Advertisement

Breaking Down the 49ers’ Salary Cap After the First Wave of Free Agency

Akash Anavarathan
Akash Anavarathan

Niner Noise

Mar 2, 2017; Indianapolis, IN, USA; San Francisco 49ers general manager John Lynch speaks to the media during the 2017 NFL Combine at the Indiana Convention Center. Mandatory Credit: Brian Spurlock-USA TODAY Sports

The San Francisco 49ers officially announced 11 free-agent signings since NFL Free Agency began. Let’s breakdown all of the contracts and take a look at the 49ers’ salary cap moving forward.

According to ESPN’s Field Yates, the San Francisco 49ers currently have the most cap space in the NFL with $73.9 million.

Since the start of free agency, the 49ers have signed 11 players to a contract.

There are contract details on nine of the 11 players.

We’ll break down the contract details for each player, including cap number, base salary and incentives.

Dec 24, 2016; Chicago, IL, USA; Washington Redskins wide receiver Pierre Garcon (88) acknowledges the crowd as he leaves the field after the game against the Chicago Bears at Soldier Field. The Redskins won 41-21. Mandatory Credit: Jerome Miron-USA TODAY Sports
Dec 24, 2016; Chicago, IL, USA; Washington Redskins wide receiver Pierre Garcon (88) acknowledges the crowd as he leaves the field after the game against the Chicago Bears at Soldier Field. The Redskins won 41-21. Mandatory Credit: Jerome Miron-USA TODAY Sports

Wide Receiver Pierre Garcon

According to Over the Cap, the full breakdown of Garcon’s is shown below. Initially, Washington Post’s Master Tesfatsion, reported that the deal was five years for $47.5 million. Also, the last three years of the five-year deal are all team options.

This means that if the 49ers don’t pick up any of these options, Garcon will be a free agent.

2017 Cap Number: $6,425,000

Base Salary: $3,675,000

Prorated Bonus: $2,400,000

Roster Bonus: $250,000

Workout Bonus: $100,000

2018 Cap Number: $9,375,000

Base Salary: $6,625,000

Prorated Bonus: $2,400,000

Roster Bonus: $250,000

Workout Bonus: $100,000

2019 Cap Number: $8,400,000

Base Salary: $5,650,000

Prorated Bonus: $2,400,000

Roster Bonus: $250,000

Workout Bonus: $100,000

2020 Cap Number: $11,300,000

Base Salary: $8,550,000

Prorated Bonus: $2,400,000

Roster Bonus: $250,000

Workout Bonus: $100,000

2021 Cap Number: $12,000,000

Base Salary: $9,250,000

Prorated Bonus: $2,400,000

Roster Bonus: $250,000

Workout Bonus: $100,000

The big takeaway from the Garcon contract is that he gets a $12 million signing bonus, there’s $20 million guaranteed and 2019, 2020 and 2021 are all option years.

Oct 20, 2016; Green Bay, WI, USA; Chicago Bears quarterback Brian Hoyer (2) warms up before game against the Green Bay Packers at Lambeau Field. Mandatory Credit: Benny Sieu-USA TODAY Sports
Oct 20, 2016; Green Bay, WI, USA; Chicago Bears quarterback Brian Hoyer (2) warms up before game against the Green Bay Packers at Lambeau Field. Mandatory Credit: Benny Sieu-USA TODAY Sports

Quarterback Brian Hoyer

According to Over the Cap, the full breakdown of Hoyer’s contract is shown below. Originally, it was reported that Hoyer received a two-year contract for $12 million, but now let’s breakdown the details.

Aaron Wilson additionally added some of the numbers on the incentives for Hoyer.

2017 Cap Number: $5,275,000

Base Salary: $2,950,000

Prorated Bonus: $2,000,000

Roster Bonus: $400,000

Workout Bonus: $150,000

Incentives: $1,500,000

2018 Cap Number: $6,500,000

Base Salary: $3,950,000

Prorated Bonus: $2,000,000

Roster Bonus: $400,000

Workout Bonus: $150,000

Incentives: $5,000,000

The key takeaway from Hoyer’s contract is that it’s team-friendly and the incentives shoot up in 2018. It’s set up in such a way that the 49ers expect him to be the backup in 2018.

Jan 3, 2016; Cincinnati, OH, USA; Baltimore Ravens fullback Kyle Juszczyk (44) against the Cincinnati Bengals at Paul Brown Stadium. The bengals won 24-16. Mandatory Credit: Aaron Doster-USA TODAY Sports
Jan 3, 2016; Cincinnati, OH, USA; Baltimore Ravens fullback Kyle Juszczyk (44) against the Cincinnati Bengals at Paul Brown Stadium. The bengals won 24-16. Mandatory Credit: Aaron Doster-USA TODAY Sports

Fullback Kyle Juszczyk

Juszczyk was one of the most important free-agent signings for the 49ers this offseason. It was first reported that the 49ers’ FB is going to make an average of $5 million per year.

Many people overreacted and thought it was crazy to pay a fullback that much, but with more details on the contract, it made sense.

