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.

2025 Cap Summary:

Total$242,060,729
Dead$34,931,910
Total and Dead$276,992,639
2025 Cap$280,000,000
Cap Space$3,007,361
Effective Cap Room($7,912,639)
Cap Room w/Carryover/Adjustments$58,834,452
Effective Cap Room w/Carryover/Adjustments$47,914,452
Projected 2024 Carryover$52,625,730
Projected 2024 Adjustments$3,201,361
Players under contract38 Players

2025 Per Game Roster Bonus Credits:

PlayerAmount
RB Christian McCaffrey$205,882
TE George Kittle$58,824
C Jon Feliciano$294,118
DE Yetur Gross-Matos$30,000
DT Jordan Elliott$29,412
NT Javon Hargrave$132,353
WLB Dre Greenlaw$264,706
CB Charvarius Ward$60,000
  
TOTAL$1,075,294

2025 Per Game Roster Bonus Paybacks:

PlayerAmount
RB Christian McCaffrey$235,294
WR Brandon Aiyuk$441,176
WR Deebo Samuel Sr.$44,118
WR Jauan Jennings$73,529
TE George Kittle$58,824
DE Yetur Gross-Matos$180,000
DT Jordan Elliott$29,412
NT Javon Hargrave$617,647
  
TOTAL$1,680,000

2024 UDFA Base Salary Guarantee Paybacks:

PlayerAmountAmount EarnedTeam Signed With
QB Tanner Mordecai$100,000$150,00049ers
TE Mason Pline$40,000$150,00049ers
C Drake Nugent$175,000$150,00049ers
NT Evan Anderson$250,000$371,66749ers
FS Jaylen Mahoney$27,000$245,00049ers
    
TOTAL$592,000$1,066,667 

2024 Veteran Base Salary Guarantee Paybacks:

PlayerAmountAmount EarnedTeam Signed With
TE Eric Saubert$300,000$656,66749ers
TE Logan Thomas$300,000$0Free Agent
C Ben Bartch$302,400$656,66749ers
LT Chris Hubbard$300,000$434,833Giants
CB Rock Ya-Sin$985,000$656,66749ers
    
TOTAL$2,187,400$2,404,833 

2025 NLTBE Incentives:

PlayerAmountTriggers
WR Deebo Samuel Sr.$500,000380+ rush yards/3+ rush TDs
C Jake Brendel$500,000Playtime
RT Colton McKivitz$620,000Playtime
DE Leonard Floyd$2,000,000$500K:
8 or more sacks
$1M:
10 or more sacks
$2M:
12 of more sacks
SS George Odum$1,500,000Unknown
P Mitch Wishnowsky$450,000$250K:
Pro Bowl
$100K:
Net Punting
$100K:
Punt Percentage inside 20-yard line
   
TOTAL$5,570,000 

The following players have either all, or part of their base salary guaranteed for the 2025 season

 

RB Christian McCaffrey – $1,255,000 at signing
WR Brandon Aiyuk – $1,170,000 at signing
WR Jauan Jennings – $1,170,000 at signing
WR Ricky Pearsall – $1,364,927 for being a 1st-round pick
LT Trent Williams – $1,255,000 at signing
RT Colton McKivitz – $2,125,000 on April 1, 2025
DE Nick Bosa – $1,170,000 at signing
DE Yetur Gross-Matos – $3,000,000 on April 1, 2025
CB Deommodore Lenoir – $1,170,000 on April 1, 2025
CB Renardo Green – $1,085,449 for being a 2nd-round pick
SS George Odum – $1,000,000 on April 1, 2025


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

 

RB Christian McCaffrey – $500,000
FB Kyle Juszczyk – $400,000
WR Deebo Samuel Sr. – $750,000
WR Brandon Aiyuk – $750,000
WR Jauan Jennings – $625,000
TE George Kittle – $500,000
C Jake Brendel – $510,000
LT Trent Williams – $750,000
RT Colton McKivitz – $510,000
DE Nick Bosa – $750,000
DE Yetur Gross-Matos – $510,000
DT Maliek Collins – $500,000
DT Jordan Elliott – $500,000
NT Javon Hargrave – $750,000
MLB Fred Warner – $500,000
CB Deommodore Lenoir – $750,000
SS George Odum – $340,000


The following players have guaranteed roster bonuses in their cap numbers

 

N/A


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

 

