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.

2027 Cap Summary:

Total$308,762,786
Dead$32,671,605
Total and Dead$341,434,391
2027 Cap$330,000,000
Cap Space($11,434,391)
Effective Cap Room($28,174,391)
Players under contract33 Players

2027 NLTBE Incentives:

PlayerAmountTriggers
WR Mike Evans$6,000,000$1.5M:
Top 10 receptions in NFL + Playoff Berth
$1.5M:
Top 10 receiving yards in NFL + Playoff Berth
$1.5M:
Top 10 receiving touchdowns in NFL + Playoff Berth
$500K:
75% regular season & playoffs playtime + Each
Playoff Win
TE Jake Tonges$1,500,000$100K:
50% Playtime
$200K:
60% Playtime
$500K:
75% Playtime
$100K:
45 Receptions
$200K:
50 Receptions
$500K:
60 Receptions
$100K:
400 receiving yards
$200K:
500 receiving yards
$500K:

600 receiving yards
TE Luke Farrell$1,500,000$200K:
40% Playtime + Playoff Berth
$400K:
50% Playtime + Playoff Berth
$750K:
60% Playtime + Playoff Berth
$200K:
25 Receptions + Playoff Berth
$400K:
25 Receptions + Playoff Berth
$750K:
25 Receptions + Playoff Berth
LT Vederian Lowe$1,250,000$500K:
50% Playtime
$1M:
60% Playtime
$1.25M:
70% Playtime
SLB Luke Gifford$150,000Pro Bowl
TOTAL$11,650,000 

The following players have either all, or part of their base salary guaranteed for the 2027 season

 

QB Brock Purdy – $11,300,000 at signing
WR Mike Evans – $1,500,000 on April 1, 2027
WR Ricky Pearsall – $2,504,781 for being a 1st-round pick
TE George Kittle – $1,650,000 at signing
TE Jake Tonges – $1,260,000 at signing
LT Vederian Low – $1,250,000 at signing
DE Nick Bosa – $769,421 on April 1, 2025
DT Osa Odighizuwa – $13,000,000 on March 18, 2027
DT Alfred Collins – $1,776,992 at signing
LEO Mykel Williams – $1,120,000 for being a 1st-round pick 
MLB Fred Warner – $15,300,000 on April 1, 2026
SLB Luke Gifford – $2,260,000 on April 1, 2027
PK Eddy Piñeiro – $1,500,000 at signing

 

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 Brock Purdy – $850,000 
RB Christian McCaffrey – $500,000
WR Mike Evans – $850,000
WR Brandon Aiyuk – $750,000
TE George Kittle – $750,000
TE Jake Tonges – $340,000
TE Luke Farrell – $510,000
LT Vederian Lowe – $340,000
RT Colton McKivitz – $680.000
DE Nick Bosa – $500,000
DT Osa Odighizuwa – $500,000
MLB Fred Warner – $750,000
SLB Luke Gifford – $340,000
CB Deommodore Lenoir – $750,000
PK Eddy Piñeiro – $255,000


The following players have guaranteed roster bonuses in their cap numbers

 

LEO Mykel Williams – $1,987,578


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

 

QB Brock Purdy – $100,000 
RB Christian McCaffrey – $150,00
WR Mike Evans – $150,000
WR Brandon Aiyuk – $100,000
TE George Kittle – $100,000
TE Jake Tonges – $50,000
TE Luke Farrell – $50,000
RG Dominick Puni – $50,000
LT Vederian Lowe – $100,000
RT Colton McKivitz – $150,000
WLB Nick Martin – $50,000
MLB Fred Warner – $100,000
SLB Luke Gifford – $50,000
CB Deommodore Lenoir – $100,000
CB Renardo Green – $40,000
CB Upton Stout – $50,000
PK Eddy Piñeiro – $25,000

 

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

 

QB Brock Purdy – $15,000,000 by March 14, 2027
WR Mike Evans – $12,050,000
TE George Kittle – $15,500,000 by March 23, 2027
TE Luke Farrell – $2,940,000 by August 25, 2027
LT Vederian Lowe – $2,610,000 by March 2027
RT Colton McKivitz – $12,670,000 by September 1, 2027
PK Eddy Piñeiro – $2,200,000