We have the full breakdown, taken from Over the Cap.

2017 Cap Number: $3,750,000

Base Salary: $2,000,000

Prorated Bonus: $1,250,000

Roster Bonus: $400,000

Workout Bonus: $100,000

2018 Cap Number: $4,500,000

Base Salary: $2,750,000

Prorated Bonus: $1,250,000

Roster Bonus: $400,000

Workout Bonus: $100,000

2019 Cap Number: $5,950,000

Base Salary: $4,200,000

Prorated Bonus: $1,250,000

Roster Bonus: $400,000

Workout Bonus: $100,000

2020 Cap Number: $6,800,000

Base Salary: $5,050,000

Prorated Bonus: $1,250,000

Roster Bonus: $400,000

Workout Bonus: $100,000

The key takeaway from Juszczyk’s contract is that 2019 and 2020 are option years, but I think he’ll be on the roster for the full four years of the contract. Also, only $9,750,000 is guaranteed, so it isn’t as crazy as we originally thought.

Oct 23, 2016; Jacksonville, FL, USA; Oakland Raiders outside linebacker Malcolm Smith (53) celebrates a fourth down stop during the second half of a football game against the Jacksonville Jaguars at EverBank Field. The Raiders won 33-16. Mandatory Credit: Reinhold Matay-USA TODAY Sports
Oct 23, 2016; Jacksonville, FL, USA; Oakland Raiders outside linebacker Malcolm Smith (53) celebrates a fourth down stop during the second half of a football game against the Jacksonville Jaguars at EverBank Field. The Raiders won 33-16. Mandatory Credit: Reinhold Matay-USA TODAY Sports

Linebacker Malcolm Smith

The most questionable signing that John Lynch has made so far is LB Malcolm Smith. Coming from the Oakland Raiders, many were surprised to hear Smith was due to make $26.5 million over five years.

2020 and 2021 are option years, meaning it’s realistically a three-year contract. Taken from Over the Cap, here’s the full contract details.

2017 Cap Number: $3,684,375

Base Salary: $2,000,000

Prorated Bonus: $1,400,000

Roster Bonus: $250,000

Workout Bonus: $50,000

2018 Cap Number: $4,700,000

Base Salary: $3,000,000

Prorated Bonus: $1,400,000

Roster Bonus: $250,000

Workout Bonus: $50,000

2019 Cap Number: $5,450,000

Base Salary: $3,750,000

Prorated Bonus: $1,400,000

Roster Bonus: $250,000

Workout Bonus: $50,000

2020 Cap Number: $6,100,000

Base Salary: $4,400,000

Prorated Bonus: $1,400,000

Roster Bonus: $250,000

Workout Bonus: $50,000

2021 Cap Number: $6,550,000

Base Salary: $4,850,000

Prorated Bonus: $1,400,000

Roster Bonus: $250,000

Workout Bonus: $50,000

The major takeaway from Smith’s contract is that the last two are option years, making it a three-year deal. This is pretty similar to what Pierre Garcon received, but it was still surprising to see Malcolm Smith make this much.

Nov 17, 2013; Orchard Park, NY, USA; Buffalo Bills wide receiver Marquise Goodwin (88) celebrates his second half touchdown against the New York Jets at Ralph Wilson Stadium. Bills beat the Jets 37-14. Mandatory Credit: Timothy T. Ludwig-USA TODAY Sports
Nov 17, 2013; Orchard Park, NY, USA; Buffalo Bills wide receiver Marquise Goodwin (88) celebrates his second half touchdown against the New York Jets at Ralph Wilson Stadium. Bills beat the Jets 37-14. Mandatory Credit: Timothy T. Ludwig-USA TODAY Sports

Wide Receiver Marquise Goodwin

Another wide receiver that the 49ers signed last week was Marquise Goodwin. His contract was initially reported to be two years, $8 million, which was as expected for a receiver of his caliber.

Let’s breakdown this contract, taken from Over the Cap. There is also an annual incentive of $1 million.

2017 Cap Number: $3,250,000

Base Salary: $1,950,000

Prorated Bonus: $1,250,000

Roster Bonus: $0

Workout Bonus: $50,000

2018 Cap Number: $2,750,000

Base Salary: $1,450,000

Prorated Bonus: $1,250,000

Roster Bonus: $0

Workout Bonus: $50,000

This contract is exactly what a receiver like Goodwin should be paid. Not a lot of guaranteed money and a low average annual value, make this a solid contract.

Jan 1, 2017; Minneapolis, MN, USA; Chicago Bears quarterback Matt Barkley (12) against the Minnesota Vikings at U.S. Bank Stadium. The Vikings defeated the Bears 38-10. Mandatory Credit: Brace Hemmelgarn-USA TODAY Sports
Jan 1, 2017; Minneapolis, MN, USA; Chicago Bears quarterback Matt Barkley (12) against the Minnesota Vikings at U.S. Bank Stadium. The Vikings defeated the Bears 38-10. Mandatory Credit: Brace Hemmelgarn-USA TODAY Sports

Quarterback Matt Barkley

Tom Pelissero of USA Today reported QB Matt Barkley signed with the 49ers for a two-year contract:

A solid contract for a backup quarterback, but let’s take a finer look at the numbers, according to Over the Cap.