RB Christian McCaffrey – $200,000
FB Kyle Juszczyk – $100,000
WR Deebo Samuel Sr. – $200,000
WR Brandon Aiyuk – $100,000
WR Jauan Jennings – $100,000
TE George Kittle – $100,000
C Jake Brendel – $100,000
RG Dominick Puni – $50,000
LT Trent Williams – $100,000
RT Colton McKivitz – $150,000
DE Yetur Gross-Matos – $100,000
DT Jordan Elliott – $50,000
NT Javon Hargrave – $100,000
LEO Drake Jackson – $80,000
LEO Leonard Floyd – $50,000
MLB Fred Warner – $100,000
CB Deommodore Lenoir – $100,000
FS Ji’Ayir Brown – $50,000
SS George Odum – $100,000
PK Jake Moody – $50,000
P Mitch Wishnowsky – $50,000
LS Taybor Pepper – $25,000

 

The following players have an option bonus that must be picked up by a certain day

 

RB Christian McCaffrey – $14,245,000 by April 1, 2025, $8,500,000 of his option bonus is fully guaranteed
WR Deebo Samuel Sr. – $15,430,530 by April 1, 2025
WR Brandon Aiyuk – $22,855,000 by April 1, 2025, $18,855,000 of his option bonus is fully guaranteed, remaining $4,000,000 becomes fully guaranteed on April 1, 2025
WR Jauan Jennings – $5,605,000 by April 1, 2025
DE Nick Bosa – $29,015,529 by April 1, 2025
DT Maliek Collins – $8,245,000 by April 1, 2025
CB Deommodore Lenoir – $6,500,000 by April 1, 2025

 

Below are the 49ers projected 2025 NFL Draft picks

 

1st-Round Pick (Own)
2nd-Round Pick (Own)
3rd-Round Pick (Own)
3rd-Round Pick (Compensatory Pick for losing DeMeco Ryans/Ran Carthon)
4th-Round Pick (Own)
4th-Round Pick (Compensatory Pick for losing Chase Young)
6th-Round Pick (Own)
7th-Round Pick (Own)
7th-Round Pick (Compensatory Pick for losing Clelin Ferrell)
7th-Round Pick (Compensatory Pick for losing Ray-Ray McCloud III)

DISCLAIMER: Below are the 49ers 2025 projected draft picks, via OverTheCap.com

Round/Pick25 Base25 Bonus25 Cap26 Base26 Bonus26 Cap27 Base27 Bonus27 Cap28 Base28 Bonus28 Cap
1st(#18th)$840,000$2,072,925$2,912,925$1,568,231$2,072,925$3,641,156$2,296,462$2,072,925$4,369,387$3,024,693$2,072,925$5,097,618
2nd(#49th)$840,000$657,356$1,497,356$1,214,339$657,356$1,871,695$1,588,678$657,356$2,246,034$1,963,017$657,356$2,620,373
3rd(#80th)$840,000$272,970$1,112,970$1,118,243$272,970$1,391,213$1,396,486$272,970$1,669,456$1,674,729$272,970$1,947,699
3rd(#101st)$840,000$230,644$1,070,644$1,107,661$230,644$1,338,305$1,375,322$230,644$1,605,966$1,642,983$230,644$1,873,627
4th(#119th)$840,000$200,201$1,040,201$1,005,000$200,201$1,205,201$1,120,000$200,201$1,320,201$1,235,000$200,201$1,435,201
4th(#137th)$840,000$137,006$977,006$1,005,000$137,006$1,142,006$1,120,000$137,006$1,257,006$1,235,000$137,006$1,372,006
6th(#192nd)$840,000$47,793$887,793$1,005,000$47,793$1,052,793$1,120,000$47,793$1,167,793$1,235,000$47,793$1,282,793
7th(#234th)$840,000$25,912$865,912$1,005,000$25,912$1,030,912$1,120,000$25,912$1,145,912$1,235,000$25,912$1,260,912
7th(#249th)$840,000$20,921$860,921$1,005,000$20,921$1,025,921$1,120,000$20,921$1,140,921$1,235,000$20,921$1,255,921
7th(#254th)$840,000$20,921$860,921$1,005,000$20,921$1,025,921$1,120,000$20,921$1,140,921$1,235,000$20,921$1,255,921
             
TOTAL$8,400,000$3,686,649$12,086,649$11,038,474$3,686,649$14,725,123$13,376,948$3,686,649$17,063,597$15,715,422$3,686,649$19,402,071

 

