FanPost

My Final Mock Offseason, Salary Cap wise, Free Agency Only, Plus Draft

With just a few days left until the opening of free agency, I thought I would do my last mock offseason.

What has happened since the last mock:

FS Craig Dahl restructured his contract, saving the team $600,000 in salary cap space.

WR Jon Baldwin took a pay cut, reducing his $1.4 million salary down to $645,000, saving the team $755,000 in salary cap space.

C Daniel Kilgore was signed to a 3-year extension, with a $1.35 million signing bonus, and only took away $337,500 from the 49ers 2014 salary cap space.

The 49ers signed 13 players to reserve/future contracts. those players are below.

QB McLeod Bethel-Thompson

RB Jewel Hampton

WR Devon Wylie

WR DeMarco Sampson

WR David Reed

WR Chuck Jacobs

OG Al Netter

OT Carter Bykowski

DT Christian Tupou

NT Mike Purcell

CB Dax Swanson

SS D.J. Campbell

P Colton Schmidt

Now onto my mock offseason.

The 49ers have the following players are scheduled to be free agents.

UFAs:

QB Colt McCoy

RB Anthony Dixon

WR Anquan Boldin

WR Mario Manningham

WR Kassim Osgood

C Jonathan Goodwin

CB Tarell Brown

CB Eric Wright

SS Donte Whitner

PK Phil Dawson

RFAs:

DE Demarcus Dobbs

CB Perrish Cox

EFAs:

ILB Michael Wilhoite

Now I believe the 49ers will at least tender Wilhoite at the league minimum $570,000 for this season.

I also believe the 49ers will retain Boldin, and Dawson.

My mock contracts for Boldin and Dawson are below.

Boldin signs a 3-year deal, worth $18 million, which is a $6 million a year average.

He received a $6 million signing bonus, which prorates to $2 million a year. He also gets yearly $250,000 roster bonuses, and $100,000 workout bonuses.

2014- $1 million base salary, plus $2 million prorated bonus, plus $250,000 roster bonus, and $100,000 roster bonus = $3.35 million

2015- $4 million base salary, plus $2 million prorated bonus, plus $250,000 roster bonnu, and $100,000 roster bonus = $6.35 million

2016- $5.95 million base salary, plus $2 million prorated bonus, plus $250,000 roster bonus, and $100,000 roster bonus = $8.3 million

His 1st year base salary is guaranteed, his 2nd year base is guaranteed for $2 million, and his 3rd year is non-guaranteed.

He has a total of $9 million guaranteed, which is more than Reggie Wayne's guarantees in his 3-year deal worth $17.5 million.

Dawson signs a 1-year deal, worth $2.5 million, with a $1 million signing bonus, a $100,000 workout bonus, and a $1.4 million base salary.

After these moves the 49ers have $8,265,485 in cap room.

Next up is the release of CB Carlos Rogers, saving the team $5.105 million.

This now gives the 49ers $13,370,954 in salary cap space.

I believe these moves will be made before free agency starts or right as free agency begins.

I believe the 49ers will pick up Aldon Smith's 2015 5th-year option, worth $9.754 million, which doesn't hurt the 2014 salary cap in any way.

Next up is a new deal for Donte Whitner, I believe a 3-year deal, worth $15 million, a $5 million average.

Details below.

He receives a $6 million signing bonus, prorating at $2 million a year.

2014- $1 million base, $2 million prorated bonus, $250,000 roster bonus, and $100,000 workout bonus = $3.35 million

2015- $3 million base, $2 million prorated bonus, $250,000 roster bonus, and $100,000 workout bonus = $5.35 million

2016- $3.95 million base, $2 million prorated bonus, $250,000 roster bonus, and $100,000 workout bonus = $6.3 million

Whitner gets his 1st year base guaranteed, and 2nd year is guaranteed for $1.5 million, a total of $8.5 million guaranteed.

This move leaves us at $10,515,954 under the cap.

Next up is an extension for Bruce Miller.

