{"id":16502,"date":"2022-11-11T17:32:45","date_gmt":"2022-11-11T21:32:45","guid":{"rendered":"https:\/\/49erscap.com\/?p=16502"},"modified":"2022-11-11T17:32:45","modified_gmt":"2022-11-11T21:32:45","slug":"an-updated-look-at-the-49ers-2024-salary-cap-situation-with-5th-year-contract-number-for-brandon-aiyuk-2023-draft-pick-numbers-included","status":"publish","type":"post","link":"https:\/\/49erscap.com\/index.php\/2022\/11\/11\/an-updated-look-at-the-49ers-2024-salary-cap-situation-with-5th-year-contract-number-for-brandon-aiyuk-2023-draft-pick-numbers-included\/","title":{"rendered":"An updated look at the 49ers 2024 salary cap situation with 5th-year contract number for Brandon Aiyuk, & 2023 draft pick numbers included"},"content":{"rendered":"

The last time I went over the 49ers 2024 salary cap outlook<\/a>, with 5th<\/sup>-year options for the 49ers 2020 1st<\/sup>-round picks, I had both Brandon Aiyuk, & Javon Kinlaw included, but with it looking like it may be a while before Kinlaw sees the field again, let\u2019s look at what 2024 would look like with just Aiyuk added in.<\/p>\n

Right now, the 49ers have 27 players signed for 2024, accounting for $203,083,621, along with $819,000 in projected dead money from Oren Burks, giving them a total commitment of $203,902,621, leaving them $52,097,379 under a projected $256 million cap, but that\u2019s with just 27 players signed, so when you add in enough for 51 players, they\u2019d be $33,017,379 under a projected $256 million cap.<\/p>\n

Below are the 27 players currently signed for 2024, with their cap numbers.<\/p>\n

    \n
  1. WR 19 Deebo Samuel(2025)- $28,572,000<\/li>\n
  2. LT 71 Trent Williams(2026)- $28,009,777<\/li>\n
  3. DT 91 Arik Armstead(2024)- $25,866,000<\/li>\n
  4. MLB 54 Fred Warner(2024)- $22,100,000<\/li>\n
  5. TE 85 George Kittle(2025)- $19,842,575<\/li>\n
  6. CB 7 Charvarius Ward(2024)- $15,405,000<\/li>\n
  7. RB 23 Christian McCaffrey(2025)- $12,000,000<\/li>\n
  8. QB 5 Trey Lance(2024)- $10,851,673<\/li>\n
  9. WLB 57 Dre Greenlaw(2024)- $9,632,382<\/li>\n
  10. FB 44 Kyle Juszczyk(2025)- $7,588,750<\/li>\n
  11. P 18 Mitch Wishnowsky(2026)- $2,825,000<\/li>\n
  12. LG 65 Aaron Banks(2024)- $2,250,694<\/li>\n
  13. SS 30 George Odum(2024)- $1,625,000<\/li>\n
  14. DE 95 Drake Jackson(2025)- $1,590,561<\/li>\n
  15. CB 20 Ambry Thomas(2024)- $1,425,154<\/li>\n
  16. RB 32 Tyrion Davis-Price(2025)- $1,393,240<\/li>\n
  17. WR 6 Danny Gray(2025)- $1,375,883<\/li>\n
  18. RG 74 Spencer Burford(2025)- $1,153,014<\/li>\n
  19. RT 76 Jaylon Moore(2024)- $1,135,759<\/li>\n
  20. CB 38 Deommodore Lenoir(2024)- $1,126,217<\/li>\n
  21. SS 29 Talanoa Hufanga(2024)- $1,115,038<\/li>\n
  22. RB 25 Elijah Mitchell(2024)- $1,100,893<\/li>\n
  23. CB 24 Samuel Womack III(2025)- $1,055,831<\/li>\n
  24. LG 63 Nick Zakelj(2025)- $1,032,590<\/li>\n
  25. NT 93 Kalia Davis(2025)- $1,018,003<\/li>\n
  26. QB 13 Brock Purdy(2025)- $1,004,253<\/li>\n
  27. RB 24 Jordan Mason(2024)- $988,334<\/li>\n<\/ol>\n

