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.

2028 Cap Summary:

Total$292,748,657
Dead$26,970,472
Total and Dead$319,719,129
2028 Cap$355,000,000
Cap Space$35,280,871
Effective Cap Room$5,055,871
Players under contract20 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
TOTAL$6,000,000 

The following players have either all, or part of their base salary guaranteed for the 2028 season

 

QB Brock Purdy – $34,100,000 on April 1, 2027
DT Alfred Collins – $1,010,470 at signing
LEO Mykel Williams – $1,235,000 for being a 1st-round pick

 

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
WR Mike Evans – $850,000
WR Brandon Aiyuk – $750,000
TE George Kittle – $750,000
RT Colton McKivitz – $680,000
DE Nick Bosa – $500,000
DT Osa Odighizuwa – $500,000
MLB Fred Warner – $750,000
CB Deommodore Lenoir – $750,000
PK Eddy Piñeiro – $340,000


The following players have guaranteed roster bonuses in their cap numbers

 

LEO Mykel Williams – $3,006,367


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

 

QB Brock Purdy – $100,000
WR Mike Evans – $150,000
WR Brandon Aiyuk – $100,000
TE George Kittle – $100,000
RT Colton McKivitz – $150,000
WLB Nick Martin – $50,000
MLB Fred Warner – $100,000
CB Deommodore Lenoir – $100,000
CB Upton Stout – $50,000
PK Eddy Piñeiro – $25,000

 

The following players have option bonuses that must be picked by a certain day

 

QB Brock Purdy – $20,000,000 by September 1, 2028
WR Mike Evans – $10,950,000
TE George Kittle – $15,400,000 by September 1, 2028
RT Colton McKivitz – $6,800,000 by September 1, 2028
PK Eddy Piñeiro – $1,935,000

DISCLAIMER: Below is the 49ers current salary cap outlook for 2028

JSY #NAMEPOS.SIGNEDCAP NUMBERPRORATEDROSTERWORKOUTLTBEBASE
13Purdy, BrockQB2030$56,913,530$21,863,530$850,000$100,000$0$34,100,000
97Bosa, NickDE/LEO/DT2028$47,142,105$13,142,105$500,000$0$0$33,500,000
11Aiyuk, BrandonWR2028$43,325,281$13,325,281$750,000$100,000$0$29,150,000
54Warner, FredMLB2029$31,884,000$11,034,000$750,000$100,000$0$20,000,000
2Lenoir, DeommodoreCB2029$23,795,000$6,800,000$750,000$100,000$0$16,145,000
92Odighizuwa, OsaDT2028$20,500,000$0$500,000$0$0$20,000,000
85Kittle, GeorgeTE2029$17,107,000$14,507,000$750,000$100,000$0$1,750,000
68McKivitz, ColtonRT/LT/LG/RG2028$15,866,555$7,676,555$680,000$150,000$0$7,360,000
 Evans, MikeWR2028$9,700,000$7,000,000$850,000$150,000$0$1,700,000
98Williams, MykelLEO/DT2028$7,691,816$3,450,449$3,006,367$0$0$1,235,000
18Piñeiro, EddyPK2029$3,397,000$1,332,000$340,000$25,000$0$1,700,000
95Collins, AlfredDT/NT2028$3,279,470$1,033,982$0$0$0$2,245,488
45Martin, NickWLB2028$2,087,804$353,030$0$50,000$0$1,684,774
20Stout, UptonCB2028$1,960,377$280,215$0$50,000$0$1,630,162
99West, C.J.NT/DT2028$1,487,773$252,773$0$0$0$1,235,000
17Watkins, JordanWR/PR2028$1,401,454$166,454$0$0$0$1,235,000
29James, JordanRB2028$1,344,921$109,921$0$0$0$1,235,000
36Sigle, MarquseFS/SS2028$1,335,594$100,594$0$0$0$1,235,000
14Rourke, KurtisQB2028$1,268,559$33,559$0$0$0$1,235,000
75Colby, ConnorLG/RG2028$1,260,418$25,418$0$0$0$1,235,000

 

Dead MoneyAmount
Christian McCaffrey$13,831,472
Luke Farrell$5,670,000
Vederian Lowe$3,744,000
Jake Tonges$3,329,000
Luke Gifford$396,000
  
TOTAL$26,970,472

 

NAMEDEAD PRE 6-1DEAD POST 6-1 wb 28DEAD POST 6-1 28DEAD POST 6-1 29SAVED POST 6-1 wb 28SAVED PRE 6-1SAVED POST 6-1
Purdy, Brock$69,277,060$76,913,530$76,913,530($7,636,470)($20,000,000)($12,363,530)($20,000,000)
Bosa, Nick$27,531,212$13,142,105$13,142,105$14,389,107$34,000,000$19,610,893$34,000,000
Aiyuk, Brandon$27,870,281$13,425,281$13,325,281$14,545,000$29,900,000$15,455,000$30,000,000
Warner, Fred$19,158,000$11,134,000$11,034,000$8,124,000$20,750,000$12,726,000$20,850,000
Lenoir, Deommodore$13,900,000$6,900,000$6,800,000$7,100,000$16,895,000$9,895,000$16,995,000
Odighizuwa, Osa$0$0$0$0$20,500,000$20,500,000$20,500,000
Kittle, George$44,236,000$14,607,000$14,507,000$29,729,000$2,500,000($27,129,000)$2,600,000
McKivitz, Colton$31,878,113$7,826,555$7,676,555$24,201,558$8,040,000($16,011,558)$8,190,000
Evans, Mike$27,790,000$7,150,000$7,000,000$20,790,000$2,550,000($18,090,000)$2,700,000
Wiilliams, Mykel$7,691,816$7,691,816$7,691,816$0$0$0$0
Piñeiro, Eddy$5,241,000$1,357,000$1,332,000$3,909,000$2,040,000($1,844,000)$2,065,000
Collins, Alfred$2,044,452$2,044,452$2,044,452$0$1,235,018$1,235,018$1,235,018
Martin, Nick$353,030$353,030$303,030$50,000$1,734,774$1,734,774$1,784,774
Stout, Upton$280,215$280,215$230,215$50,000$1,680,162$1,680,162$1,730,162
West, C.J.$252,773$252,773$252,773$0$1,235,000$1,235,000$1,235,000
Watkins, Jordan$332,908$166,454$166,454$166,454$1,235,000$1,068,546$1,235,000
James, Jordan$219,842$109,921$109,921$109,921$1,235,000$1,125,079$1,235,000
Sigle, Marques$100,594$100,594$100,594$0$1,235,000$1,235,000$1,235,000
Rourke, Kurtis$67,118$33,559$33,559$33,559$1,235,000$1,201,441$1,235,000
Colby, Connor$25,418$25,418$25,418$0$1,235,000$1,235,000$1,235,000
WP Twitter Auto Publish Powered By : XYZScripts.com