| # |
Name |
Pos. |
Signed |
2013 Salary |
Prorated |
Roster |
Workout |
Base |
Dead Money Pre June 1 |
Dead Money Post June 1 |
Cap Savings Pre June 1 |
Cap Savings Post June 1 |
| 85 |
Davis, Vernon |
TE |
2015 |
$8,739,916 |
$2,067,916 |
$400,000 |
$200,000 |
$6,072,000 |
$6,403,748 |
$2,267,916 |
$2,336,168 |
$6,403,748 |
| 94 |
Smith, Justin |
DE |
2013 |
$8,000,000 |
$0 |
$0 |
$500,000 |
$7,500,000 |
$500,000 |
$500,000 |
$7,500,000 |
$7,500,000 |
| 22 |
Rogers, Carlos |
CB |
2015 |
$7,344,531 |
$1,494,531 |
$250,000 |
$100,000 |
$5,500,000 |
$5,833,593 |
$2,844,531 |
$1,510,938 |
$4,500,000 |
| 21 |
Gore, Frank |
RB |
2014 |
$6,450,000 |
$0 |
$2,750,000 |
$400,000 |
$3,300,000 |
$100,000 |
$100,000 |
$6,350,000 |
$6,350,000 |
| 81 |
Boldin, Anquan |
WR |
2013 |
$6,000,000 |
$0 |
$0 |
$0 |
$6,000,000 |
$0 |
$0 |
$6,000,000 |
$6,000,000 |
| 15 |
Crabtree, Michael |
WR |
2014 |
$5,774,000 |
$2,529,000 |
$500,000 |
$0 |
$2,745,000 |
$5,058,000 |
$2,529,000 |
$716,000 |
$3,245,000 |
| 55 |
Brooks, Ahmad |
OLB |
2017 |
$5,050,000 |
$1,500,000 |
$750,000 |
$100,000 |
$2,700,000 |
$8,800,000 |
$4,200,000 |
-$3,750,000 |
$850,000 |
| 59 |
Goodwin, Jonathan |
C |
2013 |
$5,016,668 |
$666,668 |
$650,000 |
$0 |
$3,700,000 |
$666,668 |
$666,668 |
$4,350,000 |
$4,350,000 |
| 31 |
Whitner, Donte |
SS |
2013 |
$4,933,334 |
$833,334 |
$0 |
$250,000 |
$3,850,000 |
$1,083,334 |
$1,083,334 |
$3,850,000 |
$3,850,000 |
| 76 |
Davis, Anthony |
RT |
2019 |
$4,246,666 |
$3,366,666 |
$0 |
$0 |
$880,000 |
$11,713,336 |
$4,246,666 |
-$7,466,670 |
$0 |
| 4 |
Lee, Andy |
P |
2018 |
$4,075,000 |
$500,000 |
$1,750,000 |
$25,000 |
$1,800,000 |
$3,775,000 |
$3,775,000 |
$300,000 |
$300,000 |
| 99 |
Smith, Aldon |
OLB |
2014 |
$3,922,909 |
$2,240,273 |
$0 |
$0 |
$1,682,636 |
$8,499,636 |
|
-$4,576,727 |
$3,922,909 |
| 25 |
Brown, Tarell |
CB |
2013 |
$3,907,314 |
$407,314 |
$500,000 |
$75,000 |
$2,925,000 |
$482,314 |
$482,314 |
$3,425,000 |
$3,425,000 |
| 53 |
Bowman, NaVorro |
ILB |
2018 |
$3,105,562 |
$2,475,562 |
$0 |
$0 |
$630,000 |
$7,605,562 |
$3,105,562 |
-$4,500,000 |
$0 |
| 82 |
Manningham, Mario |
WR |
2013 |
$2,800,000 |
$1,000,000 |
$0 |
$0 |
$1,800,000 |
$1,000,000 |
$1,000,000 |
$1,800,000 |
$1,800,000 |
| 74 |
Staley, Joe |
LT |
2017 |
$2,800,000 |
$0 |
$500,000 |
$200,000 |
$2,100,000 |
$200,000 |
$200,000 |
$2,600,000 |
$2,600,000 |
| 77 |
Iupati, Mike |
LG |
2014 |
$2,629,500 |
$1,327,500 |
$300,000 |
$0 |
$1,002,000 |
$2,655,000 |
$1,327,500 |
-$25,500 |
$1,302,000 |
| 91 |
McDonald, Ray |
DE |
2015 |
$2,561,714 |
$1,746,714 |
$0 |
$100,000 |
$715,000 |
$5,240,142 |
$1,764,714 |
-$2,678,428 |
$797,000 |
| 9 |
