DISCLAIMER: If anyone would like to use these numbers or decides to post them, please post back as to where you received them from. As these were very hard to get, it’s taken me years and years to get a reputation, and to see it plagiarized is a real slap in the face to people like myself. So PLEASE link back, and give credit where credit is due, do not blatantly copy my numbers. Thank you, Jason Hurley.

2022 Cap Summary:

Total$184,482,267
Dead$23,181,127
Total and Dead$207,663,394
2022 Adjusted Cap$212,941,814
2022 Cap$208,200,000
Adjustments$3,183,569
2021 Carryover$1,558,245
Cap Room$5,278,420
Players under contract78 Players

2022 UDFA Base Salary Guarantee Paybacks for 2023:

PlayerAmountAmount Earned So Far
WR Tay Martin$45,000$262,333
RG Jason Poe$65,000$207,000
SLB Marcelino McCrary-Ball$100,000$207,000
CB Qwuantrezz Knight$25,000$207,000
FS Tayler Hawkins$50,000$207,000
   
TOTAL$285,000$1,090,333

2022 Veteran Base Salary Guarantee Paybacks for 2023:

PlayerAmountAmount Earned So Far
QB Nate Sudfeld$1,035,000$1,035,000
WR Malik Turner$300,000$447,666
WR Marcus Johnson$250,000$792,033
DE Kemoko Turay$801,622$801,622
CB Dontae Johnson$447,667$447,667
   
TOTAL$2,834,289$3,523,988

2022 NLTBE Incentives:

PlayerAmountTriggers
QB Jimmy Garoppolo$2,150,000$250K each game with 25% playtime
$100K each win with 25% playtime
$500K for winning NFC Title
$1M for 50% playtime in Super Bowl
WR Deebo Samuel$500,000380+ rush yards/3+ rush TDs
WR Ray-Ray McCloud III$700,000$500K:
46% Playtime
400 Receiving Yards
200 Rush Yards
$200K:
Pro Bowl
C Jake Brendel$152,50050% Playtime
DE Samson Ebukam$500,000Sacks & Pro Bowl
DE Kerry Hyder Jr.$750,000Sacks
DE Jordan Willis$77,5004 Sacks
NT Hassan Ridgeway$700,000Playtime & Sacks
CB Charvarius Ward$500,000$250K:
Pro Bowl
$250K:
1st or 2nd Team All Pro
CB Jason Verrett$152,50055% Playtime
SS George Odum$1,500,000Unknown
   
TOTAL$8,480,000 

2022 LTBE Incentives:

PlayerAmountTriggers
QB Jimmy Garoppolo$5,650,000$250K each game with 25% playtime
$100K each win with 25% playtime
$500K 50% Playtime 1 Payoff Game
$500K for 50% Playtime in NFC Title Game
WR Deebo Samuel$150,0003+ rush TDs
TE Ross Dwelley$152,500Playtime/Catches/Yards/TD/Club Achievement
   
TOTAL$5,952,500 

The following players have either all, or part of their base salary guaranteed for the 2022 season

 

QB Jimmy Garoppolo – $6,500,000 at signing
QB Trey Lance – $825,000 at signing for being a 1st-round pick
RB Christian McCaffrey – $690,000 at time of trade
RB Jordan Mason – $30,000 at signing
FB Kyle Juszczyk – $1,120,000 at signing
WR Deebo Samuel – $965,000 at signing
WR Brandon Aiyuk – $1,749,214 at signing for being a 1st-round pick
WR/KR/PR Ray-Ray McCloud III – $1,035,000 at signing
TE George Kittle – $1,035,000 at signing
TE Ross Dwelley – $250,000 at signing, remainder for making week 1 53-man roster
TE Tyler Kroft – $895,000 for making week 1 53-man roster
C Jake Brendel – $895,000 for making week 1 53-man roster
LG Aaron Banks – $981,528 at signing
LT Trent Williams – $1,081,111 at signing
RT Mike McGlinchey – $10,880,000 5th-year option when exercised
DE Nick Bosa – $895,000 at signing for being a 1st-round pick
DE Kerry Hyder Jr. – $750,000 at signing, remainder for making week 1 53-man roster
DE Jordan Willis – $895,000 for making week 1 53-man roster
DT Arik Armstead – $1,120,000 at signing
DT Javon Kinlaw – $2,018,064 at signing for being a 1st-round pick
NT Hassan Ridgeway – $650,000 at signing, remainder for making week 1 53-man roster
LEO Samson Ebukam – $5,900,000 for making week 1 53-man roster
LEO Drake Jackson – $705,000 at signing
WLB Dre Greenlaw – $911,389 at signing
MLB Fred Warner – $1,580,000 at signing, $984,000 on April 1, 2022
MLB Oren Burks – $1,035,000 for making week 1 53-man roster
CB Emmanuel Moseley – $4,400,000 on April 1, 2022
CB Charvarius Ward – $1,035,000 at signing
SS George Odum – $1,035,000 at signing
PK Robbie Gould – $4,000,000 at signing
P Mitch Wishnowsky – $911,389 at signing
LS Taybor Pepper – $1,055,000 for making week 1 53-man roster