DISCLAIMER: Below is the 49ers current salary cap outlook for 2025

JSY #NAMEPOS.SIGNEDCAP NUMBERPRORATEDROSTERWORKOUTLTBEBASE
54Warner, FredMLB2026$29,174,000$10,924,000$500,000$100,000$0$17,650,000
98Hargrave, JavonNT/DT2026$27,487,353$7,355,000$132,353$100,000$0$19,900,000
85Kittle, GeorgeTE2025$22,026,176$7,085,000$441,176$100,000$0$14,400,000
71Williams, TrentLT2026$21,968,777$19,863,777$750,000$100,000$0$1,255,000
97Bosa, NickDE/LEO/DT2028$20,519,105$18,849,105$500,000$0$0$1,170,000
1Samuel Sr., DeeboWR/RB/KR2025$15,913,741$13,837,859$705,882$200,000$0$1,170,000
11Aiyuk, BrandonWR/PR2028$10,882,176$9,171,000$441,176$100,000$0$1,170,000
56Floyd, LeonardLEO2025$10,108,000$2,158,000$0$50,000$0$7,900,000
23McCaffrey, ChristianRB/WR2027$9,570,706$7,851,000$264,706$200,000$0$1,255,000
94Gross-Matos, YeturDE/DT2025$9,473,000$1,653,000$330,000$100,000$0$7,390,000
44Juszczyk, KyleFB2025$6,496,750$1,896,750$400,000$100,000$0$4,100,000
2Lenoir, DeommodoreCB2029$5,920,000$3,900,000$750,000$100,000$0$1,170,000
99Collins, MaliekDT2025$4,762,000$3,007,000$500,000$0$0$1,255,000
68McKivitz, ColtonRT/LT/LG/RG2025$4,678,000$828,000$510,000$150,000$0$3,190,000
15Jennings, JauanWR2025$4,184,471$2,363,000$551,471$100,000$0$1,170,000
30Odum, GeorgeFS/SS2026$3,971,666$1,216,666$340,000$100,000$0$2,315,000
92Elliott, JordanDT/NT2025$3,435,588$465,000$470,588$50,000$0$2,450,000
64Brendel, JakeC/LG/RG2026$3,285,000$1,420,000$510,000$100,000$0$1,255,000
3Wishnowsky, MitchP2026$3,050,000$550,000$0$50,000$0$2,450,000
14Pearsall, RickyWR/PR2027$2,849,636$1,484,709$0$0$0$1,364,927
95Jackson, DrakeLEO/DT2025$1,874,852$366,344$0$80,000$0$1,428,508
27Brown, Ji’AyirFS/SS2026$1,471,583$231,055$0$50,000$0$1,190,528
0Green, RenardoCB2027$1,452,244$366,795$0$0$0$1,085,449
4Moody, JakePK2026$1,446,568$214,378$0$50,000$0$1,182,190
46Pepper, TayborLS2025$1,430,000$150,000$0$25,000$0$1,255,000
77Puni, DominickRG/LG/LT/C2027$1,295,579$241,463$0$50,000$0$1,004,116
74Burford, SpencerLG/RG/LT/RT2025$1,268,014$168,014$0$0$0$1,100,000
63Zakelj, NickC/LG/RG2025$1,147,590$47,590$0$0$0$1,100,000
6Mustapha, MalikSS/FS2027$1,144,734$184,734$0$0$0$960,000
31Guerendo, IsaacRB/KR2027$1,136,132$176,132$0$0$0$960,000
93Davis, KaliaNT2025$1,133,003$33,003$0$0$0$1,100,000
13Purdy, BrockQB2025$1,119,253$19,253$0$0$0$1,100,000
28Luter Jr., DarrellCB2026$1,108,378$78,378$0$0$0$1,030,000
19Cowing, JacobWR/PR/KR2027$1,092,177$132,177$0$0$0$960,000
51Beal Jr., RobertLEO2026$1,091,245$61,245$0$0$0$1,030,000
53Winters, DeeWLB/SLB2026$1,063,333$33,333$0$0$0$1,030,000
10Bell, RonnieWR/KR/PR2026$1,049,446$19,446$0$0$0$1,030,000
48Bethune, TatumSLB/MLB2027$980,452$20,452$0$0$0$960,000

 

Dead MoneyAmount
Arik Armstead$15,547,000
Charvarius Ward$12,298,000
De’Vondre Campbell Sr.$2,680,000
Dre Greenlaw$1,864,766
Isaac Yiadom$1,100,000
Jon Feliciano$470,000
Cameron Latu$428,756
Danny Gray$212,255
Jarrett Kingston$103,791
Samuel Womack III$70,831
Brayden Willis$39,950
Jalen Graham$38,892
Evan Anderson$20,000
Tanner Mordecai$16,667
Drake Nugent$10,000
Cody Schrader$8,000
Mason Pline$6,667
Briason Mays$6,667
Jaylen Mahoney$5,334
Terique Owens$4,334
  
TOTAL$34,931,910

 