Dawson, Phil |
PK |
2013 |
$2,350,000 |
$1,000,000 |
$0 |
$100,000 |
$1,250,000 |
$1,100,000 |
$1,100,000 |
$1,250,000 |
$1,250,000 |
| 52 |
Willis, Patrick |
ILB |
2016 |
$2,339,875 |
$515,500 |
$609,375 |
$500,000 |
$715,000 |
$3,183,250 |
$3,183,250 |
-$843,375 |
-$843,375 |
| 90 |
Dorsey, Glenn |
NT/DE |
2014 |
$2,207,500 |
$1,142,500 |
$0 |
$350,000 |
$715,000 |
$2,635,000 |
$1,492,500 |
-$427,500 |
$715,000 |
| 75 |
Boone, Alex |
RG |
2015 |
$1,940,000 |
$340,000 |
$600,000 |
$50,000 |
$950,000 |
$1,070,000 |
$390,000 |
$870,000 |
$1,550,000 |
| 43 |
Dahl, Craig |
FS |
2015 |
$1,783,333 |
$233,333 |
$600,000 |
$50,000 |
$900,000 |
$750,000 |
$283,333 |
$1,033,333 |
$1,500,000 |
| 24 |
Asomugha, Nnamdi |
CB |
2013 |
$1,775,000 |
$0 |
$750,000 |
$25,000 |
$1,000,000 |
$25,000 |
$25,000 |
$1,750,000 |
$1,750,000 |
| 17 |
Jenkins, A.J. |
WR |
2015 |
$1,578,297 |
$872,500 |
$0 |
$0 |
$705,797 |
$4,344,891 |
|
-$2,766,594 |
$1,578,297 |
| 27 |
Spillman, C.J. |
FS |
2014 |
$1,558,333 |
$308,333 |
$0 |
$25,000 |
$1,225,000 |
$616,666 |
$308,333 |
$941,667 |
$1,250,000 |
| 35 |
Reid, Eric |
FS |
2016(Proj) |
$1,541,956 |
$1,136,956 |
$0 |
$0 |
$405,000 |
$7,700,025 |
|
-$6,158,069 |
$1,541,956 |
| 2 |
McCoy, Colt |
QB |
2013 |
$1,500,000 |
$0 |
$0 |
$0 |
$1,500,000 |
$0 |
$0 |
$1,500,000 |
$1,500,000 |
| 7 |
Kaepernick, Colin |
QB |
2014 |
$1,397,535 |
$556,691 |
$0 |
$100,000 |
$740,844 |
$1,213,382 |
$656,691 |
$184,153 |
$740,844 |
| 51 |
Skuta, Dan |
ILB |
2014 |
$1,350,000 |
$150,000 |
$150,000 |
$50,000 |
$1,000,000 |
$350,000 |
$200,000 |
$1,000,000 |
$1,150,000 |
| 26 |
Brock, Tramaine |
CB |
2013 |
$1,323,000 |
$0 |
$0 |
$0 |
$1,323,000 |
$0 |
$0 |
$1,323,000 |
$1,323,000 |
| 86 |
Jennings, Brian |
LS |
2014 |
$1,161,000 |
$221,000 |
$0 |
$0 |
$940,000 |
$221,000 |
$221,000 |
$940,000 |
$940,000 |
| 98 |
Haralson, Parys |
OLB |
2013 |
$1,150,000 |
$0 |
$0 |
$0 |
$1,150,000 |
$0 |
$0 |
$1,150,000 |
$1,150,000 |
| 68 |
Snyder, Adam |
OG/OT |
2014 |
$1,150,000 |
$250,000 |
$50,000 |
$0 |
$850,000 |
$500,000 |
$250,000 |
$650,000 |
$900,000 |
| 95 |
Carradine, Tank |
DE |
2016(Proj) |
$899,578 |
$494,578 |
|
|
$405,000 |
$1,978,312 |
$494,578 |
-$1,078,734 |
$405,000 |
| 93 |
Williams, Ian |
NT |
2015 |
$888,333 |
$333,333 |
$0 |
$0 |
$555,000 |
$333,333 |
$333,333 |
$555,000 |
$555,000 |
| 23 |
James, LaMichael |
RB |
2015 |
$754,109 |
$213,250 |
$0 |
$50,000 |
$490,859 |
$689,750 |
$263,250 |
$64,359 |
$490,859 |
| 29 |
Culliver, Chris |
CB |
2014 |
$704,719 |
$149,719 |
$0 |
$0 |
$555,000 |
$299,438 |
$149,719 |
$405,281 |
$555,000 |
| 32 |
Hunter, Kendall |
RB |
2014 |
$664,805 |
$109,805 |