2017 Cap Number: $1,809,375

Base Salary: $1,400,000

Prorated Bonus: $250,000

Roster Bonus: $250,000

Workout Bonus: $50,000

2018 Cap Number: $2,050,000

Base Salary: $1,500,000

Prorated Bonus: $250,000

Roster Bonus: $250,000

Workout Bonus: $50,000

John Lynch signed the backup quarterback to a very reasonable contract. He’ll likely be adding at least two more quarterbacks, but this is a solid contract to begin with.

Dec 18, 2016; Atlanta, GA, USA; Atlanta Falcons wide receiver Aldrick Robinson (19) runs against San Francisco 49ers free safety Jaquiski Tartt (29) during the second half at the Georgia Dome. The Falcons defeated the 49ers 41-13. Mandatory Credit: Dale Zanine-USA TODAY Sports
Dec 18, 2016; Atlanta, GA, USA; Atlanta Falcons wide receiver Aldrick Robinson (19) runs against San Francisco 49ers free safety Jaquiski Tartt (29) during the second half at the Georgia Dome. The Falcons defeated the 49ers 41-13. Mandatory Credit: Dale Zanine-USA TODAY Sports

Wide Receiver Aldrick Robinson

The 49ers went ahead and added a third wide receiver to the mix in Aldrick Robinson. His deal was similar to Goodwin’s but at a lesser value.

Below is the breakdown of his contract, thanks to Over the Cap.

2017 Cap Number: $1,800,000

Base Salary: $1,250,000

Prorated Bonus: $150,000

Roster Bonus: $300,000

Workout Bonus: $100,000

2018 Cap Number: $2,200,000

Base Salary: $1,650,000

Prorated Bonus: $150,000

Roster Bonus: $300,000

Workout Bonus: $100,000

The contract shows that the 49ers aren’t committed to Robinson in the long-term future. They’re taking a flyer on him for two years and let’s see what Kyle Shanahan can get out of him.

Oct 23, 2016; London, United Kingdom; New York Giants kicker Robbie Gould (5) kicks an extra point out of the hold of Brad Wing (9) during game 16 of the NFL International Series against the Los Angeles Rams at Twickenham Statdium. Mandatory Credit: Kirby Lee-USA TODAY Sports
Oct 23, 2016; London, United Kingdom; New York Giants kicker Robbie Gould (5) kicks an extra point out of the hold of Brad Wing (9) during game 16 of the NFL International Series against the Los Angeles Rams at Twickenham Statdium. Mandatory Credit: Kirby Lee-USA TODAY Sports

Kicker Robbie Gould

After the 49ers had parted ways with kicker Phil Dawson, John Lynch wasted no time in picking up another one. He added Robbie Gould for a $4 million contract.

Thanks to Over the Cap, here are the details on Gould’s contract.

2017 Cap Number: $1,750,000

Base Salary: $1,500,000

Prorated Bonus: $250,000

Roster Bonus: $0

Workout Bonus: $0

2018 Cap Number: $2,250,000

Base Salary: $2,000,000

Prorated Bonus: $250,000

Roster Bonus: $0

Workout Bonus: $0

Every team needs a kicker and the 49ers filled the need with K Robbie Gould.

Aug 11, 2016; Atlanta, GA, USA; Washington Redskins tight end Logan Paulsen (82) in action against the Atlanta Falcons in the fourth quarter at the Georgia Dome. The Falcons defeated the Redskins 23-17. Mandatory Credit: Brett Davis-USA TODAY Sports
Aug 11, 2016; Atlanta, GA, USA; Washington Redskins tight end Logan Paulsen (82) in action against the Atlanta Falcons in the fourth quarter at the Georgia Dome. The Falcons defeated the Redskins 23-17. Mandatory Credit: Brett Davis-USA TODAY Sports

Tight End Logan Paulsen

The 49ers added a blocking tight end to the mix in Logan Paulsen. Having familiarity with Kyle Shanahan helped him land in San Francisco. He was reported to get a $1 million deal.

More from SF 49ers Free Agency

We have the details to Paulsen’s contract, thanks to Over the Cap.

2017 Cap Number: $1,000,000

Base Salary: $775,000

Prorated Bonus: $125,000

Roster Bonus: $100,000

Workout Bonus: $0

Next: The Quest For Six Podcast: Episode 1: Breaking Down 49ers' Free Agency

Paulsen will join the 49ers for one year, and at this inexpensive of a contract, he has the potential to be a steal in this free-agent class.

Akash Anavarathan

Akash Anavarathan

Growing up in the Bay Area for the past 20 years, I've been a 49er Fan since I could remember! I'm an Electrical Engineer by day, but I've always been passionate about sports and sharing those opinions. Happy to get an opportunity in Sports Writing through FanSided and NinerNoise. I'll always welcome your feedback and comments! Tweet me @akashanav and do give me a follow!