Miller reduces his $1.389 million base back down to $645,000, and converts the money into a signing bonus.

Miller gets a 4-year extension, worth $9.15 million, with a $2.5 million signing bonus, and $250,000 roster bonuses from 2015-2018.

2014- $645,000 base salary, $500,000 prorated bonus = $1.145 million

2015- $800,000 base salary, $500,000 prorated bonus, $250,000 roster bonus = $1.55 million

2016- $900,000 base salary, $500,000 prorated bonus, $250,000 roster bonus = $1.65 million

2017- $1 million base salary, $500,000 prorated bonus, $250,000 roster bonus = $1.75 million

2018- $2 million base salary, $500,000 prorated bonus, $250,000 roster bonus = $2.75 million

This leaves the team at $10,759,954 under the cap.

Next up is an extension for Colin Kaepernick.

I believe the 49ers will go one of two routes, a short term 4-year deal, or a long term deal through 2019.

For this mock, I will go with the long term deal.

Kap gets a new 7-year deal(6-years added onto his last year under contract), worth an average of $18 million, or $108 million total.

Kap gets a $20 million signing bonus, prorated over the first 5 years at $4 million a year.

Structure is below.

2014- $1 million base, $4 million prorated bonus, $100,000 workout bonus = $5.1 million

2015- $10 million base, $4 million prorated bonus = $14 million

2016- $12.5 million base, $4 million prorated bonus = $16.5 million

2017- $15 million base, $4 million prorated bonus = $19 million

2018- $14 million base, $4 million prorated bonus = $18 million

2019- $18 million base = $18 million

2020- $18.5 million base = $18.5 million

In my opinion, this deal is cap friendly, and Kap gets the money he deserves, as he has a bright future ahead of himself.

After all these moves have been made, we are still $6,733,720 under the salary cap for 2014.

I'll leave it at this. I would say it will take about $5 million for draft picks who make the final roster.

Note: I am going conservative on cap limits, I think they will raise higher, but unsure of how much.

Please leave comments, and let me know how I did.

My Mock Draft is added now below.

Rd 1

Pick 30 - WR Brandin Cooks, Oregon State

Rd 2

Pick 24 - CB Kyle Fuller, Virginia Tech

Pick 29 - SS Jimmie Ward, Northern Illinois

Rd 3

Pick 13 - CB Keith McGill, Utah

Pick 30 - WR Jared Abbrederias, Wisconsin

Rd 4

Pick 29 - ILB Andrew Jackson, Western Kentucky

Rd 5

Pick 30 - OT Billy Turner, North Dakota State

Rd 6

Pick 29 - QB Jeff Matthews, Cornell

Rd 7

Pick 27 - FB J.C. Copeland, LSU

Pick 28 - OG Spencer Long, Nebraska

Pick 30 - DT Bruce Gaston, Purdue

This leaves us with $5,275,849 in top 51 rule cap room for 2014.

Future Years Cap Room and Limit:

