San Francisco 49ers Salary Cap Calculator

Salary Cap Calculator

San Francisco 49ers

Year	Total Liabilities	Salary Cap (Projected)	Cap Room

Tip: Use the letters m or k as a shortcut to represent millions or thousands

How much do you want to restructure? (maximum: )

Base Salary:
Roster Bonus:

Which tender do you want to choose?

First Round Tender: $4,873,000

Second Round Tender: $3,422,000

Original Round Tender: $2,240,000

Tip: Use the letters m or k as a shortcut to represent millions or thousands

Number of years to add: Signing Bonus:

Year	Pos.	AS	Base Salary	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number			Dead Money (if cut)	Cap Savings (if cut)

Total:

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number		Transaction	Projected Dead Money	Projected Cap Gain/Loss
Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
TOP 51 (offseason)
TOTAL (in-season)

2021
2022
2023
2024
2025

Players Under Contract: 60

Pending Free Agents: 43

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $7,965,071 (click to show itemized dead money)
Kwon Alexander							$6,908,935
Dante Pettis							$683,738
Jauan Jennings							$83,268
Tim Harris							$79,154
D.J. Reed							$77,843
Johnathan Cyprien							$31,765
Jullian Taylor							$24,511
Darrion Daniels							$16,667
JaMycal Hasty							$10,000
DeMarkus Acy							$10,000
Chris Finke							$10,000
Jared Mayden							$6,667
Salvon Ahmed							$6,667
Chase Harrell							$5,334
Jonas Griffith							$5,334
Josh Hokit							$3,334
Shawn Poindexter							$1,668
Broc Rutter							$186
Jimmy Garoppolo	QB	7	$24,100,000	$1,400,000	$800,000	$600,000	$26,400,000	$2,800,000	$23,600,000
Dee Ford	43DE	7	$15,150,000	$4,784,996	$750,000	$100,000	$20,081,871	$14,354,988	$5,726,883
Arik Armstead	43DE	6	$6,650,000 $6,650,000	$5,000,000	$750,000	$100,000	$12,500,000	$28,150,000	($15,650,000)
Weston Richburg	C	7	$7,850,000	$3,512,791	$400,000	$100,000	$11,462,791	$6,966,442	$4,496,349
Jimmie Ward	S	7	$8,400,000 $3,500,000	$2,000,000	$500,000	$100,000	$10,937,500	$9,500,000	$1,437,500
Nick Bosa	43DE	2	$780,000 $3,545,170	$5,605,339	$2,870,170	$0	$9,255,509	$19,826,073	($10,570,564)
Laken Tomlinson	LG	6	$4,500,000	$1,585,176	$400,000	$100,000	$6,585,176	$2,590,706	$3,994,470
Mike McGlinchey	RT	3	$920,000 $2,981,166	$2,854,886	$2,231,166	$0	$6,006,052	$5,836,052	$170,000
George Kittle	TE	4	$1,250,000 $1,250,000	$4,050,000	$100,000	$100,000	$5,450,000	$17,900,000	($12,450,000)
Fred Warner	ILB	3	$3,384,000	$252,547	$0	$0	$3,636,547	$252,547	$3,384,000
Raheem Mostert	RB	5	$2,975,000	$458,334	$250,000	$50,000	$3,608,334	$458,334	$3,150,000
Javon Kinlaw	DT	1	$1,064,032 $1,314,032	$2,206,127	$250,000	$0	$3,520,159	$12,672,573	($9,152,414)
Brandon Aiyuk	WR	1	$1,179,607 $1,179,607	$1,668,427	$0	$0	$2,848,034	$10,252,923	($7,404,889)
Robbie Gould	K	12	$1,100,000 $1,100,000	$1,509,313	$0	$0	$2,609,313	$8,118,626	($5,509,313)
Deebo Samuel	WR	2	$1,144,760 $268,835	$904,519	$0	$0	$2,099,279	$2,077,873	$21,406
Jeff Wilson	RB	3	$920,000	$1,130,000	$0	$0	$2,050,000	$1,130,000	$920,000
