus.

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.

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.

Brandon Parker: 1yr $1.15M, $1.125M non-GTD base salary, & $25K workout bonus.

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.

Chase Lucas: 1yr $985K, $985K non-GTD base salary.

Ben Bartch: 1yr $1.125M, $1.125M non-GTD base salary, $302,400 of his base salary is fully GTD.

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.

Chris Conley: 1yr $1.55M, $1.21M base salary, $250K signing bonus, $90K workout bonus, $210K of his base salary is fully GTD.

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.

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.

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.

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.

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).

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.

Great work AB. Appreciate you putting all of that into context.

and we still get another 18 on 6/1?

Originally posted by DoseOfBosa:
and we still get another 18 on 6/1?

Yes, well on June 2nd, but yes $18m, also up too $7m on an Aiyuk extension

Originally posted by Willisfn4life:

Originally posted by AB81Rules:
Update, all deals are in, the 49ers have $7,508,164 in cap room, below are some of those terms.

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.

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.

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.

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

Joshua Dobbs: 1yr $2.25M, $1.75M fully GTD base salary, & $750K signing bonus.

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.

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.

Brandon Parker: 1yr $1.15M, $1.125M non-GTD base salary, & $25K workout bonus.

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.

Chase Lucas: 1yr $985K, $985K non-GTD base salary.

Ben Bartch: 1yr $1.125M, $1.125M non-GTD base salary, $302,400 of his base salary is fully GTD.

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.

Chris Conley: 1yr $1.55M, $1.21M base salary, $250K signing bonus, $90K workout bonus, $210K of his base salary is fully GTD.

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.

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.

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.

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.

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).

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.

Great work AB. Appreciate you putting all of that into context.

Absolutely. I like the layout too. One-stop shopping!

Originally posted by NCommand:

Originally posted by Willisfn4life:

Originally posted by AB81Rules:
Update, all deals are in, the 49ers have $7,508,164 in cap room, below are some of those terms.

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.

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.

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.

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

Joshua Dobbs: 1yr $2.25M, $1.75M fully GTD base salary, & $750K signing bonus.

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.

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.

Brandon Parker: 1yr $1.15M, $1.125M non-GTD base salary, & $25K workout bonus.

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.

Chase Lucas: 1yr $985K, $985K non-GTD base salary.

Ben Bartch: 1yr $1.125M, $1.125M non-GTD base salary, $302,400 of his base salary is fully GTD.

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.

Chris Conley: 1yr $1.55M, $1.21M base salary, $250K signing bonus, $90K workout bonus, $210K of his base salary is fully GTD.

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.

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.

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.

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.

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).

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.

Great work AB. Appreciate you putting all of that into context.

Absolutely. I like the layout too. One-stop shopping!

Completely agree, thanks for doing this AB.

Wonder what we can do with the remaining $7.5 million. Would be nice to get a few 2 year deals with a safety and CB.

We will need A good chunk of it to sign our draft picks

Yup, thanks AB! You're a freaking genius with this stuff.

Side note, where's my boy Waterbear at? Now can you get over the Odom deal

Originally posted by bmvanthiel:
There are a lot of crappy contracts in my opinion. So many void years like Campbell that we are going to be paying until 2028. Those small hits really add up and into what could be a good player.

I get why as a team we had to structure a lot of these deals this way though. We're damn near all in this year(again) giving the age and contracts of a lot of our players.

Yea it's a dicey mix. Not to mention the restructuring of over 30 vets. Once they pay Brock the roster will be vastly different. It's definitely a major win now mode season.

Originally posted by AB81Rules:

Originally posted by DoseOfBosa:
and we still get another 18 on 6/1?

Yes, well on June 2nd, but yes $18m, also up too $7m on an Aiyuk extension

thanks for the reply

been a fan of your work for years now, keep up the good work

Originally posted by stonecold590:
We will need A good chunk of it to sign our draft picks

That's what the $18 million can be used for. Hope we can get a little more secondary help soon.

Originally posted by stonecold590:
We will need A good chunk of it to sign our draft picks

Actually because of the top 51 rule they'll only need like $2m-$3m of it as the 1st, 2nd, & 3rd rd picks would count, the remaining 7 picks would only count as their prorated bonus, not their cap number, when September comes then we'll need to have it all, but that's a whiles away.