The following players have per game roster bonuses that are paid out over 17 games, and the player must be on the 48-man active gameday roster to collect the check

 

QB Jimmy Garoppolo – $500,000
FB Kyle Juszczyk – $400,000
TE George Kittle – $500,000
LT Trent Williams – $750,000
DT Arik Armstead – $750,000
LEO Samson Ebukam – $500,000
NT Hassan Ridgeway – $340,000
MLB Fred Warner – $500,000
CB Emmanuel Moseley – $500,000
CB Charvarius Ward – $340,000
FS Jimmie Ward – $500,000


The following players have guaranteed roster bonuses in their cap numbers

 

QB Trey Lance – $1,385,239 on the 3rd day of training camp
DE Nick Bosa – $4,305,225 on the 3rd day of training camp


The following players have workout bonuses that they can earn by completing the offseason workout program

 

QB Jimmy Garoppolo – $600,000
FB Kyle Juszczyk – $100,000
TE George Kittle – $100,000
LT Trent Williams – $100,000
DE Jordan Willis – $75,000
DT Arik Armstead – $100,000
LEO Samson Ebukam – $100,000
DT Maurice Hurst Jr. – $50,000
NT Hassan Ridgeway – $75,000
MLB Fred Warner – $100,000
MLB Oren Burks – $100,000
CB Emmanuel Moseley – $100.000
CB Ambry Thomas – $30,000
CB Charvarius Ward – $100,000
FS Jimmie Ward – $100,000
LS Taybor Pepper – $25,000


Below are option bonuses due in 2022, if exercised they prorate over the remainder of the players contract, if declined it gets added to the players 2022 base salary

 

FB Kyle Juszczyk – $2,115,000 by Apri 1, 2022
MLB Fred Warner – $12,860,000 by March 21, 2022