    When we look at Brandon Aiyuk\u2019s projected 5th<\/sup>-year option number, it would be $13.545 million, so when we add in Aiyuk\u2019s number, the 49ers would be $38,552,379 under a projected $256 million salary cap, but that\u2019s with just 28 players signed, when we add in enough for 51 players, they\u2019d be $20,267,379 under.<\/p>\n

    Unlike last time, I also want to add in the current 2023 draft picks, which right now would look like this.<\/p>\n

    3rd-Round \u2013 #100th (Compensatory Pick for losing Robert Saleh\/Martin Mayhew)
    \n3rd-Round \u2013 #102nd (Compensatory Pick for losing Mike McDaniel)
    \n5th-Round \u2013 #154th (Own Pick)
    \n5th-Round \u2013 #159th (from Miami Dolphins)
    \n5th-Round \u2013 #173rd (Compensatory Pick for losing D.J. Jones)
    \n6th-Round \u2013 #216th (Compensatory Pick for losing Arden Key)
    \n7th-Round \u2013 #229th (Own Pick)
    \n7th-Round \u2013 #235th (from Denver Broncos)
    \n7th-Round \u2013 #257th (Compensatory Pick for losing Raheem Mostert)<\/p>\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n
    Pick<\/strong><\/td>\n2023 Cap<\/strong><\/td>\n2023 Base<\/strong><\/td>\n2023 SB<\/strong><\/td>\n2024 Cap<\/strong><\/td>\n2024 Base<\/strong><\/td>\n2024 SB<\/strong><\/td>\n2025 Cap<\/strong><\/td>\n2025 Base<\/strong><\/td>\n2025 SB<\/strong><\/td>\n2026 Cap<\/strong><\/td>\n2026 Base<\/strong><\/td>\n2026 SB<\/strong><\/td>\n<\/tr>\n
    Round 3(#100th)<\/strong><\/td>\n$980,991<\/strong><\/td>\n$750,000<\/strong><\/td>\n$230,991<\/strong><\/td>\n$1,226,239<\/strong><\/td>\n$995,248<\/strong><\/td>\n$230,991<\/strong><\/td>\n$1,471,487<\/strong><\/td>\n$1,240,496<\/strong><\/td>\n$230,991<\/strong><\/td>\n$1,716,735<\/strong><\/td>\n$1,485,744<\/strong><\/td>\n$230,991<\/strong><\/td>\n<\/tr>\n
    Round 3(#102nd)<\/strong><\/td>\n$980,991<\/strong><\/td>\n$750,000<\/strong><\/td>\n$230,991<\/strong><\/td>\n$1,226,239<\/strong><\/td>\n$995,248<\/strong><\/td>\n$230,991<\/strong><\/td>\n$1,471,487<\/strong><\/td>\n$1,240,496<\/strong><\/td>\n$230,991<\/strong><\/td>\n$1,716,735<\/strong><\/td>\n$1,485,744<\/strong><\/td>\n$230,991<\/strong><\/td>\n<\/tr>\n
    Round 5(#154th)<\/strong><\/td>\n$836,223<\/strong><\/td>\n$750,000<\/strong><\/td>\n$86,223<\/strong><\/td>\n$1,001,223<\/strong><\/td>\n$915,000<\/strong><\/td>\n$86,223<\/strong><\/td>\n$1,116,223<\/strong><\/td>\n$1,030,000<\/strong><\/td>\n$86,223<\/strong><\/td>\n$1,228,275<\/strong><\/td>\n$1,145,000<\/strong><\/td>\n$86,223<\/strong><\/td>\n<\/tr>\n