Originally posted by NCommand:
Absolutely. I like the layout too. One-stop shopping!

That's how I roll lol.

Originally posted by 9NERNATE:

Originally posted by stonecold590:
We will need A good chunk of it to sign our draft picks

That's what the $18 million can be used for. Hope we can get a little more secondary help soon.

I expect the $18m gets carried over to 2025, they should save around $7m from an Aiyuk extension, they will only need $5m for in season roster moves/emergency moves if/when players go on IR.

Originally posted by DoseOfBosa:

Originally posted by AB81Rules:

Originally posted by DoseOfBosa:
and we still get another 18 on 6/1?

Yes, well on June 2nd, but yes $18m, also up too $7m on an Aiyuk extension

thanks for the reply

been a fan of your work for years now, keep up the good work

Thank you much appreciated.

Originally posted by 9NERNATE:
Completely agree, thanks for doing this AB.

Wonder what we can do with the remaining $7.5 million. Would be nice to get a few 2 year deals with a safety and CB.

I think any DB signed would be a 1yr deal unless they get someone for super cheap. They need to keep 2025 & beyond's cap in mind, they're fine now for 2025, they'll carryover $18m or more IMO, plus they'll get credits/adjustments like they always do every year. BA, Brock, Mooney, & maybe Dre are the main 4 extension candidates, Dre if he comes back strong, Brock can't be until 2025 anyway.

Originally posted by lamontb:

Originally posted by bmvanthiel:
There are a lot of crappy contracts in my opinion. So many void years like Campbell that we are going to be paying until 2028. Those small hits really add up and into what could be a good player.

I get why as a team we had to structure a lot of these deals this way though. We're damn near all in this year(again) giving the age and contracts of a lot of our players.

Yea it's a dicey mix. Not to mention the restructuring of over 30 vets. Once they pay Brock the roster will be vastly different. It's definitely a major win now mode season.

We won't be paying on the cap for Campbell & Yiadom till 2028, the rest of their prorated bonuses go on the 2025 cap unless an extension is reached before the deal voids. The most dead can spread out is over 2yrs, like Armstead.

Originally posted by AB81Rules:

Originally posted by lamontb:

Originally posted by bmvanthiel:
There are a lot of crappy contracts in my opinion. So many void years like Campbell that we are going to be paying until 2028. Those small hits really add up and into what could be a good player.

I get why as a team we had to structure a lot of these deals this way though. We're damn near all in this year(again) giving the age and contracts of a lot of our players.

Yea it's a dicey mix. Not to mention the restructuring of over 30 vets. Once they pay Brock the roster will be vastly different. It's definitely a major win now mode season.

We won't be paying on the cap for Campbell & Yiadom till 2028, the rest of their prorated bonuses go on the 2025 cap unless an extension is reached before the deal voids. The most dead can spread out is over 2yrs, like Armstead.

So even for void years?

Let's take Campbell so I can understand this correctly. https://www.spotrac.com/nfl/san-francisco-49ers/devondre-campbell-19069/

1 year deal. Has 4 void years, so 5 years total. The link above is showing a cap hits of:
2024 - 2.2 mil
2025 - 2.68
2026 - 670k
2027 - 670k
2028 - 670k

Lets say he plays this year and walks. We then only have dead money next year? And that amount would be 2.68mil? What exactly is the point of these multiple void years if it just rolls into one?

Originally posted by bmvanthiel:
So even for void years?

Let's take Campbell so I can understand this correctly. https://www.spotrac.com/nfl/san-francisco-49ers/devondre-campbell-19069/

1 year deal. Has 4 void years, so 5 years total. The link above is showing a cap hits of:
2024 - 2.2 mil
2025 - 2.68
2026 - 670k
2027 - 670k
2028 - 670k

Lets say he plays this year and walks. We then only have dead money next year? And that amount would be 2.68mil? What exactly is the point of these multiple void years if it just rolls into one?

The $2.68m becomes dead money, reason for 4 void yrs is to prorate the bonus over the max of 5yrs.

good stuffs AB!