An updated look at the 49ers 2023 & 2024 salary cap situations, with week 14 a day away

With week 13 behind us, and week 14 a day away, I think it’s time to take another deep look into the 49ers current 2023 salary cap situation as it stands today.

Right now, they have 76 players signed, with $166,283,845 in committed salaries, plus $32,761,461 in dead money, for a total of $199,045,306 in total committed salaries, putting the team $38,474,962 under their 2023 adjusted cap of $237,520,268, giving them the most salary cap room in the NFL.

Now, below are the 76 players signed, with their 2023 salary cap number.

53-Man Roster:

1. QB 13 Brock Purdy(2025)- $889,253
2. QB 14 Sam Darnold(2023)- $6,064,706
3. QB 17 Brandon Allen(2023)- $1,092,500
4. RB 23 Christian McCaffrey(2025)- $3,424,000
5. RB 25 Elijah Mitchell(2024)- $985,893
6. RB 24 Jordan Mason(2024)- $873,333
7. FB 44 Kyle Juszczyk(2025)- $6,565,221
8. WR 19 Deebo Samuel(2025)- $8,653,529
9. WR 11 Brandon Aiyuk(2023)- $3,987,248
10. WR 15 Jauan Jennings(2023)- $940,000
11. WR 10 Ronnie Bell(2026)- $770,482
12. WR 84 Chris Conley(2023)- $261,111
13. TE 85 George Kittle(2025)- $9,577,751
14. TE 89 Charlie Woerner(2023)- $1,055,258
15. TE 82 Ross Dwelley(2023)- $1,080,000
16. TE 9 Brayden Willis(2026)- $771,039
17. C 64 Jake Brendel(2026)- $2,272,000
18. C 55 Jon Feliciano(2023)- $3,250,000
19. LG 65 Aaron Banks(2024)- $1,929,166
20. LG – Ben Bartch(2023)- $365,556
21. RG 74 Spencer Burford(2025)- $1,038,014
22. LT 71 Trent Williams(2026)- $12,539,424
23. LT 76 Jaylon Moore(2024)- $1,020,759
24. RT 68 Colton McKivitz(2024)- $1,515,412
25. RT 75 Matt Pryor(2023)- $990,000
26. DE 97 Nick Bosa(2023)- $11,080,000
27. DE 5 Randy Gregory(2023)- $840,000
28. DE 92 Chase Young(2023)- $561,111
29. DE 94 Clelin Ferrell(2023)- $2,460,000
30. DE 51 Robert Beal Jr.(2026)- $611,245
31. DT 91 Arik Armstead(2024)- $12,108,236
32. DT 90 Kevin Givens(2023)- $2,000,000
33. DT/NT 99 Javon Kinlaw(2023)- $4,928,223
34. NT/DT 98 Javon Hargrave(2026)- $6,595,000
35. NT 93 Kalia Davis(2025)- $783,003
36. SLB 48 Oren Burks(2023)- $2,773,000
37. SLB 53 Dee Winters(2026)- $785,110
38. WLB 57 Dre Greenlaw(2024)- $5,648,558
39. WLB 45 Demetrius Flannigan-Fowles(2023)- $1,825,000
40. MLB 54 Fred Warner(2026)- $9,049,000
41. MLB 50 Jalen Graham(2026)- $770,482
42. CB 7 Charvarius Ward(2024)- $6,421,000
43. CB 20 Ambry Thomas(2024)- $1,305,232
44. CB 2 Deommodore Lenoir(2024)- $1,011,217
45. CB 26 Isaiah Oliver(2024)- $1,706,000
46. CB 28 Darrell Luter Jr.(2026)- $661,711
47. CB 0 Samuel Womack III(2025)- $721,387
48. FS 31 Tashaun Gipson Sr.(2023)- $2,100,000
49. FS 27 Ji’Ayir Brown(2026)- $993,368
50. FS 32 Logan Ryan(2023)- $261,111
51. PK 4 Jake Moody(2026)- $975,805
52. P 18 Mitch Wishnowsky(2026)- $1,700,000
53. LS 46 Taybor Pepper(2025)- $1,225,000

