FanPost

2011 49ers Cap Situation(8/17/11)

Ok guys, here is an updated look at our 2011 cap situation.

Now, NFL.com's Jason LaCanfora reported that the 49ers are about $15.77M under. Now On my numbers I have us at about $14.256M under. The reason I had us before at around 11M was due to the incentives in Alex Smith and Braylon Edwards deals. Braylon has 2.5M and Alex has 900k.

NOTE: Alex actually received a 1yr $4M fully guaranteed deal, but for the time being I am factoring his deal as 4.9M and Braylon as 3.5M. But I have added the 3.4M to the cap room. I know it sounds complicated, but its the forumlas I use in my Excel worksheet.

Also remember in the offseason, only the top 51 salaries count, along with any Dead Space, and any left over bonuses of non top 51 players.

And finally, a heads up for 2012. 63 players under contract, at a commited salaries of $89,594,418M, Also remember, of those 63, 25 make the 2nd yr minimum of 465k in 2012. Which is $11.625M, Most wont make the team. So you can take off around 9M. But thats for another time.

# Player Pos 2011- Base Workout Roster/Opt Signing Signed
52 Willis, Patrick ILB $7,184,333 $2,046,000 $0 $0 $5,138,333 2016
21 Gore, Frank RB $7,133,000 $2,900,000 $0 $2,100,000 $2,133,000 2011
85 Davis, Vernon TE $6,974,666 $4,708,000 $200,000 $400,000 $1,666,666 2015
15 Crabtree, Michael WR $5,734,000 $3,875,000 $0 $500,000 $1,359,000 2014
94 Smith, Justin DE $5,500,000 $5,000,000 $500,000 $0 $0 2013
90 Sopoaga, Isaac NT/DE $4,955,000 $3,800,000 $0 $0 $1,155,000 2012
11 Smith, Alex QB $4,900,000 $4,000,000 $0 $0 2011
91 McDonald, Ray DE $4,000,000 $1,000,000 $2,000,000 $1,000,000 2015
81 Edwards, Braylon WR $3,500,000 $1,000,000 2011
36 Spencer, Shawntae CB $3,200,000 $3,100,000 $100,000 $0 $0 2012
31 Whitner, Donte SS $3,000,000 $1,000,000 $1,000,000 $1,000,000 2013
66 Goodwin, Jonathan C $3,000,000 $1,000,000 $1,000,000 $1,000,000 2013
99 Smith, Aldon OLB $2,615,273 $375,000 $2,240,273 2014
55 Brooks, Ahmad OLB $2,400,000 $1,200,000 $0 $0 $1,200,000 2011
76 Davis, Anthony RT $2,354,166 $487,500 $0 $1,700,000 $166,666 2015/2014
74 Staley, Joe LT $2,159,750 $1,150,000 $0 $0 $1,009,750 2017
98 Haralson, Parys OLB $2,150,000 $1,850,000 $0 $0 $300,000 2013
22 Rogers, Carlos CB $2,125,000 $2,125,000 2011
68 Snyder, Adam C/OG $2,100,000 $2,000,000 $0 $0 $100,000 2011
38 Goldson, Dashon FS $2,000,000 2011
44 Norris, Moran FB $1,927,500 $1,500,000 $0 $0 $427,500 2011
2 Akers, David PK $1,866,667 $1,300,000 $566,667 2013
77 Iupati, Mike LG $1,777,500 $450,000 $0 $1,087,500 $240,000 2014
25 Brown, Tarell CB $1,680,750 $800,000 $0 $0 $880,750 2013
46 Walker, Delanie TE $1,610,000 $750,000 $0 $0 $860,000 2012
19 Ginn Jr, Ted WR $1,443,750 $1,393,750 $0 $50,000 $0 2011
4 Lee, Andy P $1,276,667 $1,000,000 $0 $0 $276,667 2012
86 Jennings, Brian LS $1,131,000 $910,000 $0 $0 $221,000 2014
62 Rachal, Chilo OG $1,091,000 $644,000 $0 $0 $447,000 2011
20 Williams, Madieu FS $1,000,000 $810,000 $190,000 $0 2011
7 Kaepernick, Colin QB $931,691 $375,000 $556,691 2014
23 Mays, Taylor SS $827,000 $450,000 $0 $0 $377,000 2013
69 Wragge, Tony C $810,000 $810,000 2011
30 Smith, Reggie FS/SS $796,000 $600,000 $0 $0 $196,000 2011
51 Costanzo, Blake ILB/ST $700,000 $700,000 2011
89 Lawrie, Nate TE $700,000 $700,000 2011
84 Morgan, Josh WR $626,500 $600,000 $0 $0 $26,500 2011
53 Bowman, Navorro ILB $625,562 $450,000 $0 $0 $175,562 2013
54 Grant, Larry LB $600,000 $600,000 2011
96 Applewhite, Antwan OLB $600,000 $600,000 2011
56 McKillop, Scott ILB $573,063 $525,000 $0 $0 $48,063 2012