Jerick McKinnon	RB	7	$0	$2,000,000	$0	$0	$2,000,000	$2,000,000	$0
Mark Nzeocha	ILB	6	$1,450,000	$0	$100,000	$50,000	$1,531,250	$0	$1,531,250
Jalen Hurd	WR	2	$884,062	$283,124	$0	$0	$1,167,186	$566,248	$600,938
Shon Coleman	LT	4	$990,000	$137,500	$0	$0	$1,127,500	$137,500	$990,000
Tarvarius Moore	S	3	$920,000	$196,093	$0	$0	$1,116,093	$196,093	$920,000
Travis Benjamin	WR	9	$1,075,000	$0	$0	$0	$1,075,000	$0	$1,075,000
Mitch Wishnowsky	P	2	$850,000	$191,018	$0	$0	$1,041,018	$382,036	$658,982
Kentavius Street	43DE	2	$850,000	$152,550	$0	$0	$1,002,550	$152,550	$850,000
Jake Brendel	C	3	$990,000	$0	$0	$0	$990,000	$0	$990,000
Taybor Pepper	LS	3	$920,000 $220,000	$40,000	$0	$0	$960,000	$300,000	$660,000
Richie James	WR	3	$920,000	$19,143	$0	$0	$939,143	$19,143	$920,000
Dre Greenlaw	43OLB	2	$850,000	$80,429	$0	$0	$930,429	$160,858	$769,571
Justin Skule	LT	2	$850,000	$44,887	$0	$0	$894,887	$89,774	$805,113
Colton McKivitz	LT	1	$780,000	$82,445	$0	$0	$862,445	$247,335	$615,110
Azeez Al-Shaair	43OLB	2	$850,000	$5,000	$0	$0	$855,000	$5,000	$850,000
Josh Rosen	QB	3	$850,000	$0	$0	$0	$850,000	$0	$850,000
Obi Melifonwu	S	2	$850,000	$0	$0	$0	$850,000	$0	$850,000
Ken Webster	CB	2	$850,000	$0	$0	$0	$850,000	$0	$850,000
Kevin White	WR	4	$990,000	$0	$0	$0	$850,000	$0	$850,000
Josh Johnson	QB	5	$1,075,000	$0	$0	$0	$850,000	$0	$850,000
Daeshon Hall	EDGE	3	$990,000	$0	$0	$0	$850,000	$0	$850,000
Kai Nacua	S	2	$850,000	$0	$0	$0	$850,000	$0	$850,000
Charlie Woerner	TE	1	$780,000	$45,258	$0	$0	$825,258	$135,774	$689,484
Austin Walter	RB	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Demetrius Flannigan-Fowles	S	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Kevin Givens	43DT	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Adonis Alexander	CB	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
JaMycal Hasty	RB	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Chris Thompson	WR	2	$780,000	$0	$0	$0	$780,000	$0	$780,000
Alex Barrett	EDGE	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Isaiah Williams	RG	0	$780,000	$0	$0	$0	$780,000	$0	$780,000
Darrion Daniels	DT	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Jonas Griffith	LB	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Josh Hokit	FB	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Chase Harrell	TE	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Top 51 Cutoff
Jared Mayden	S	1	$660,000	$0	$0	$0	$660,000	$0	$660,000
Austin Proehl	WR	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Josiah Coatney	DE	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Jauan Jennings	WR	1	$660,000	$0	$0	$0	$660,000	$0	$660,000
Corbin Kaufusi	LT	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Tim Harris	CB	1	$660,000	$0	$0	$0	$660,000	$0	$660,000
Dakoda Shepley	RG	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Chris Edwards	S	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Matt Cole	WR	1	$660,000	$0	$0	$0	$660,000	$0	$660,000
Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
TOP 51 (offseason)
TOTAL (in-season)