Injured Reserve:

1. WR 6 Danny Gray(2025)- $1,146,569
2. WR/KR/PR 3 Ray-Ray McCloud III(2023)- $2,090,000
3. TE 81 Cameron Latu(2026)- $664,378
4. LG 63 Nick Zakelj(2025)- $742,034
5. DE 95 Drake Jackson(2025)- $1,339,180
6. SS 29 Talanoa Hufanga(2024)- $1,000,038
7. SS 30 George Odum(2024)- $2,340,000

Practice Squad:

1. RB 22 Jeremy McNichols*(2023)- $323,911
2. RB – Tyrion Davis-Price(2023)- $60,000
3. WR 86 Tay Martin(2023)- $216,000
4. WR 83 Willie Snead IV*2023)- $465,667
5. TE 88 Jake Tonges(2023)- $180,000
6. C 61 Corey Luciano(2023)- $275,333
7. LG 66 Jesse Davis*(2023)- $237,622
8. LT 60 Ilm Manning(2023)- $168,000
9. RT 77 Alfredo Gutierrez**(2023)- $0
10. DE 58 Alex Barrett(2023)- $216,000
11. DT/NT 96 T.Y. McGill Jr.*(2023)- $370,800
12. DT/DE 69 Spencer Waege(2023)- $96,000
13. WLB 59 Curtis Robinson(2023)- $336,667
14. CB – Kemon Hall(2023)- $72,000
15. FS 41 Tayler Hawkins(2023)- $132,000
16. SS 35 Erik Harris*(2023)- $168,844

Now, let’s look at what the team needs in cap room for potential per game roster bonus paybacks.

QB Sam Darnold – $235,294

FB Kyle Juszcyzk – $23,529

WR Deebo Samuel – $88,235

TE George Kittle – $58,824

LT Trent Williams – $44,118

RT Colton McKivitz – $70,588

DE Clelin Ferrell – $40,000

DT Arik Armstead – $176,471

WLB Dre Greenlaw – $29,412

CB Isaiah Oliver – $80,000

That’s a total of $846,471 needed this season to potentially payback 10 players.

Now let’s look at what players have LTBE incentives for 2023.

Now the 49ers have LTBEs as I stated, with them below.

Now let’s look at what players have LTBE incentives for 2023.

QB Sam Darnold – $1.8 million, $1.2 million of it is due to Darnold playing 25% of the Panthers offensive snaps, plus winning those games and as of now, the 49ers will get back $300,000 of the $1.8 million

WR Deebo Samuel – $150,000, this is for Deebo rushing for 3 or more touchdowns, which he has 4 rush TDs, meaning he’ll have $150,000 in LTBE incentives counting in 2024.

C Jon Feliciano – $1,000,000, this is for a undisclosed percentage of offensive snaps.

SS George Odum – $250,000, this is for Odum being named 2nd-team All-Pro last season, and with Odum’s season over, the 49ers should get back the $250,000.

P Mitch Wishnowsky – $100,000, this is for punt percentage for inside the 20-yard line.

Next, let’s look at what players have incentives that are considered NLTBE, and what the player can earn in total.

QB Sam Darnold

He gets $300,000 for each game he plays 25% of the 49ers offensive snaps, and the 49ers win that game, a total of $5.1 million

He gets $1 million for playing 50% of the regular season offensive snaps, and the 49ers make the playoffs

He gets $100,000 for each playoff game he plays 50% of the offensive snaps, a total of $400,000.

All in all, he can earn $6.5 million in incentives, with $1.8 million counting against the 2023 salary cap.

WR Deebo Samuel

He can get $650,000 for 380 or more rushing yards

He can also get $150,000 for 3 or more rushing touchdowns.

In total he can earn a max of $650,000 in incentives, with $150,000 currently counting against the 2023 salary cap.

WR Ray-Ray McCloud III

He can earn $500,000 for 46% or more offensive playtime, 40 or more catches, 400 or more receiving yards, and 200 or more rushing yards.

He can also earn $200,000 for being selected to the Pro Bowl.

All in all, he can earn $700,000 in incentives.