DISCLAIMER: Below is the 49ers current salary cap outlook for 2022

#NAMEPOS.SIGNEDCAP #PRORATEROSTERWORKOUTLTBEBASESTATUSGAMES
ACTIVE
GAMES
INACTIVE
10Garoppolo, JimmyQB2022$13,991,176$1,400,000$441,176$0$5,650,000$6,500,000Active125
1Ward, JimmieFS/SS/CB2022$12,935,588$3,465,000$470,588$100,000$0$8,900,000Active125
69McGlinchey, MikeRT2022$10,880,000$0$0$0$0$10,880,000Active170
97Bosa, NickDE/LEO2023$10,805,564$5,605,339$4,305,225$0$0$895,000Active161
71Williams, TrentLT2026$9,672,653$7,109,777$661,765$100,000$0$1,801,111Active143
91Armstead, ArikDT/DE2024$9,576,000$7,606,000$750,000$100,000$0$1,120,000Active98
56Ebukam, SamsonLEO2022$8,250,000$1,750,000$500,000$100,000$0$5,900,000Active152
54Warner, FredMLB2026$8,164,000$5,000,000$500,000$100,000$0$2,564,000Active170
5Lance, TreyQB2024$7,751,195$5,540,956$1,385,239$0$0$825,000IR215
85Kittle, GeorgeTE2025$7,389,340$5,842,575$411,765$100,000$0$1,035,000Active152
19Samuel, DeeboWR/RB2025$6,876,519$5,711,519$0$50,000$150,000$965,000Active134
4Moseley, EmmanuelCB2022$6,555,529$1,732,000$323,529$100,000$0$4,400,000IR512
9Gould, RobbiePK2022$5,509,313$1,509,313$0$0$0$4,000,000Active170
99Kinlaw, JavonDT/NT2023$4,224,191$2,206,127$0$0$0$2,018,064Active611
51Al-Shaair, AzeezSLB/WLB/MLB2022$3,986,000$0$0$0$0$3,986,000Active125
7Ward, CharvariusCB2024$3,880,000$2,405,000$340,000$100,000$0$1,035,000Active170
11Aiyuk, BrandonWR/PR2023$3,417,641$1,668,427$0$0$0$1,749,214Active170
44Juszczyk, KyleFB2025$2,958,750$1,338,750$400,000$100,000$0$1,120,000Active161
94Omenihu, CharlesDE/DT2022$2,540,000$0$0$0$0$2,540,000Active170
60Brunskill, DanielC/RG/RT/LG2022$2,433,000$0$0$0$0$2,433,000Active143
57Greenlaw, DreWLB/SLB2024$2,065,311$1,012,811$0$0$0$1,052,500Active152
3McCloud III, Ray-RayWR/KR/PR2023$1,910,000$875,000$0$0$0$1,035,000Active170
98Ridgeway, HassanNT2022$1,800,000$350,000$340,000$75,000$0$1,035,000IR134
18Wishnowsky, MitchP2026$1,706,018$741,018$0$0$0$965,000Active170
65Banks, AaronLG/RG2024$1,607,638$626,110$0$0$0$981,528Active161
92Hyder Jr., KerryDE/DT2022$1,500,000$0$0$0$0$1,500,000Active161
30Odum, GeorgeSS/FS2024$1,435,000$400,000$0$0$0$1,035,000Active170
48Burks, OrenMLB/WLB/SLB2023$1,408,000$273,000$0$100,000$0$1,035,000Active170
46Pepper, TayborLS2022$1,120,000$40,000$0$25,000$0$1,055,000Active170
20Thomas, AmbryCB2024$1,087,693$210,154$0$30,000$0$847,539Active161
95Jackson, DrakeLEO/DT2025$1,071,344$366,344$0$0$0$705,000Active152
82Dwelley, RossTE2022$1,047,500$0$0$0$152,500$895,000Active125
33Moore, TarvariusFS/SS/CB2022$1,035,000$0$0$0$0$1,035,000Active134
81Kroft, TylerTE2022$970,000$0$75,000$0$0$895,000Active116