Pending Free Agents
Trent Williams LT 10
Richard Sherman CB 10
Solomon Thomas 43DE 4
Jaquiski Tartt S 6
Kyle Juszczyk FB 8
Tevin Coleman RB 6
Kendrick Bourne WR 4
K'Waun Williams CB 6
Ronald Blair 43DE 5
Ben Garland C 6
Kerry Hyder 43DE 5
Ezekiel Ansah DE 8
Tom Compton RG 8
Tony Bergstrom C 9
Jamar Taylor CB 8
Jordan Reed TE 8
Jason Verrett CB 7
Ahkello Witherspoon CB 4
Dontae Johnson CB 6
Dion Jordan DE 6
Hroniss Grasu C 6
Jordan Willis EDGE 4
C.J. Beathard QB 4
Joe Walker LB 5
Colin Holba LS 2
Nick Mullens QB 3
Ross Dwelley TE 3
Emmanuel Moseley CB 3
River Cracraft WR 2
Daniel Brunskill RG 2
Trent Taylor WR 4
D.J. Jones 43DT 4
Marcell Harris S 3
Shawn Poindexter WR 2

Players Under Contract: 19

Pending Free Agents: 42

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
Jimmy Garoppolo	QB	8	$24,200,000	$1,400,000	$800,000	$600,000	$27,000,000	$1,400,000	$25,600,000
Dee Ford	43DE	8	$16,150,000	$4,784,996	$750,000	$100,000	$21,784,996	$9,569,992	$12,215,004
Arik Armstead	43DE	7	$14,150,000	$5,000,000	$750,000	$100,000	$20,000,000	$16,500,000	$3,500,000
George Kittle	TE	5	$11,450,000	$4,050,000	$500,000	$100,000	$16,100,000	$12,600,000	$3,500,000
Weston Richburg	C	8	$8,650,000	$3,453,651	$400,000	$100,000	$12,603,651	$3,453,651	$9,150,000
Jimmie Ward	S	8	$8,900,000	$2,000,000	$500,000	$100,000	$11,500,000	$4,000,000	$7,500,000
Nick Bosa	43DE	3	$895,000 $5,070,225	$5,605,339	$4,305,225	$0	$10,805,564	$10,675,564	$130,000
Robbie Gould	K	13	$4,000,000 $4,000,000	$1,509,313	$0	$0	$5,509,313	$5,509,313	$0
Javon Kinlaw	DT	2	$2,018,064 $2,018,064	$2,206,127	$0	$0	$4,224,191	$9,152,414	($4,928,223)
Brandon Aiyuk	WR	2	$1,749,214 $1,749,214	$1,668,427	$0	$0	$3,417,641	$7,404,889	($3,987,248)
Deebo Samuel	WR	3	$1,994,640	$904,519	$0	$0	$2,949,159	$904,519	$2,044,640
Jalen Hurd	WR	3	$1,078,593	$283,124	$0	$0	$1,361,717	$283,124	$1,078,593
Mitch Wishnowsky	P	3	$965,000	$191,018	$0	$0	$1,156,018	$191,018	$965,000
Taybor Pepper	LS	4	$1,055,000	$40,000	$0	$25,000	$1,120,000	$40,000	$1,080,000
Dre Greenlaw	43OLB	3	$965,000	$80,429	$0	$0	$1,045,429	$80,429	$965,000
Justin Skule	LT	3	$965,000	$44,887	$0	$0	$1,009,887	$44,887	$965,000
Laken Tomlinson	LG	7	$0	$335,176	$0	$0	$1,005,530	$1,005,530	$0
Colton McKivitz	LT	2	$895,000	$82,445	$0	$0	$977,445	$164,890	$812,555
Charlie Woerner	TE	2	$895,000	$45,258	$0	$0	$940,258	$90,516	$849,742
Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
TOP 51 (offseason)
TOTAL (in-season)