2015- $140M cap, $5,713,658 in cap room

2016- $150M cap, $50,759,672 in cap room

2017- $160M cap, $89,817,161 in cap room

2018- $165M cap, $124,291,000 in cap room

2019- $170M cap, $145,625,000 in cap room

2020- $175M cap, $156,500,000 in cap room

# Name Pos. Signed 2014 Salary Prorated Roster Workout Base
76 Davis, Anthony RT 2019 $7,532,266 $3,366,666 $2,320,000 $0 $1,845,600
85 Davis, Vernon TE 2015 $7,367,916 $2,067,916 $400,000 $200,000 $4,700,000
53 Bowman, NaVorro ILB 2018 $7,050,000 $2,300,000 $750,000 $0 $4,000,000
94 Smith, Justin DE 2015 $6,936,666 $2,186,666 $1,600,000 $0 $3,150,000
52 Willis, Patrick ILB 2016 $6,863,000 $421,750 $656,250 $500,000 $5,285,000
55 Brooks, Ahmad OLB 2017 $6,600,000 $1,500,000 $750,000 $100,000 $4,250,000
21 Gore, Frank RB 2014 $6,450,000 $0 $2,750,000 $400,000 $3,300,000
7 Kaepernick, Colin QB 2014 $5,656,691 $4,556,691 $0 $100,000 $1,000,000
91 McDonald, Ray DE 2015 $5,346,985 $1,746,985 $0 $100,000 $3,500,000
15 Crabtree, Michael WR 2014 $4,770,443 $770,443 $500,000 $0 $3,500,000
99 Smith, Aldon OLB 2015 $4,576,727 $2,240,273 $0 $0 $2,336,454
77 Iupati, Mike LG 2014 $4,425,863 $1,327,500 $327,863 $0 $2,770,500
90 Dorsey, Glenn NT/DE 2014 $3,792,500 $1,142,500 $0 $350,000 $2,300,000
74 Staley, Joe LT 2017 $3,400,000 $0 $500,000 $200,000 $2,700,000
81 Boldin, Anquan WR 2016 $3,350,000 $2,000,000 $250,000 $100,000 $1,000,000
31 Whitner, Donte SS 2016 $3,350,000 $2,000,000 $250,000 $100,000 $1,000,000
75 Boone, Alex RG 2015 $2,590,000 $340,000 $200,000 $50,000 $2,000,000
9 Dawson, Phil PK 2014 $2,500,000 $1,000,000 $0 $100,000 $1,400,000
4 Lee, Andy P 2018 $2,400,000 $500,000 $0 $0 $1,900,000
26 Brock, Tramaine CB 2017 $2,000,000 $750,000 $320,000 $130,000 $800,000
35 Reid, Eric FS 2016 $1,927,444 $1,136,955 $0 $0 $790,489
51 Skuta, Dan OLB/ILB 2014 $1,650,000 $150,000 $150,000 $50,000 $1,300,000
27 Spillman, C.J. SS/FS 2014 $1,558,334 $308,334 $0 $25,000 $1,225,000
29 Culliver, Chris CB 2014 $1,538,719 $149,719 $0 $0 $1,389,000
68 Snyder, Adam RG/RT 2014 $1,300,000 $250,000 $50,000 $0 $1,000,000
Cooks, Brandin WR 2017 $1,293,187 $873,187 $0 $0 $420,000
43 Dahl, Craig FS/SS 2015 $1,283,333 $233,333 $175,000 $50,000 $825,000
93 Williams, Ian NT 2015 $1,283,333 $333,333 $0 $0 $950,000
49 Miller, Bruce FB 2018 $1,160,614 $515,614 $0 $0 $645,000
95 Carradine, Tank DE 2016 $1,124,473 $494,578 $0 $50,000 $579,895
67 Kilgore, Daniel C 2014 $1,022,575 $377,575 $0 $0 $645,000
23 James, LaMichael RB 2015 $905,154 $213,436 $0 $50,000 $641,718
41 Ventrone, Raymond SS/FS 2014 $855,000 $0 $0 $0 $855,000
89 McDonald, Vance TE 2016 $817,995 $249,396 $0 $50,000 $518,599