C Jake Brendel

He can earn $500,000 for an undisclosed percentage of offensive playtime.

LT Matt Pryor

He can earn $102,500 for 50.2% or more offensive playtime.

DE Clelin Ferrell

He can get $250,000 for hitting 50% to 79.9% in defensive snaps.

He can get an additional $250,000 if he hits 80% or more in defensive snaps.

If he gets 5-6.5 sacks, m he gets $100,000, he’ll get $150,000 for 7-10.5 sacks, and a $250,000 for 11 or more sacks, a total of $500,000.

He can also earn $500,000 for making the First Team All-Pro team.

In total, he has $1.5 million in incentives.

DT Kevin Givens

He can earn $100,000 for an undisclosed percentage of defensive playtime.

WLB Dre Greenlaw

He can earn $500,000 if he’s named to the Pro Bowl.

SLB Demetrius Flannigan-Fowles

He can earn $500,000 for an undisclosed percentage of defensive playtime.

CB Charvarius Ward

He can earn $250,000 for being named to the Pro Bowl.

He can also earn another $250,000 if he’s named 1st or 2nd team All-Pro.

All in all, he can earn $500,000 in incentives.

FS Tashaun Gipson Sr.

He can earn $300,000 for a combination of stats, & being named to the Pro Bowl.

SS George Odum

He has an undisclosed amount for various triggers, but we do know that $250,000 counts against the 2023 salary cap for him being named to the 2nd Team All-Pro last season.

P Mitch Wishnowsky

He can earn $450,000 for various different triggers, with $100,000 of it counting against the 2023 salary cap.

Projected starting right tackle Colton McKivitz also has incentives in his deal, but those are unknown at this time for the amount or trigger.

Next, let’s look at what kind of adjustments/credits the 49ers can get back in 2024.

First off, the 49ers are projected to be $37,437,688 over the 2024 salary cap, which is projected to be $256 million, but that’s with just 41 players signed, so when they have enough players signed to get to the top 51 rule, they’d be $35,387,688 over, so any amount will help greatly.

Before I go over what the 49ers can get back in 2024, let’s look at the 41 players signed for 2024, with their cap number.

1. LT 71 Trent Williams(2026)- $31,568,542
2. DT 91 Arik Armstead(2024)- $28,529,706
3. WR 19 Deebo Samuel(2025)- $28,633,765
4. MLB 54 Fred Warner(2026)- $24,469,000
5. TE 85 George Kittle(2025)- $21,986,575
6. CB 7 Charvarius Ward(2024)- $17,901,000
7. NT 98 Javon Hargrave(2026)- $15,475,000
8. DE 97 Nick Bosa(2028)- $14,671,000
9. RB 23 Christian McCaffrey(2025)- $14,144,000
10. WR 11 Brandon Aiyuk(2024)- $14,124,000
11. DE 5 Randy Gregory(2026)- $13,985,000
12. WLB 57 Dre Greenlaw(2024)- $9,602,970
13. FB 44 Kyle Juszczyk(2025)- $7,588,750
14. C 64 Jake Brendel(2026)- $4,192,000
15. CB 26 Isaiah Oliver(2024)- $3,866,000
16. P 18 Mitch Wishnowsky(2026)- $2,825,000
17. RT 68 Colton McKivitz(2024)- $2,536,000
18. LG 65 Aaron Banks(2024)- $2,250,694
19. SS 30 George Odum(2024)- $1,625,000
20. DE 95 Drake Jackson(2025)- $1,590,561
21. CB 20 Ambry Thomas(2024)- $1,425,154
22. WR 6 Danny Gray(2025)- $1,375,883
23. LS 46 Taybor Pepper(2025)- $1,300,000
24. FS 27 Ji’Ayir Brown(2026)- $1,243,108
25. PK 4 Jake Moody(2026)- $1,219,756
26. TE 81 Cameron Latu(2026)- $1,219,756
27. RG 74 Spencer Burford(2025)- $1,153,014
28. RT 76 Jaylon Moore(2024)- $1,135,759
29. CB 2 Deommodore Lenoir(2024)- $1,126,217
30. SS 29 Talanoa Hufanga(2024)- $1,115,038
31. RB 25 Elijah Mitchell(2024)- $1,100,893
32. CB 0 Samuel Womack III(2025)- $1,055,831
33. LG 63 Nick Zakelj(2025)- $1,032,590
34. NT 93 Kalia Davis(2025)- $1,018,003
35. QB 13 Brock Purdy(2025)- $1,004,253
36. CB 28 Darrell Luter Jr.(2026)- $997,555
37. RB 24 Jordan Mason(2024)- $988,334
38. DE 51 Robert Beal Jr.(2026)- $979,510
39. SLB 53 Dee Winters(2026)- $950,110
40. TE 9 Brayden Willis(2026)- $936,039
41. WR 10 Ronnie Bell(2026)- $935,482
42. MLB 50 Jalen Graham(2026)- $935,482