96Hurst Jr., MauriceDT2022$945,000$0$0$50,000$0$895,000IR017
89Woerner, CharlieTE2023$940,258$45,258$0$0$0$895,000Active170
32Davis-Price, TyrionRB2025$928,826$223,826$0$0$0$705,000Active98
6Gray, DannyWR2025$917,255$212,255$0$0$0$705,000Active143
76Moore, JaylonRT/RG/LT/LG2024$905,759$80,759$0$0$0$825,000Active170
38Lenoir, DeommodoreCB2024$896,217$71,217$0$0$0$825,000Active170
45Flannigan-Fowles, DemetriusSLB/WLB2022$895,000$0$0$0$0$895,000Active170
68McKivitz, ColtonLT/LG/RG/RT2022$895,000$0$0$0$0$895,000Active134
90Givens, KevinDT/NT2022$895,000$0$0$0$0$895,000Active134
64Brendel, JakeC/LG/RG2022$895,000$0$0$0$0$895,000Active170
75Willis, JordanDE/DT2022$895,000$0$0$0$0$895,000Active98
29Hufanga, TalanoaSS/FS/SLB2024$885,038$60,038$0$0$0$825,000Active170
74Burford, SpencerRG/RT/LT/LG2025$873,014$168,014$0$0$0$705,000Active161
31Gipson Sr., TashaunFS2022$845,278$0$0$0$0$845,278Active170
15Jennings, JauanWR2022$825,000$0$0$0$0$825,000Active161
26Womack III, SamuelCB2025$775,831$70,831$0$0$0$705,000Active161
63Zakelj, NickLG/LT/C/RG2025$752,590$47,590$0$0$0$705,000Active512
13Purdy, BrockQB2025$724,253$19,253$0$0$0$705,000Active152
24Mason, JordanRB2024$708,333$3,333$0$0$0$705,000Active161
23McCaffrey, ChristianRB/WR2025$690,000$0$0$0$0$690,000Active110
25Mitchell, ElijahRB2024$603,671$45,893$0$0$0$557,778Active512
2Verrett, JasonCB2022$526,111$0$0$0$0$526,111IR017
88Matthews, JordanTE2022$480,000$0$0$0$0$480,000IR017
93Davis, KaliaNT2025$463,003$33,003$0$0$0$430,000NFI017
27Johnson, DontaeCB/FS2022$447,667$0$0$0$0$447,667PS-IR215
96McGill Jr., T.Y.DT/NT2022$348,056$0$0$0$0$348,056Active93
86Martin, TayWR2022$262,333$0$0$0$0$262,333PS215
83Snead IV, WillieWR2022$258,644$0$0$0$0$258,644PS511
17Johnson, JoshQB2022$248,611$0$0$0$0$248,611Active50
43Knight, QwuantrezzCB2022$207,000$0$0$0$0$207,000PS017
40McCrary-Ball, MarcelinoSLB2022$207,000$0$0$0$0$207,000PS017
62Poe, JasonRG/C/LG2022$207,000$0$0$0$0$207,000PS017
41Hawkins, TaylerFS/CB2022$207,000$0$0$0$0$207,000PS017
58Barrett, AlexLEO2022$207,000$0$0$0$0$207,000PS017
78Watson, LeroyLT2022$207,000$0$0$0$0$207,000PS017
28Coleman, TevinRB2022$203,722$0$0$0$0$203,722PS510
67Ismael, KeithC2022$195,500$0$0$0$0$195,500PS016
35Jenkins, JanorisCB2022$161,044$0$0$0$0$161,044PS24
53Kemoko TurayLEO2022$149,222$0$0$0$0$149,222PS06
50Dwumfour, MichaelDT2022$114,667$0$0$0$0$114,667PS22
84Newsome, DazzWR2022$92,000$0$0$0$0$92,000PS08
59Robinson, CurtisWLB/MLB2022$23,000$0$0$0$0$23,000PS02
55Spence, AkeemDT/NT2022$15,400$0$0$0$0$15,400PS01
77Gutierrez, AlfredoRT2022$0$0$0$0$0$0PS017