32 Hunter, Kendall RB 2014 $754,805 $109,805 $0 $0 $645,000
Reed, David WR 2014 $730,000 $0 $0 $0 $730,000
78 Looney, Joe LG/C 2015 $676,301 $106,301 $0 $0 $570,000
Fuller, Kyle CB 2017 $674,300 $254,300 $0 $0 $420,000
84 Baldwin, Jon WR 2014 $645,000 $0 $0 $0 $645,000
5 Bethel-Thompson, McLeod QB 2015 $645,000 $0 $75,000 $0 $570,000
96 Lemonier, Corey OLB 2016 $640,880 $135,880 $0 $0 $505,000
Ward, Jimmie SS 2017 $638,340 $218,340 $0 $0 $420,000
58 Fleming, Darius ILB/OLB 2015 $611,200 $41,200 $0 $0 $570,000
11 Patton, Quinton WR 2016 $592,875 $97,875 $0 $0 $495,000
McGill, Keith CB 2017 $574,359 $154,359 $0 $0 $420,000
88 Celek, Garrett TE 2014 $572,000 $2,000 $0 $0 $570,000
38 Lattimore, Marcus RB 2016 $570,146 $75,146 $0 $0 $495,000
Campbell, D.J. SS 2014 $570,000 $0 $0 $0 $570,000
57 Wilhoite, Michael ILB 2014 $570,000 $0 $0 $0 $570,000
Abbrederias, Jared WR 2017 $551,850 $131,850 $0 $0 $420,000
71 Dial, Quinton NT/DE 2016 $540,413 $45,413 $0 $0 $495,000
54 Moody, Nick ILB 2016 $521,918 $26,918 $0 $0 $495,000
Jackson, Andrew ILB 2017 $520,135 $100,135 $0 $0 $420,000
64 Marquardt, Luke OT 2015 $496,666 $1,666 $0 $0 $495,000
47 McDermott, Kevin LS 2015 $496,666 $1,666 $0 $0 $495,000
46 Carrier, Derek TE 2015 $495,000 $0 $0 $0 $495,000
33 Hampton, Jewel RB 2015 $495,000 $0 $0 $0 $495,000
63 Jerod-Eddie, Tony DE 2014 $495,000 $0 $0 $0 $495,000
40 Morris, Darryl CB 2015 $495,000 $0 $0 $0 $495,000
Sampson, DeMarco WR 2015 $495,000 $0 $0 $0 $495,000
62 Seymour, Ryan OG 2015 $495,000 $0 $0 $0 $495,000
Tupou, Christian DT 2015 $495,000 $0 $0 $0 $495,000
19 Wylie, Devon WR 2015 $495,000 $0 $0 $0 $495,000
Turner, Billy OT 2017 $461,200 $41,200 $0 $0 $420,000
Matthews, Jeff QB 2017 $443,513 $23,513 $0 $0 $420,000
Copeland, J.C. FB 2017 $432,150 $12,150 $0 $0 $420,000
Long, Spencer OG 2017 $432,050 $12,050 $0 $0 $420,000
Gaston, Bruce DT 2017 $431,787 $11,787 $0 $0 $420,000
44 Debniak, Alex FB 2015 $421,666 $1,666 $0 $0 $420,000
98 Okoye, Lawrence DE 2015 $421,000 $1,000 $0 $0 $420,000
69 Bykowski, Carter LT 2015 $420,000 $0 $0 $0 $420,000
Carswell, Brandon WR 2014 $420,000 $0 $0 $0 $420,000
17 Jacobs, Chuck WR 2015 $420,000 $0 $0 $0 $420,000
65 Netter, Al OG 2015 $420,000 $0 $0 $0 $420,000
64 Purcell, Michael NT 2015 $420,000 $0 $0 $0 $420,000
6 Schmidt, Colton P 2015 $420,000 $0 $0 $0 $420,000
Swanson, Dax CB 2015 $420,000 $0 $0 $0 $420,000
Total and Dead $142,139,189
Total $137,215,438
Top 51 Rule $124,975,438
Top 51 Rule & Dead Money $129,899,189
2014 Cap $133,000,000
Cap Space $5,275,849
2013 Carryover $2,175,038
2014 Vet Credit $0
Dead Money $4,923,751
WK Extra>>>
Dead Money 2014
Carlos Rogers $2,989,062
A.J. Jenkins $1,746,374