 

The 49ers have the following projected 2027 NFL Draft Picks:

 

1st-Round: (Own)
2nd-Round: (Own)
3rd-Round: (Own)
4th-Round: (Own)
5th-Round: (Own)
7th-Round: (Own)
7th-Round: (via Chiefs)

DISCLAIMER: Below is the 49ers current salary cap outlook for 2027

JSY #NAMEPOS.SIGNEDCAP NUMBERPRORATEDROSTERWORKOUTLTBEBASE
97Bosa, NickDE/LEO/DT2028$54,866,753$21,687,753$500,000$0$0$32,679,000
11Aiyuk, BrandonWR2028$41,449,281$13,325,281$750,000$100,000$0$27,274,000
13Purdy, BrockQB2030$30,113,530$17,863,530$850,000$100,000$0$11,300,000
54Warner, FredMLB2029$29,553,000$13,403,000$750,000$100,000$0$15,300,000
23McCaffrey, ChristianRB/WR2027$26,406,472$8,906,472$500,000$150,000$0$16,850,000
2Lenoir, DeommodoreCB2029$23,750,000$6,800,000$750,000$100,000$0$16,100,000
92Odighizuwa, OsaDT2028$20,500,000$0$500,000$0$0$20,000,000
85Kittle, GeorgeTE2029$16,041,000$13,541,000$750,000$100,000$0$1,650,000
68McKivitz, ColtonRT/LT/LG/RG2028$8,792,555$6,462,555$680,000$150,000$0$1,500,000
 Evans, MikeWR2028$7,310,000$4,810,000$850,000$150,000$0$1,500,000
98Williams, MykelLEO/DT2028$6,558,027$3,450,449$1,987,578$0$0$1,120,000
89Farrell, LukeTE2027$4,232,000$1,982,000$510,000$50,000$0$1,690,000
1Pearsall, RickyWR/PR2027$3,989,490$1,484,709$0$0$0$2,504,781
 Lowe, VederianLT/RT2027$3,214,000$1,074,000$340,000$100,000$0$1,700,000
95Collins, AlfredDT/NT2028$2,810,974$1,033,982$0$0$0$1,776,992
51Gifford, LukeSLB/WLB2027$2,782,000$132,000$340,000$50,000$0$2,260,000
18Piñeiro, EddyPK2029$2,725,000$945,000$255,000$25,000$0$1,500,000
88Tonges, JakeTE2027$2,613,000$963,000$340,000$50,000$0$1,260,000
0Green, RenardoCB2027$2,033,142$366,795$0$40,000$0$1,626,347
77Puni, DominickRG/LG/LT/C2027$1,813,811$241,463$0$50,000$0$1,522,348
45Martin, NickWLB2028$1,789,546$353,030$0$50,000$0$1,386,516
20Stout, UptonCB2028$1,680,323$280,215$0$50,000$0$1,350,108
6Mustapha, MalikSS/FS2027$1,374,734$184,734$0$0$0$1,190,000
99West, C.J.NT/DT2028$1,372,773$252,773$0$0$0$1,120,000
31Guerendo, IsaacRB/KR2027$1,366,132$176,132$0$0$0$1,190,000
19Cowing, JacobWR/PR/KR2027$1,322,177$132,177$0$0$0$1,190,000
17Watkins, JordanWR/PR2028$1,286,454$166,454$0$0$0$1,120,000
29James, JordanRB2028$1,229,921$109,921$0$0$0$1,120,000
36Sigle, MarquesFS/SS2028$1,220,594$100,594$0$0$0$1,120,000
48Bethune, TatumMLB/SLB2027$1,210,452$20,452$0$0$0$1,190,000
14Rourke, KurtisQB2028$1,153,559$33,559$0$0$0$1,120,000
75Colby, ConnorLG/RG2028$1,145,418$25,418$0$0$0$1,120,000
49Robinson, JakobCB2027$1,056,668$6,668$0$0$0$1,050,000

 

Dead MoneyAmount
Trent Williams$20,825,004
Demarcus Robinson$2,988,601
Mac Jones$2,472,000
Kyle Juszcyzk$2,388,000
Dre Greenlaw$2,000,000
Jake Brendel$1,398,000
Siran Neal$600,000
  