28 Taylor, Curtis FS $539,970 $525,000 $0 $0 $14,970 2012
95 Jean Francois, Ricky NT $535,750 $525,000 $0 $0 $10,750 2012
27 Spillman, CJ FS $525,000 $525,000 $0 $0 $0 2011
33 Omon, Xavier RB $525,000 $525,000 $0 $0 $0 2011
17 Zeigler, Dominique WR $525,000 $525,000 $0 $0 $0 2011
29 Culliver, Chris CB $524,719 $375,000 $149,719 2014
32 Hunter, Kendall RB $484,805 $375,000 $109,805 2014
24 Dixon, Anthony RB $480,150 $450,000 $0 $0 $30,150 2013
82 Byham, Nate TE $476,550 $450,000 $0 $0 $26,550 2013
10 Williams, Kyle WR $469,850 $450,000 $0 $0 $19,850 2013
35 Adams, Phillip CB $464,462 $450,000 $0 $0 $14,462 2013
18 Long, Lance WR $450,000 $450,000 $0 $0 $0 2012
75 Boone, Alex OT $450,000 $450,000 $0 $0 $0 2011
26 Brock, Tramaine CB $450,000 $450,000 $0 $0 $0 2011
57 Kristick, Keaton ILB $450,000 $450,000 $0 $0 $0 2011
40 Maragos, Chris FS $450,000 $450,000 $0 $0 $0 2011
67 Kilgore, Daniel C $415,075 $375,000 $40,075 2014
88 Johnson, Ronald WR $401,055 $375,000 $26,055 2014
43 Jones, Colin SS $399,724 $375,000 $24,724 2014
49 Miller, Bruce FB/OLB $390,613 $375,000 $15,613 2014
78 Person, Mike OG $386,475 $375,000 $11,475 2014
41 Holcolmb, Curtis CB $386,475 $375,000 $11,475 2014
83 Cloherty, Colin TE $375,000 $375,000 $0 $0 $0 2011
60 Howell, Nick C $375,000 $375,000 $0 $0 $0 2012
63 Tukuafu, Will DE $375,000 $375,000 $0 $0 $0 2011
14 Jurovich, Kevin WR $375,000 $375,000 $0 $0 $0 2012
9 Scaccia, Fabrizio PK $375,000 $375,000 $0 $0 $0 2012
64 Williams, Ian NT $375,000 $375,000 2013
61 Beeler, Chase C $375,000 $375,000 2013
6 Beiler, Tyler WR $375,000 $375,000 2013
13 Hastings, Joe WR $375,000 $375,000 2013
9 Bogan, Dontavia WR $375,000 $375,000 2013
5 Hogan, Chris WR $375,000 $375,000 2013
71 Hall, Derek OT $375,000 $375,000 2013
63 Edwards, Donovan OG $375,000 $375,000 2013
3 Masoli, Jeramiah QB $375,000 $375,000 2013
61 Siliga, Sealver NT $375,000 $375,000 2013
78 Dobbs, DeMarcus DE $375,000 $375,000 2013
47 Simmons, Monte OLB $375,000 $375,000 2013
50 Rowe, Kenny OLB $375,000 $375,000 2013
26 Smith, Seth RB $375,000 $375,000 2013
71 Bulcke, Brian DE $375,000 $375,000 2013
32 Nelms, Cory CB $375,000 $375,000 2013
45 West, Anthony CB $375,000 $375,000 2013
48 Reuland, Konrad TE $375,000 $375,000 2013
43 Corcoran, Jack FB $375,000 $375,000 2013
1 Bethel-Thompson, McLeod QB $375,000 $375,000 2013
33 Davis, Phillip CB $375,000 $375,000 2013
65 Wiggins, Kenny OT $375,000 $375,000 2013
58 Joseph, Alex OLB $375,000 $375,000 $0 $0 $0 2011
Top 51 Rule $104,810,511 $14,256,506 $920,000 $25,000  
Top 51 Rule w/ Dead Money $109,965,074 CAP ROOM^^ Vet Disc^^ UDFA Bonus^^
Total Figures(Active/IR/Dead Money) $125,615,074 $3,400,000 $273,420 $200,000
Dead Money Total $5,129,563 Incentives^^ Other Workout^^ Potential Vet Bonus^^
DEAD MONEY LIST AMOUNT
Kentwan Balmer $1,646,750
Mike Balogun $2,125 Wragge- $810k $285,000
Tramine Brock $250 Costanzo- $700k $175,000
Jarrett Brown $1,600 Williams - $810k $285,000
Glen Coffee $414,122 Lawrie- $700k $175,000
Nate Clements $2,366,666
Nate Davis $75,150 $3,020,000 $920,000
Matt Kopa $3,000
Keaton Kristick $7,875 2011 Cap Totals $125,615,074
Scott Long $2,300 Base- Non Guaranteed $67,176,250
Chris Maragos $2,500 Prorated Signing Bonus $20,273,761
Jared Perry $2,600 Non Prorated/One Timer $13,040,000
Michael Robinson $480,000 Dead Space $5,129,563
Patrick Stoudamire $2,500 Base- Guaranteed $9,083,000
Undrafted Free Agents 2011 Incentives $3,400,000
Cody Wallace $122,125 Prorated Ros/Opt & Work $2,787,500
Total $5,129,563  