Trenton Robinson $55,250
B.J. Daniels $34,884
Carter Bykowski $34,422
Marcus Cooper $34,422
Lowell Rose $5,334
Darryl Morris $5,334
Ricardo Lockette $5,000
MarQuies Gray $2,667
Sherman Carter $2,667
D.J. Harper $2,000
Patrick Omameh $2,000
Michael Purcell $2,000
Jewell Hampton $1,668
Chuck Jacobs $667
Total $4,923,751
# Name Pos. Signed 2015 Salary Prorated Roster Workout Base
7 Kaepernick, Colin QB 2020 $14,000,000 $4,000,000 $0 $0 $10,000,000
99 Smith, Aldon OLB 2015 $9,754,000 $0 $0 $0 $9,754,000
52 Willis, Patrick ILB 2016 $8,736,750 $421,750 $750,000 $500,000 $7,065,000
55 Brooks, Ahmad OLB 2017 $8,350,000 $1,500,000 $750,000 $100,000 $6,000,000
53 Bowman, NaVorro ILB 2018 $7,750,000 $2,300,000 $750,000 $0 $4,700,000
85 Davis, Vernon TE 2015 $7,019,920 $2,069,920 $400,000 $200,000 $4,350,000
76 Davis, Anthony RT 2019 $6,716,670 $3,366,670 $1,000,000 $0 $2,350,000
94 Smith, Justin DE 2015 $6,436,668 $2,186,668 $1,600,000 $0 $2,650,000
81 Boldin, Anquan WR 2016 $6,350,000 $2,000,000 $250,000 $100,000 $4,000,000
91 McDonald, Ray DE 2015 $5,946,985 $1,746,985 $0 $100,000 $4,100,000
31 Whitner, Donte SS 2016 $5,350,000 $2,000,000 $250,000 $100,000 $3,000,000
74 Staley, Joe LT 2017 $5,200,000 $0 $500,000 $200,000 $4,500,000
26 Brock, Tramaine CB 2017 $3,050,000 $750,000 $320,000 $130,000 $1,850,000
4 Lee, Andy P 2018 $2,550,000 $500,000 $0 $0 $2,050,000
35 Reid, Eric FS 2016 $2,312,933 $1,136,955 $0 $0 $1,175,978
67 Kilgore, Daniel C 2017 $1,937,500 $337,500 $800,000 $0 $800,000
43 Dahl, Craig FS/SS 2015 $1,933,334 $233,334 $250,000 $50,000 $1,400,000
75 Boone, Alex RG 2015 $1,790,000 $340,000 $200,000 $50,000 $1,200,000
Cooks, Brandin WR 2017 $1,616,483
93 Williams, Ian NT 2015 $1,583,334 $333,334 $200,000 $50,000 $1,000,000
49 Miller, Bruce FB 2018 $1,550,000 $500,000 $250,000 $0 $800,000
95 Carradine, Tank DE 2016 $1,349,367 $494,578 $0 $50,000 $804,789
23 James, LaMichael RB 2015 $1,056,013 $213,436 $0 $50,000 $792,577
89 McDonald, Vance TE 2016 $981,594 $249,396 $0 $100,000 $632,198
Fuller, Kyle CB 2017 $842,875
Ward, Jimmie SS 2017 $797,925
78 Looney, Joe LG/C 2015 $766,301 $106,301 $0 $0 $660,000
5 Bethel-Thompson, McLeod QB 2015 $735,000 $0 $75,000 $0 $660,000
96 Lemonier, Corey OLB 2016 $720,880 $135,880 $0 $0 $585,000
McGill, Keith CB 2017 $694,359
11 Patton, Quinton WR 2016 $682,875 $97,875 $0 $0 $585,000
38 Lattimore, Marcus RB 2016 $660,146 $75,146 $0 $0 $585,000
Abbrederias, Jared WR 2017 $659,150
71 Dial, Quinton NT/DE 2016 $630,413 $45,413 $0 $0 $585,000
58 Fleming, Darius ILB/OLB 2015 $626,200 $41,200 $0 $0 $585,000
54 Moody, Nick ILB 2016 $611,918 $26,918 $0 $0 $585,000