 

Dead MoneyAmount
Dee Ford$5,829,997
Weston Richburg$3,453,651
Nate Sudfeld$2,000,000
Alex Mack$1,475,000
Laken Tomlinson$1,204,059
Kemoko Turay$1,100,000
Dontae Johnson$712,500
Kemoko Turay$632,500
Curtis Robinson$630,556
Jeff Wilson Jr.$510,000
Blake Hance$366,667
Malik Turner$350,000
Jalen Hurd$283,124
Marcus Johnson$250,000
Malik Turner$248,666
Akeem Spence$243,639
Trey Sermon$225,988
Willie Snead IV$211,320
T.Y. McGill Jr.$195,366
Marlon Mack$172,500
Colton McKivitz$164,890
Tevin Coleman$158,667
Marlon Mack$149,500
Akeem Spence$149,167
Troy Fumagalli$138,600
Tevin Coleman$124,445
Akeem Spence$119,400
Tevin Coleman$114,844
Akeem Spence$109,422
Marcelino McCrary-Ball$106,666
Dohnovan West$105,000
Maurice Hurst Jr.$102,500
Willie Snead IV$89,522
Jacob Eason$80,500
Jeremiah Gemmel$76,666
Austin Mack$75,833
Jordan Willis$75,000
Buddy Johnson$69,000
Ka’dar Hollman$69,000
Jason Poe$68,333
Tashaun Gipson Sr.$62,222
Leon O’Neal Jr.$53,333
Tayler Hawkins$53,333
Willie Snead IV$49,722
Willie Snead IV$49,722
Tay Martin$47,833
Sam Schlueter$46,666
Tajae Sharpe$46,200
Kurt Benkert$46,000
Kurt Benkert$46,000
Justin Skule$44,887
Akeem Spence$44,750
Willie Snead IV$39,800
Tariq Castro-Fields$33,003
Marlon Mack$30,800
Qwuantrezz Knight$27,000
Tyler Kroft$25,000
Justin Hilliard$20,000
Elijah Sullivan$20,000
Willie Snead IV$19,900
Kemoko Turay$19,900
Austin Watkins Jr.$16,668
Marlon Mack$15,400
Kevin Atkins$11,666
Keaton Sutherland$11,500
Connor Wedington$11,500
Kary Vincent Jr.$11,500
Sam Sloman$11,500
Tre Swilling$11,500
Josh Pederson$5,334
Garrett Walston$5,000
Segun Olubi$1,000
  