Pending Free Agents
Mike McGlinchey RT 4
Raheem Mostert RB 6
Jeff Wilson RB 4
Mark Nzeocha ILB 7
Jerick McKinnon RB 8
Josh Johnson QB 6
Travis Benjamin WR 10
Fred Warner ILB 4
Kevin White WR 5
Daeshon Hall EDGE 4
Shon Coleman LT 5
Obi Melifonwu S 3
Kai Nacua S 3
Ken Webster CB 3
Josh Rosen QB 4
Tarvarius Moore S 4
Isaiah Williams RG 1
Austin Walter RB 2
Adonis Alexander CB 2
Kentavius Street 43DE 3
Jake Brendel C 4
JaMycal Hasty RB 2
Darrion Daniels DT 2
Alex Barrett EDGE 2
Jauan Jennings WR 2
Jonas Griffith LB 1
Josiah Coatney DE 1
Chris Edwards S 1
Austin Proehl WR 1
Chase Harrell TE 1
Corbin Kaufusi LT 1
Tim Harris CB 2
Dakoda Shepley RG 1
Josh Hokit FB 1
Jared Mayden S 2
Matt Cole WR 2
Richie James WR 4
Chris Thompson WR 3
Azeez Al-Shaair 43OLB 3
Demetrius Flannigan-Fowles S 2
Kevin Givens 43DT 2

Players Under Contract: 9

Pending Free Agents: 11

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
Dee Ford	43DE	9	$16,150,000	$4,784,996	$750,000	$100,000	$21,784,999	$4,784,996	$17,000,003
Arik Armstead	43DE	8	$15,890,000	$5,000,000	$750,000	$100,000	$21,740,000	$11,500,000	$10,240,000
George Kittle	TE	6	$11,650,000	$4,050,000	$500,000	$100,000	$16,300,000	$8,550,000	$7,750,000
Javon Kinlaw	DT	3	$2,722,096 $2,722,096	$2,206,127	$0	$0	$4,928,223	$4,928,223	$0
Brandon Aiyuk	WR	3	$2,318,821 $2,318,821	$1,668,427	$0	$0	$3,987,248	$3,987,248	$0
Jimmie Ward	S	9	$0	$2,000,000	$0	$0	$2,000,000	$2,000,000	$0
Colton McKivitz	LT	3	$1,010,000	$82,445	$0	$0	$1,092,445	$82,445	$1,010,000
Charlie Woerner	TE	3	$1,010,000	$45,258	$0	$0	$1,055,258	$45,258	$1,010,000
Laken Tomlinson	LG	8	$0	$335,176	$0	$0	$335,176	$670,354	($335,178)
Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
TOP 51 (offseason)
TOTAL (in-season)

Pending Free Agents
Jimmy Garoppolo QB 9
Weston Richburg C 9
Nick Bosa 43DE 4
Robbie Gould K 14
Deebo Samuel WR 4
Jalen Hurd WR 4
Taybor Pepper LS 5
Mitch Wishnowsky P 4
Dre Greenlaw 43OLB 4
Justin Skule LT 4

Players Under Contract: 3

Pending Free Agents: 6

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
Arik Armstead	43DE	9	$17,410,000	$5,000,000	$750,000	$100,000	$23,260,000	$6,500,000	$16,760,000
George Kittle	TE	7	$13,400,000	$4,050,000	$500,000	$100,000	$18,050,000	$4,500,000	$13,550,000
Laken Tomlinson	LG	9	$0	$335,178	$0	$0	$335,178	$335,178	$0
Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
TOP 51 (offseason)
TOTAL (in-season)

Pending Free Agents
Dee Ford 43DE 10
Jimmie Ward S 10
Javon Kinlaw DT 4
Brandon Aiyuk WR 4
Colton McKivitz LT 4
Charlie Woerner TE 4

Players Under Contract: 2

Pending Free Agents: 2

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
George Kittle	TE	8	$14,400,000	$450,000	$500,000	$100,000	$15,450,000	$450,000	$15,000,000
Arik Armstead	43DE	10	$0	$1,500,000	$0	$0	$1,500,000	$1,500,000	$0
Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
TOP 51 (offseason)
TOTAL (in-season)

Pending Free Agents
Laken Tomlinson LG 10