Jackson, Andrew ILB 2017 $610,135
64 Marquardt, Luke OT 2015 $586,668 $1,668 $0 $0 $585,000
47 McDermott, Kevin LS 2015 $586,668 $1,668 $0 $0 $585,000
46 Carrier, Derek TE 2015 $585,000 $0 $0 $0 $585,000
40 Morris, Darryl CB 2015 $585,000 $0 $0 $0 $585,000
Sampson, DeMarco WR 2015 $585,000 $0 $0 $0 $585,000
Tupou, Christian DT 2015 $585,000 $0 $0 $0 $585,000
19 Wylie, Devon WR 2015 $585,000 $0 $0 $0 $585,000
33 Hampton, Jewel RB 2015 $585,000 $0 $0 $0 $585,000
Turner, Billy OT 2017 $551,200
Matthews, Jeff QB 2017 $533,513
Copeland, J.C. FB 2017 $522,150
Long, Spencer OG 2017 $522,050
Gaston, Bruce DT 2017 $521,787
44 Debniak, Alex FB 2015 $511,668 $1,668 $0 $0 $510,000
98 Okoye, Lawrence DE 2015 $511,000 $1,000 $0 $0 $510,000
6 Schmidt, Colton P 2015 $510,000 $0 $0 $0 $510,000
62 Seymour, Ryan OG 2015 $510,000 $0 $0 $0 $510,000
69 Bykowski, Carter LT 2015 $510,000 $0 $0 $0 $510,000
17 Jacobs, Chuck WR 2015 $510,000 $0 $0 $0 $510,000
65 Netter, Al OG 2015 $510,000 $0 $0 $0 $510,000
64 Purcell, Michael NT 2015 $510,000 $0 $0 $0 $510,000
Swanson, Dax CB 2015 $510,000 $0 $0 $0 $510,000
Total $134,286,432
Dead $0
Total and Dead $134,286,432
2015 Cap $140,000,000
Top 51 $130,206,432
Cap Space $9,793,568
# Name Pos. Signed 2016 Salary Prorated Roster Workout Base
7 Kaepernick, Colin QB 2020 $16,500,000 $400,000 $0 $0 $12,500,000
52 Willis, Patrick ILB 2016 $9,606,750 $421,750 $750,000 $500,000 $7,935,000
53 Bowman, NaVorro ILB 2018 $8,900,000 $2,300,000 $750,000 $0 $5,850,000
55 Brooks, Ahmad OLB 2017 $8,850,000 $1,500,000 $750,000 $100,000 $6,500,000
81 Boldin, Anquan WR 2016 $8,300,000 $2,000,000 $250,000 $100,000 $5,950,000
31 Whitner, Donte SS 2016 $6,300,000 $2,000,000 $250,000 $100,000 $3,950,000
74 Staley, Joe LT 2017 $6,100,000 $0 $500,000 $200,000 $5,400,000
76 Davis, Anthony RT 2019 $5,150,000 $1,500,000 $1,000,000 $0 $2,650,000
26 Brock, Tramaine CB 2017 $3,900,000 $750,000 $320,000 $130,000 $2,700,000
4 Lee, Andy P 2018 $3,333,000 $500,000 $0 $0 $2,833,000
35 Reid, Eric FS 2016 $2,698,422 $1,136,955 $0 $0 $1,561,467
Cooks, Brandin WR 2017 $1,939,779
49 Miller, Bruce FB 2018 $1,650,000 $500,000 $250,000 $0 $900,000
95 Carradine, Tank DE 2016 $1,624,262 $494,578 $0 $50,000 $1,079,684
67 Kilgore, Daniel C 2017 $1,437,500 $337,500 $200,000 $0 $900,000
89 McDonald, Vance TE 2016 $1,145,193 $249,396 $0 $100,000 $795,797
Fuller, Kyle CB 2017 $1,011,450
Ward, Jimmie SS 2017 $957,510
96 Lemonier, Corey OLB 2016 $810,880 $135,880 $0 $0 $675,000
McGill, Keith CB 2017 $784,359
11 Patton, Quinton WR 2016 $772,875 $97,875 $0 $0 $675,000
38 Lattimore, Marcus RB 2016 $750,146 $75,146 $0 $0 $675,000
Abbrederias, Jared WR 2017 $748,050