    Round 5(#159th)<\/strong><\/td>\n$833,275<\/strong><\/td>\n$750,000<\/strong><\/td>\n$83,275<\/strong><\/td>\n$998,275<\/strong><\/td>\n$915,000<\/strong><\/td>\n$83,275<\/strong><\/td>\n$1,113,275<\/strong><\/td>\n$1,030,000<\/strong><\/td>\n$83,275<\/strong><\/td>\n$1,210,992<\/strong><\/td>\n$1,145,000<\/strong><\/td>\n$83,275<\/strong><\/td>\n<\/tr>\n
    Round 5(#173rd)<\/strong><\/td>\n$815,992<\/strong><\/td>\n$750,000<\/strong><\/td>\n$65,992<\/strong><\/td>\n$980,992<\/strong><\/td>\n$915,000<\/strong><\/td>\n$65,992<\/strong><\/td>\n$1,095,992<\/strong><\/td>\n$1,030,000<\/strong><\/td>\n$65,992<\/strong><\/td>\n$1,180,917<\/strong><\/td>\n$1,145,000<\/strong><\/td>\n$65,992<\/strong><\/td>\n<\/tr>\n
    Round 6(#216th)<\/strong><\/td>\n$785,917<\/strong><\/td>\n$750,000<\/strong><\/td>\n$35,917<\/strong><\/td>\n$950,917<\/strong><\/td>\n$915,000<\/strong><\/td>\n$35,917<\/strong><\/td>\n$1,065,917<\/strong><\/td>\n$1,030,000<\/strong><\/td>\n$35,917<\/strong><\/td>\n$1,172,506<\/strong><\/td>\n$1,145,000<\/strong><\/td>\n$35,917<\/strong><\/td>\n<\/tr>\n
    Round 7(#229th)<\/strong><\/td>\n$777,506<\/strong><\/td>\n$750,000<\/strong><\/td>\n$27,506<\/strong><\/td>\n$942,506<\/strong><\/td>\n$915,000<\/strong><\/td>\n$27,506<\/strong><\/td>\n$1,057,506<\/strong><\/td>\n$1,030,000<\/strong><\/td>\n$27,506<\/strong><\/td>\n$1,170,950<\/strong><\/td>\n$1,145,000<\/strong><\/td>\n$27,506<\/strong><\/td>\n<\/tr>\n
    Round 7(#235th)<\/strong><\/td>\n$775,950<\/strong><\/td>\n$750,000<\/strong><\/td>\n$25,950<\/strong><\/td>\n$940,950<\/strong><\/td>\n$915,000<\/strong><\/td>\n$25,950<\/strong><\/td>\n$1,055,950<\/strong><\/td>\n$1,030,000<\/strong><\/td>\n$25,950<\/strong><\/td>\n$1,165,952<\/strong><\/td>\n$1,145,000<\/strong><\/td>\n$25,950<\/strong><\/td>\n<\/tr>\n
    Round 7(#257th)<\/strong><\/td>\n$770,952<\/strong><\/td>\n$750,000<\/strong><\/td>\n$20,952<\/strong><\/td>\n$935,952<\/strong><\/td>\n$915,000<\/strong><\/td>\n$20,952<\/strong><\/td>\n$1,050,952<\/strong><\/td>\n$1,030,000<\/strong><\/td>\n$20,952<\/strong><\/td>\n$1,165,952<\/strong><\/td>\n$1,145,000<\/strong><\/td>\n$20,952<\/strong><\/td>\n<\/tr>\n
    <\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/td>\n<\/tr>\n
    TOTAL<\/strong><\/td>\n$7,557,797<\/strong><\/td>\n$6,750,000<\/strong><\/td>\n$807,797<\/strong><\/td>\n$9,203,293<\/strong><\/td>\n$8,395,496<\/strong><\/td>\n$807,797<\/strong><\/td>\n$10,498,789<\/strong><\/td>\n$9,690,992<\/strong><\/td>\n$807,797<\/strong><\/td>\n$11,729,014<\/strong><\/td>\n$10,986,488<\/strong><\/td>\n$807,797<\/strong><\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n