This is a FanPost and does not necessarily reflect the views of Niners Nation's writers or editors. It does reflect the views of this particular fan though, which is as important as the views of Niners Nation's writers or editors.

X
Log In Sign Up

forgot?
Log In Sign Up

Please choose a new SB Nation username and password

As part of the new SB Nation launch, prior users will need to choose a permanent username, along with a new password.

Your username will be used to login to SB Nation going forward.

I already have a Vox Media account!

Verify Vox Media account

Please login to your Vox Media account. This account will be linked to your previously existing Eater account.

Please choose a new SB Nation username and password

As part of the new SB Nation launch, prior MT authors will need to choose a new username and password.

Your username will be used to login to SB Nation going forward.

Forgot password?

We'll email you a reset link.

If you signed up using a 3rd party account like Facebook or Twitter, please login with it instead.

Forgot password?

Try another email?

Almost done,

By becoming a registered user, you are also agreeing to our Terms and confirming that you have read our Privacy Policy.

Join Niners Nation

You must be a member of Niners Nation to participate.

We have our own Community Guidelines at Niners Nation. You should read them.

Join Niners Nation

You must be a member of Niners Nation to participate.

We have our own Community Guidelines at Niners Nation. You should read them.

Spinner.vc97ec6e

Authenticating

Great!

Choose an available username to complete sign up.

In order to provide our users with a better overall experience, we ask for more information from Facebook when using it to login so that we can learn more about our audience and provide you with the best possible experience. We do not store specific user data and the sharing of it is not required to login with Facebook.

tracking_pixel_9341_tracker