71 Dial, Quinton NT/DE 2016 $720,413 $45,413 $0 $0 $675,000
54 Moody, Nick ILB 2016 $701,918 $26,918 $0 $0 $675,000
Jackson, Andrew ILB 2017 $700,135
Turner, Billy OT 2017 $641,200
Matthews, Jeff QB 2017 $623,513
Copeland, J.C. FB 2017 $612,150
Long, Spencer OG 2017 $612,050
Gaston, Bruce DT 2017 $611,787
Total $98,493,342
Dead $746,986
Total and Dead $99,240,328
2016 Cap $150,000,000
Cap Space $50,759,672
Dead Money
Ray McDonald $746,986
# Name Pos. Signed 2017 Salary Prorated Roster Workout Base
7 Kaepernick, Colin QB 2020 $19,000,000 $4,000,000 $0 $0 $15,000,000
53 Bowman, NaVorro ILB 2018 $8,300,000 $800,000 $750,000 $0 $6,750,000
55 Brooks, Ahmad OLB 2017 $7,800,000 $0 $750,000 $100,000 $6,950,000
74 Staley, Joe LT 2017 $6,950,000 $0 $500,000 $200,000 $6,250,000
76 Davis, Anthony RT 2019 $6,500,000 $1,500,000 $1,000,000 $0 $4,000,000
26 Brock, Tramaine CB 2017 $4,300,000 $750,000 $320,000 $130,000 $3,100,000
4 Lee, Andy P 2018 $3,433,000 $0 $0 $0 $3,433,000
Cooks, Brandin WR 2017 $2,263,075
49 Miller, Bruce FB 2018 $1,750,000 $500,000 $250,000 $0 $1,000,000
67 Kilgore, Daniel C 2017 $1,537,500 $337,500 $200,000 $0 $1,000,000
Fuller, Kyle CB 2017 $1,180,025
Ward, Jimmie SS 2017 $1,117,095
McGill, Keith CB 2017 $874,359
Abbrederias, Jared WR 2017 $836,950
Jackson, Andrew ILB 2017 $790,135
Turner, Billy OT 2017 $731,200
Matthews, Jeff QB 2017 $713,513
Copeland, J.C. FB 2017 $702,150
Long, Spencer OG 2017 $702,050
Gaston, Bruce DT 2017 $701,787
Total $70,182,839
Dead $0
Total and Dead $70,182,839
2017 Cap $160,000,000
Cap Space $89,817,161
# Name Pos. Signed 2018 Salary Prorated Roster Workout Base
7 Kaepernick, Colin QB 2020 $18,000,000 $4,000,000 $0 $0 $14,000,000
53 Bowman, NaVorro ILB 2018 $9,450,000 $0 $750,000 $0 $8,700,000
4 Lee, Andy P 2018 $4,134,000 $0 $0 $0 $4,134,000
76 Davis, Anthony RT 2019 $6,375,000 $0 $1,000,000 $0 $5,375,000
49 Miller, Bruce FB 2018 $2,750,000 $500,000 $250,000 $0 $2,000,000
Total $40,709,000
Dead $0
Total and Dead $40,709,000
2018 Cap $165,000,000
Cap Space $124,291,000
# Name Pos. Signed 2019 Salary Prorated Roster Workout Base
7 Kaepernick, Colin QB 2020 $18,000,000 $0 $0 $0 $18,000,000
76 Davis, Anthony RT 2019 $6,375,000 $0 $1,000,000 $0 $5,375,000
Total $24,375,000
Dead $0
Total and Dead $24,375,000
2019 Cap $170,000,000
Cap Space $145,625,000
# Name Pos. Signed 2020 Salary Prorated Roster Workout Base
7 Kaepernick, Colin QB 2020 $18,500,000 $0 $0 $0 $18,500,000
Total $18,500,000
Dead $0
Total and Dead $18,500,000
2019 Cap $175,000,000
Cap Space $156,500,000

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

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