Now, let’s look at what the 49ers can get back in 2024.

First up are the veterans.

WR Chris Conley – The 49ers should get back all of the $400,000 that they gave out to Conley, but thus far they’ll for sure get back the $400,000 now that he’s been signed to the teams’ 53-man roster.

WR Willie Snead IV – $250,000, The team, as long as Snead remains on the practice squad, will get back the $250,000, as his salary is $370,800, & they’ll for sure get back the $250,000.

DE Austin Bryant – $550,000 was given to Bryant, & now he’s with the Vikings practuice squad, and as of now, the 49ers will get back at least $265,322.

DT T.Y. McGill Jr. – $370,800 out of $400,000, but if McGill, who is on the 49ers’ practice squad, gets elevated for gameday, then the 49ers should get back the entire $400,000, but as of now, they’ll get back for sure $288,400.

SLB Marcelino McCrary-Ball – $100,000, as he’s on the Jets practice squad, as of now the 49ers will get back for sure the $100,000

That’s a total of $1,502,622.

Next are UDFAs that were given guarantees in their base salaries.

FB Jack Colletto – $100,000, as of now Colletto has earned $168,000.

C Corey Luciano – $5,000, as of now Luciano has earned $227,333, but they’ll only get back $5,000 of it.

G Joey Fisher – $115,000, as of now Fisher has earned $168,000.

DT Spencer Waege – $40,000, as of now Waege has earned $48,000.

Luciano & Waege are on the 49ers practice squad, while Fisher & Colletto are on the Steelers practice squad, so they would get back $260,000, for a total of $1,662,622 between veterans & UDFA base salary guarantee paybacks.

They also gave out the following to players not on their, or another teams’ practice squad.

RB Ronald Awatt – $5,000

RB Khalan Laborn – $30,000

WR Shae Wyatt – $35,000

MLB Mariano Sori-Marin – $30,000

FS Avery Young – $10,000

That’s a total of $110,000, but right now they wouldn’t get back any of it since none are signed to a practice squad.

The team will also get back $8,971 for each game that Brandon Allen is the emergency 3^rd QB, as he has a $152,500 per game roster bonus, but the emergency 3^rd QB doesn’t get credit for a per game roster bonus game check, so far they’d get back $116,618, which is 13 games worth of his per game roster bonus.

Plus they’ll get back $14,118 from Demetrius Flannigan-Fowles’ $240,000 per game roster bonus, which is 1 games worth, & $39,706 from Ray-Ray McCloud III’s $135,000 per game roster bonus.

When it comes to incentives, so far, Deebo Samuel has 4 rush touchdowns, while Sam Darnold, & Jon Feliciano haven’t played enough offensive snaps to achieve their incentives, while George Odum is out for the season, and likely won’t be named as an All-Pro, meaning the 49ers would get back the $250,000, & Mitch Wishnowsky’s won’t be known until the end of the season.

So, as of now, the 49ers would get back $2,284,163.

I also need to mention that the 49ers have 4 players that could/will see base salary increases, Aaron Banks, Deommodore Lenoir, and Talanoa Hufanga, with Hufanga already guaranteed to see his base salary escalate to the 2^nd-round RFA tender level, which would be $4.304 million.