TOTAL$23,181,127

 

NAMEDEAD PRE 6-1DEAD POST 6-1 wb 22DEAD POST 6-1 22DEAD POST 6-1 23SAVED POST 6-1 wb 22SAVED PRE 6-1SAVED POST 6-1
Garoppolo, Jimmy$7,900,000$7,900,000$7,900,000$0$6,091,176$6,091,176$6,091,176
Ward, Jimmie$9,860,000$3,565,000$3,465,000$6,395,000$9,370,588$3,075,588$9,470,588
McGlinchey, Mike$10,880,000$10,880,000$10,880,000$0$0$0$0
Bosa, Nick$10,805,564$10,805,564$10,805,564$0$0$0$0
Williams, Trent$37,630,000$15,310,888$15,210,888$22,419,112($5,638,235)($27,957,347)($5,538,235)
Armstead, Arik$30,650,000$8,826,000$8,726,000$21,924,000$750,000($21,074,000)$850,000
Ebukam, Samson$7,650,000$7,750,000$7,650,000$0$500,000$600,000$600,000
Warner, Fred$40,716,000$7,664,000$7,564,000$33,152,000$500,000($32,552,000)$600,000
Lance, Trey$27,904,302$16,822,390$16,822,390$11,081,912($9,071,195)($20,153,107)($9,071,195)
Kittle, George$28,095,725$6,977,575$6,877,575$21,218,150$411,765($20,706,385)$511,765
Samuel, Deebo$41,904,519$21,761,519$21,861,519$20,043,000($14,885,000)($35,028,000)($14,985,000)
Moseley, Emmanuel$6,132,000$6,232,000$6,132,000$0$323,529$423,529$423,529
Gould, Robbie$5,509,313$5,509,313$5,509,313$0$0$0$0
Kinlaw, Javon$9,152,414$6,946,287$6,946,287$2,206,127($2,722,096)($4,928,223)($2,722,096)
Al-Shaair, Azeez$0$0$0$0$3,986,000$3,986,000$3,986,000
Ward, Charvarius$18,060,000$8,540,000$8,440,000$9,620,000($4,660,000)($14,180,000)($4,560,000)
Aiyuk, Brandon$7,404,889$5,736,462$5,736,462$1,668,427($2,318,821)($3,987,248)($2,318,821)
Juszczyk, Kyle$7,725,000$3,708,750$3,808,750$3,916,250($750,000)($4,766,250)($850,000)
Omenihu, Charles$0$0$0$0$2,540,000$2,540,000$2,540,000
Brunskill, Daniel$0$0$0$0$2,433,000$2,433,000$2,433,000
Greenlaw, Dre$7,088,730$3,359,200$3,359,200$3,729,530($1,293,889)($5,023,419)($1,293,889)
McCloud III, Ray-Ray$2,785,000$1,910,000$1,910,000$875,000$0($875,000)$0
Ridgeway, Hassan$1,385,000$1,460,000$1,385,000$0$340,000$415,000$415,000
Wishnowsky, Mitch$3,735,407$1,652,407$1,652,407$2,083,000$53,611($2,029,389)$53,611
Banks, Aaron$2,859,858$1,607,638$1,607,638$1,252,220$0($1,252,220)$0
Hyder Jr., Kerry$1,500,000$1,500,000$1,500,000$0$0$0$0
Odum, George$3,035,000$1,435,000$1,435,000$1,600,000$0($1,600,000)$0
Burks, Oren$2,400,000$1,408,000$1,308,000$1,092,000$0($992,000)$100,000
Pepper, Taybor$1,095,000$1,120,000$1,095,000$0$0$25,000$25,000
Thomas, Ambry$630,462$240,154$210,154$420,308$847,539$457,231$877,539
Jackson, Drake$3,143,212$2,044,180$2,044,180$1,099,032($972,836)($2,071,868)($972,836)
Dwelley, Ross$895,000$895,000$895,000$0$152,500$152,500$152,500
Moore, Tarvarius$0$0$0$0$1,035,000$1,035,000$1,035,000
Kroft, Tyler$970,000$970,000$970,000$0$0$0$0
Hurst Jr., Maurice$0$50,000$0$0$895,000$945,000$945,000
Woerner, Charlie$90,516$45,258$45,258$0$895,000$849,742$895,000
Davis-Price, Tyrion$895,304$223,826$223,826$671,478$705,000$33,522$705,000
Gray, Danny$849,020$212,255$212,255$636,765$705,000$68,235$705,000
Moore, Jaylon$242,277$80,759$80,759$161,518$825,000$663,482$825,000
Lenoir, Deommodore$213,651$71,217$71,217$142,434$825,000$682,566$825,000
Flannigan-Fowles, Demetrius$0$0$0$0$895,000$895,000$895,000
McKivitz, Colton$0$0$0$0$895,000$895,000$895,000
Givens, Kevin$0$0$0$0$895,000$895,000$895,000
Brendel, Jake$895,000$895,000$895,000$0$0$0$0
Willis, Jordan$895,000$895,000$895,000$0$0$0$0
Hufanga, Talanoa$180,114$60,038$60,038$120,076$825,000$704,924$825,000
Burford, Spencer$672,056$168,014$168,014$504,042$705,000$200,958$705,000
Gipson Sr., Tashaun$0$0$0$0$845,278$845,278$845,278
Jennings, Jauan$0$0$0$0$825,000$825,000$825,000
Womack III, Samuel$283,324$70,831$70,831$212,493$705,000$492,507$705,000
Zakelj, Nick$190,360$47,590$47,590$142,770$705,000$562,230$705,000
Purdy, Brock$77,012$19,253$19,253$57,759$705,000$647,241$705,000
Mason, Jordan$40,000$33,333$33,333$6,667$675,000$668,333$675,000
McCaffrey, Christian$690,000$690,000$690,000$0$0$0$0
Mitchell, Elijah$137,679$45,893$45,893$91,786$557,778$465,992$557,778
Verrett, Jason$0$0$0$0$526,111$526,111$526,111
Matthews, Jordan$0$0$0$0$480,000$480,000$480,000
Davis, Kalia$132,012$33,003$33,003$99,009$430,000$330,991$430,000
Johnson, Dontae$0$0$0$0$447,667$447,667$447,667
McGill Jr., T.Y.$0$0$0$0$348,056$348,056$348,056
Martin, Tay$0$0$0$0$262,333$262,333$262,333
Snead IV, Willie$0$0$0$0$258,644$258,644$258,644
Johnson, Josh$0$0$0$0$248,611$248,611$248,611
Knight, Qwuantrezz$0$0$0$0$207,000$207,000$207,000
McCrary-Ball, Marcelino$0$0$0$0$207,000$207,000$207,000
Poe, Jason$0$0$0$0$207,000$207,000$207,000
Hawkins, Tayler$0$0$0$0$207,000$207,000$207,000
Barrett, Alex$0$0$0$0$207,000$207,000$207,000
Watson, Leroy$0$0$0$0$207,000$207,000$207,000
Coleman, Tevin$0$0$0$0$203,722$203,722$203,722
Ismael, Keith$0$0$0$0$195,500$195,500$195,500
Jenkins, Janoris$0$0$0$0$161,044$161,044$161,044
Turay, Kemoko$0$0$0$0$149,222$149,222$149,222
Dwumfour, Michael$0$0$0$0$114,667$114,667$114,667
Newsome, Dazz$0$0$0$0$92,000$92,000$92,000
Robinson, Curtis$0$0$0$0$23,000$23,000$23,000
Spence, Akeem$0$0$0$0$15,400$15,400$15,400
Gutierrez, Alfredo$0$0$0$0$0$0$0
WP Twitter Auto Publish Powered By : XYZScripts.com