NAMEDEAD PRE 6-1DEAD POST 6-1 wb 25DEAD POST 6-1 25DEAD POST 6-1 26SAVED POST 6-1 wb 25SAVED PRE 6-1SAVED POST 6-1
Warner, Fred$28,863,000$11,024,000$10,924,000$17,939,000$18,150,000$311,000$18,250,000
Hargrave, Javon$24,740,000$7,455,000$7,455,000$17,285,000$20,032,353$2,747,353$20,032,353
Kittle, George$20,710,000$7,185,000$7,085,000$13,625,000$14,841,176$1,316,176$14,941,176
Williams, Trent$56,823,558$21,218,777$21,118,777$35,704,781$750,000($34,854,781)$850,000
Bosa, Nick$73,119,529$20,019,105$20,019,105$53,100,424$500,000($52,600,424)$500,000
Samuel Sr., Deebo$46,980,542$14,037,859$13,837,859$33,142,683$1,875,882($31,066,801)$2,075,882
Aiyuk, Brandon$40,420,000$10,441,000$10,341,000$30,079,000$441,176($29,537,824)$541,176
Floyd, Leonard$8,632,000$2,208,000$2,158,000$6,474,000$7,900,000$1,476,000$7,950,000
McCaffrey, Christian$33,364,000$9,306,000$9,106,000$24,258,000$264,706($23,793,294)$464,706
Gross-Matos, Yetur$6,612,000$1,753,000$1,653,000$4,959,000$7,720,000$2,861,000$7,820,000
Juszczyk, Kyle$3,560,750$1,996,750$1,896,750$1,664,000$4,500,000$2,936,000$4,600,000
Lenoir, Deommodore$18,920,000$5,920,000$5,920,000$13,000,000$0($13,000,000)$0
Collins, Maliek$5,432,000$1,358,000$1,358,000$4,074,000$3,404,000($670,000)$3,404,000
McKivitz, Colton$3,136,000$878,000$828,000$2,308,000$3,800,000$1,542,000$3,850,000
Jennings, Jauan$12,471,000$3,633,000$3,533,000$8,938,000$551,471($8,286,529)$651,471
Odum, George$2,433,334$1,316,666$1,216,666$1,216,668$2,655,000$1,538,332$2,755,000
Elliott, Jordan$1,860,000$515,000$465,000$1,395,000$2,920,588$1,575,588$2,970,588
Brendel, Jake$5,378,000$1,520,000$1,420,000$3,958,000$1,765,000($2,093,000)$1,865,000
Wishnowsky, Mitch$1,100,000$600,000$550,000$550,000$2,450,000$1,950,000$2,500,000
Pearsall, Ricky$10,258,689$2,849,636$2,849,636$7,409,053$0($7,409,053)$0
Jackson, Drake$366,344$446,344$366,344$0$1,428,508$1,508,508$1,508,508
Brown, Ji’Ayir$462,110$281,055$231,055$231,055$1,190,528$1,009,473$1,240,528
Green, Renardo$2,185,834$1,452,244$1,452,244$733,590$0($733,590)$0
Moody, Jake$428,756$264,378$214,378$214,378$1,182,190$1,017,812$1,232,190
Pepper, Taybor$150,000$175,000$150,000$0$1,255,000$1,280,000$1,280,000
Puni, Dominick$724,389$291,463$241,463$482,926$1,004,116$571,190$1,054,116
Burford, Spencer$168,014$168,014$168,014$0$1,100,000$1,100,000$1,100,000
Zakelj, Nick$47,590$47,590$47,590$0$1,100,000$1,100,000$1,100,000
Mustapha, Malik$554,202$184,734$184,734$369,468$960,000$590,532$960,000
Guerendo, Isaac$528,396$176,132$176,132$352,264$960,000$607,736$960,000
Davis, Kalia$33,003$33,003$33,003$0$1,100,000$1,100,000$1,100,000
Purdy, Brock$19,253$19,253$19,253$0$1,100,000$1,100,000$1,100,000
Luter Jr., Darrell$156,756$78,378$78,378$78,378$1,030,000$951,622$1,030,000
Cowing, Jacob$396,531$132,177$132,177$264,354$960,000$695,646$960,000
Beal Jr., Robert$122,490$61,245$61,245$61,245$1,030,000$968,755$1,030,000
Winters, Dee$66,666$33,333$33,333$33,333$1,030,000$996,667$1,030,000
Bell, Ronnie$38,892$19,446$19,446$19,446$1,030,000$1,010,554$1,030,000
Bethune, Tatum$61,356$20,452$20,452$40,904$960,000$919,096$960,000
WP Twitter Auto Publish Powered By : XYZScripts.com