Now, for Banks, & Lenoir, they would likely see their base salaries escalate to the original round tender level, which is projected to be $2.953 million, so all in all, that’s an extra $6,854,416 added to team commitments, putting them $44,292,104 over with 41 players signed, and $52,242,104 over with 51 players signed, so the team will need to create cap room next year with the options to create cap room listed below.

RB Christian McCaffrey – $8,472,000 (Restructure)

WR Deebo Samuel – $15,877,600 (Restructure)

TE George Kittle – $9,752,000 (Restructure)

LT Trent Williams – $15,072,000 (Restructure)

DE Randy Gregory – $10,096,000 (Restructure)

DT Arik Armstead – $12,960,000 (Extension or Restructure)

MLB Fred Warner – $11,340,000 (Restructure)

WLB Dre Greenlaw – $5,580,000 (Extension or Restructure)

CB Charvarius Ward – $9,148,000 (Extension or Restructure)

Now, let’s look at the teams’ pending free agents.

UFA:

QB Sam Darnold
QB Brandon Allen
WR/KR/PR Ray-Ray McCloud III
WR Chris Conley
TE Ross Dwelley
TE Charlie Woerner
C Jon Feliciano
LG Ben Bartch
RT Matt Pryor
DE Chase Young
DE Clelin Ferrell
DE Randy Gregory
DT Javon Kinlaw
DT Kevin Givens
WLB Demetrius Flannigan-Fowles
SLB Oren Burks
FS Tashaun Gipson Sr.
FS Logan Ryan

RFA:

WR Jauan Jennings

Now, if the salary cap does come in at $256 million, the RFA tenders would look something like this, courtesy/credit to OverTheCap.com.

1^st-Round Tender: $6.464 million

2^nd-Round Tender: $4.633 million

Original Round Tender: $2.953 million

Right of First Refusal Tender: $2.828 million

The team has 1 RFA, Jauan Jennings, who will most likely get the 2nd-round tender, keeping him a 49er for 1 more year after 2023, before he becomes a UFA in 2025, where he’ll get paid a good amount by another team.

The team currently has $38,474,962 in cap room for 2023, and I project that they’d get $2,284,163 in adjustments/credits from veteran base salary guarantees, UDFA guarantees, per game roster base salaries not achieves, and LTBE incentives not achieved.

Now, if for some reason the 49ers can indeed carryover the $38,474 million, which is unlikely, as in season roster moves will be made, & injuries will happen, plus projected adjustments, the team would $3,321,437 under with 41 players signed, or $4,628,563 over with 51 players signed, but when factoring in the escalators for Banks, Lenoir, & Hufanga, they’d be $3,532,979 over with 41 players signed, or $11,482,979 over with 51 players signed.

So, the team wouldn’t need to make many restructures, but again the likelihood of the team carrying over the entire $38,474,962 is unlikely, but I do expect them to carryover at least $35 million, with the remainer being used on in season roster moves, either practice squad elevations, or injury replacements, practice squad moves, etc….

Now, if the 49ers are indeed over the 2024 salary cap, even with carryover, & adjustments, I’d expect the team to restructure Deebo Samuel’s contract, saving $15,877,600, and look to extend Arik Armstead, Dre Greenlaw, & Charvarius Ward, which could save the team $27.668 million total, which, with Samuel’s restructure, would be over $43 million in cap savings, so the 2024 49ers will have a good amount of salary cap room, while also being able to extend the likes of Brandon Aiyuk, Talanoa Hufanga, Aaron Banks, & Deommodore Lenoir, and keep the teams current core players on big money deals.

I do believe the 49ers can retain Chase Young, but it requires them to indeed redo Deebo Samuel’s deal, but it also may cost the 49ers a player or 2.

And that’s the 2023 & 2024 salary cap situations as of today, as always, thank you for reading, you can follow me on X/Twitter @49erscap for more salary cap information & tidbits.

About Author

Jason Hurley

Die Hard 49ers fan from New York, been covering the 49ers salary cap since 2005, with several different websites, including NinersNation.com, & the now defunct NinerCapHell, I have a track record of being as accurate as possible, I try to be as thorough as possible, and you can find me on X/Twitter @49erscap, & on Blue Sky App @49erscap.bsky.social.

See author's posts