Earlier this week I posted about the 49ers draft class, and their projected salaries, well I’m going deeper with cap tables for each pick.
87th-Overall Pick: FS Ji’Ayir Brown, Penn State
4-year, $5,395,804, with a $924,220 signing bonus, and a 2023 cap number of $981,055
| Year | Salary Cap Number | Prorated | Base Salary |
| 2023 | $981,055 | $231,055 | $750,000 |
| 2024 | $1,226,319 | $231,055 | $995,264 |
| 2025 | $1,471,583 | $231,055 | $1,240,528 |
| 2026 | $1,716,847 | $231,055 | $1,485,792 |
| TOTAL | $5,395,804 |
99th-Overall Pick: PK Jake Moody, Michigan
4-year, $5,304,082, with a $857,512 signing bonus, and a 2023 cap number of $964,378
| Year | Salary Cap Number | Prorated | Workout Bonus | Base Salary |
| 2023 | $964,378 | $214,378 | $0 | $750,000 |
| 2024 | $1,205,473 | $214,378 | $50,000 | $941,095 |
| 2025 | $1,446,568 | $214,378 | $50,000 | $1,182,190 |
| 2026 | $1,687,663 | $214,378 | $50,000 | $1,423,285 |
| TOTAL | $5,304,082 |
101st-Overall Pick: TE Cameron Latu, Alabama
4-year, $5,304,082, with a $857,512 signing bonus, and a 2023 cap number of $964,378
| Year | Salary Cap Number | Prorated | Base Salary |
| 2023 | $964,378 | $214,378 | $750,000 |
| 2024 | $1,205,473 | $214,378 | $991,095 |
| 2025 | $1,446,568 | $214,378 | $1,232,190 |
| 2026 | $1,687,663 | $214,378 | $1,473,285 |
| TOTAL | $5,304,082 |
155th-Overall Pick: CB Darrell Luter Jr., South Alabama
4-year, $4,153,512, with a $313,512 signing bonus, and a 2023 cap number of $828,378
| Year | Salary Cap Number | Prorated | Base Salary |
| 2023 | $828,378 | $78,378 | $750,000 |
| 2024 | $993,378 | $78,378 | $915,000 |
| 2025 | $1,108,378 | $78,378 | $1,030,000 |
| 2026 | $1,223,378 | $78,378 | $1,145,000 |
| TOTAL | $4,153,512 |
173rd-Overall Pick: DE Robert Beal Jr., Georgia
4-year, $4,084,980, with a $244,980 signing bonus, and a 2023 cap number of $811,245.
| Year | Salary Cap Number | Prorated | Base Salary |
| 2023 | $811,245 | $61,245 | $750,000 |
| 2024 | $976,245 | $61,245 | $915,000 |
| 2025 | $1,091,245 | $61,245 | $1,030,000 |
| 2026 | $1,206,245 | $61,245 | $1,145,000 |
| TOTAL | $4,084,980 |
216th-Overall Pick: SLB Dee Winters, TCU
4-year, $3,973,332, with a $133,332 signing bonus, and a 2023 cap number of $783,333
| Year | Salary Cap Number | Prorated | Base Salary |
| 2023 | $783,333 | $33,333 | $750,000 |
| 2024 | $948,333 | $33,333 | $915,000 |
| 2025 | $1,063,333 | $33,333 | $1,030,000 |
| 2026 | $1,178,333 | $33,333 | $1,145,000 |
| TOTAL | $3,973,332 |
247th-Overall Pick: TE Brayden Willis, Oklahoma
4-year, $3,919,900, with a $79,900 signing bonus, and a 2023 cap number of $769,975
| Year | Salary Cap Number | Prorated | Base Salary |
| 2023 | $769,975 | $19,975 | $750,000 |
| 2024 | $934,975 | $19,975 | $915,000 |
| 2025 | $1,049,975 | $19,975 | $1,030,000 |
| 2026 | $1,164,975 | $19,975 | $1,145,000 |
| TOTAL | $3,919,900 |
253rd-Overall Pick: WR Ronnie Bell, Michigan
4-year, $3,917,784, with a $77,784 signing bonus, and a 2023 cap number of $769,446
| Year | Salary Cap Number | Prorated | Base Salary |
| 2023 | $769,446 | $19,446 | $750,000 |
| 2024 | $934,446 | $19,446 | $915,000 |
| 2025 | $1,049,446 | $19,446 | $1,030,000 |
| 2026 | $1,164,446 | $19,446 | $1,145,000 |
| TOTAL | $3,917,784 |
255th-Overall Pick: SLB Jalen Graham, Purdue
4-year, $3,917,784, with a $77,784 signing bonus, and a 2023 cap number of $769,446
| Year | Salary Cap Number | Prorated | Base Salary |
| 2023 | $769,446 | $19,446 | $750,000 |
| 2024 | $934,446 | $19,446 | $915,000 |
| 2025 | $1,049,446 | $19,446 | $1,030,000 |
| 2026 | $1,164,446 | $19,446 | $1,145,000 |
| TOTAL | $3,917,784 |
Note that every cap page has been updated with all projected 4-year cap numbers, so check those pages out.
Thanks for reading, and follow me on Twitter @49erscap.
About Author