    So, when we add in the 9 draft picks, the 49ers would have 37 players signed for 2024, accounting for $225,831,914, plus the $819,000 in dead money, for a total cap commitment of $226,650,914, leaving the 49ers $29,349,086 under a $256 million cap, but that\u2019s with just 37 players signed, so when we add in enough for 51 players, they would be $18,219,086 under the cap.<\/p>\n

    Of course, this doesn\u2019t include any potential 2023 free agent signings, or restructures\/extensions, nor does this include a Nick Bosa extension, which I believe they can get him to have around a $14 million cap hit, so when we add in a Bosa extension, they\u2019d be $15,349,086 under with 38 players, and with 51 players signed they\u2019d be $5,014,086, which will require them to restructure some players, especially depending on what they do in 2023.<\/p>\n

    Below are the 49ers options for restructures & extensions for 2024.<\/p>\n

    Restructures<\/strong>:<\/p>\n

    RB Christian McCaffrey \u2013 $8.472 million max, $5.295 million minimum<\/p>\n

    WR Deebo Samuel \u2013 $15,877,600 max, $9,923,500 minimum<\/p>\n

    LT Trent Williams \u2013 $15.072 million max, $12.56 million minimum<\/p>\n

    MLB Fred Warner \u2013 $11.34 million max, $9.45 million minimum<\/p>\n

    Extensions<\/strong>:<\/p>\n

    DT Arik Armstead \u2013 $12.96 million<\/p>\n

    CB Charvarius Ward \u2013 $9.148 million<\/p>\n

    For 2023, I see the 49ers redoing McCaffrey, Williams, and Warner\u2019s deals, as outlined in my current, but ever updated 2023 mock offseason plan, which can be found here<\/a>, so I\u2019d expect them to redo Deebo Samuel\u2019s deal, & extend Charvarius Ward, which saves the team $25,025,600 in cap room.<\/p>\n

    With Deebo, & Ward\u2019s contracts either restructured, or extended, the 49ers would have $40,374,686 with 38 players signed, and with enough for 51 players, they\u2019d be $30,039,686 under a $256 million cap, but this is before touching anyone\u2019s contracts next offseason, & any free agent signings in 2023.<\/p>\n

    But, there you have it, what the 49ers 2024 salary cap situation would look like with Brandon Aiyuk\u2019s 5th<\/sup>-year option, plus 2023 draft picks included.<\/p>\n

    As always, thank you for reading, you can follow me on twitter\u00a0@49erscap<\/strong><\/a>\u00a0for more salary cap information & tidbits.<\/p>\n","protected":false},"excerpt":{"rendered":"

    The last time I went over the 49ers 2024 salary cap outlook, with 5th-year options…<\/p>\n","protected":false},"author":1,"featured_media":7077,"comment_status":"open","ping_status":"open","sticky":false,"template":"","format":"standard","meta":{"_acf_changed":false,"om_disable_all_campaigns":false,"_exactmetrics_skip_tracking":false,"_exactmetrics_sitenote_active":false,"_exactmetrics_sitenote_note":"","_exactmetrics_sitenote_category":0,"footnotes":""},"categories":[4,6,3,2],"tags":[],"class_list":["post-16502","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-exclusive","category-prediction","category-roster","category-salary-cap"],"acf":[],"aioseo_notices":[],"views":652,"_links":{"self":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/16502","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/users\/1"}],"replies":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/comments?post=16502"}],"version-history":[{"count":0,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/posts\/16502\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media\/7077"}],"wp:attachment":[{"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/media?parent=16502"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/categories?post=16502"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/49erscap.com\/index.php\/wp-json\/wp\/v2\/tags?post=16502"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}