TOTAL$32,671,605

 

NAMEDEAD PRE 6-1DEAD POST 6-1 wb 27DEAD POST 6-1 27DEAD POST 6-1 28SAVED POST 6-1 wb 27SAVED PRE 6-1SAVED POST 6-1
Bosa, Nick$49,988,436$22,457,174$22,357,174$27,631,262$32,409,579$4,878,317$32,509,579
Aiyuk, Brandon$41,195,562$13,425,281$13,325,281$27,870,281$28,024,000$253,719$28,124,000
Purdy, Brock$64,044,590$29,867,530$29,767,530$34,277,060$246,000($33,931,060)$346,000
Warner, Fred$41,937,000$28,803,000$28,703,000$13,234,000$750,000($12,384,000)$850,000
McCaffrey, Christian$24,827,000$9,556,472$9,406,472$15,420,528$16,850,000$1,579,472$17,000,000
Lenoir, Deommodore$20,700,000$6,900,000$6,800,000$13,900,000$16,850,000$3,050,000$16,950,000
Odighizuwa, Osa$0$0$0$0$20,500,000$20,500,000$20,500,000
Kittle, George$44,377,000$15,541,000$15,441,000$28,936,000$500,000($28,336,000)$600,000
McKivitz, Colton$21,509,555$6,612,555$6,462,555$15,047,000$2,180,000($12,717,000)$2,330,000
Evans, Mike$13,010,000$4,960,000$4,810,000$8,200,000$2,350,000($5,700,000)$2,500,000
Williams, Mykel$14,249,843$10,799,394$10,799,394$3,450,449($4,241,367)($7,691,816)($4,241,367)
Farrell, Luke$7,652,000$2,032,000$1,982,000$5,670,000$2,200,000($3,420,000)$2,250,000
Pearsall, Ricky$3,989,490$3,989,490$3,989,490$0$0$0$0
Lowe, Vederian$6,068,000$2,424,000$2,324,000$3,744,000$790,000($2,854,000)$890,000
Collins, Alfred$4,855,426$3,821,444$3,821,444$1,033,982($1,010,470)($2,044,452)($1,010,470)
Gifford, Luke$528,000$182,000$132,000$396,000$2,600,000$2,254,000$2,650,000
Piñeiro, Eddy$6,040,000$2,725,000$2,725,000$3,315,000$0($3,315,000)$0
Tonges, Jake$5,642,000$2,363,000$2,313,000$3,329,000$250,000($3,029,000)$300,000
Green, Renardo$366,795$406,795$366,795$0$1,626,347$1,666,347$1,666,347
Puni, Dominick$241,463$291,463$241,463$0$1,522,348$1,572,348$1,572,348
Martin, Nick$706,060$353,030$353,030$353,030$1,436,516$1,083,486$1,436,516
Stout, Upton$560,430$280,215$230,215$330,215$1,400,108$1,119,893$1,450,108
Mustapha, Malik$184,734$184,734$184,734$0$1,190,000$1,190,000$1,190,000
West, C.J.$505,546$252,773$202,773$302,773$1,120,000$867,227$1,170,000
Guerendo, Isaac$176,132$176,132$176,132$0$1,190,000$1,190,000$1,190,000
Cowing, Jacob$132,177$132,177$132,177$0$1,190,000$1,190,000$1,190,000
Watkins, Jordan$332,908$166,454$166,454$166,454$1,120,000$953,546$1,120,000
James, Jordan$219,842$109,921$109,921$109,921$1,120,000$1,010,079$1,120,000
Sigle, Marques$201,188$100,594$100,594$100,594$1,120,000$1,019,406$1,120,000
Bethune, Tatum$20,452$20,452$20,452$0$1,190,000$1,190,000$1,190,000
Rourke, Kurtis$67,118$33,559$33,559$33,559$1,120,000$1,086,441$1,120,000
Colby, Connor$50,836$25,418$25,418$25,418$1,120,000$1,094,582$1,120,000
Robinson, Jakob$6,668$6,668$6,668$0$1,050,000$1,050,000$1,050,000
WP Twitter Auto Publish Powered By : XYZScripts.com