$0 |
$0 |
$555,000 |
$219,610 |
$109,805 |
$445,195 |
$555,000 |
| 24 |
Dixon, Anthony |
RB |
2013 |
$660,150 |
$30,150 |
$0 |
$0 |
$630,000 |
$30,150 |
$30,150 |
$630,000 |
$630,000 |
| 89 |
McDonald, Vance |
TE |
2016(Proj) |
$654,396 |
$249,396 |
|
|
$405,000 |
$997,584 |
$249,396 |
-$343,188 |
$405,000 |
| 10 |
Williams, Kyle |
WR |
2013 |
$649,839 |
$19,839 |
$0 |
$0 |
$630,000 |
$19,839 |
$19,839 |
$630,000 |
$630,000 |
| 28 |
McBath, Darcel |
SS |
2013 |
$630,000 |
$0 |
$0 |
$0 |
$630,000 |
$0 |
$0 |
$630,000 |
$630,000 |
| 19 |
Moore, Marlon |
WR |
2013 |
$630,000 |
$0 |
$0 |
$0 |
$630,000 |
$0 |
$0 |
$630,000 |
$630,000 |
| 89 |
Morrah, Cameron |
TE |
2013 |
$630,000 |
$0 |
$0 |
$0 |
$630,000 |
$0 |
$0 |
$630,000 |
$630,000 |
| 67 |
Kilgore, Daniel |
C |
2014 |
$595,075 |
$40,075 |
$0 |
$0 |
$555,000 |
$80,150 |
$40,075 |
$514,925 |
$555,000 |
| 78 |
Looney, Joe |
LG |
2015 |
$586,250 |
$106,250 |
$0 |
$0 |
$480,000 |
$318,750 |
$106,250 |
$267,500 |
$480,000 |
| 49 |
Miller, Bruce |
FB |
2014 |
$570,612 |
$15,612 |
$0 |
$0 |
$555,000 |
$31,224 |
$15,612 |
$539,388 |
$555,000 |
| 83 |
Dobbs, Demarcus |
TE/DE |
2013 |
$559,168 |
$4,168 |
$0 |
$0 |
$555,000 |
$4,168 |
$4,168 |
$555,000 |
$555,000 |
| 20 |
Cox, Perrish |
CB |
2013 |
$555,000 |
$0 |
$0 |
$0 |
$555,000 |
$0 |
$0 |
$555,000 |
$555,000 |
| 92 |
Divens, Lamar |
NT |
2014 |
$555,000 |
$0 |
$0 |
$0 |
$555,000 |
$0 |
$0 |
$555,000 |
$555,000 |
| 14 |
Hall, Chad |
WR |
2013 |
$555,000 |
$0 |
$0 |
$0 |
$555,000 |
$0 |
$0 |
$555,000 |
$555,000 |
| 3 |
Tolzien, Scott |
QB |
2013 |
$555,000 |
$0 |
$0 |
$0 |
$555,000 |
$0 |
$0 |
$555,000 |
$555,000 |
| 48 |
Tukuafu, Will |
FB/DE |
2013 |
$555,000 |
$0 |
$0 |
$0 |
$555,000 |
$0 |
$0 |
$555,000 |
$555,000 |
| 96 |
Lemonier, Corey |
OLB |
2016(Proj) |
$540,880 |
$135,880 |
|
|
$405,000 |
$543,520 |
$135,880 |
-$2,640 |
$405,000 |
| 58 |
Fleming, Darius |
OLB |
2015 |
$521,000 |
$41,000 |
$0 |
$0 |
$480,000 |
$123,000 |
$41,000 |
$398,000 |
$480,000 |
| 30 |
Robinson, Trenton |
SS |
2015 |
$507,625 |
$27,625 |
$0 |
$0 |
$480,000 |
$82,875 |
$27,625 |
$424,750 |
$480,000 |
| 11 |
Patton, Quinton |
WR |
2016(Proj) |
$502,875 |
$97,875 |
$0 |
$0 |
$405,000 |
$391,500 |
$97,875 |
$111,375 |
$405,000 |
| 88 |
Celek, Garrett |
TE |
2014 |
$482,000 |
$2,000 |
$0 |
$0 |
$480,000 |
$4,000 |
$2,000 |
$478,000 |
$480,000 |
| 33 |
Hampton, Jewel |
RB |
2014 |
$481,666 |
$1,666 |
$0 |
$0 |
$480,000 |
$3,334 |
$1,666 |
$478,332 |
$480,000 |
| 38 |
Lattimore, Marcus |
RB |
2016(Proj) |
$480,146 |
$75,146 |
$0 |
$0 |
$405,000 |
$300,584 |
$75,146 |
$179,562 |
$405,000 |
| 18 |
Lockette, Ricardo |
WR |
2014 |
$480,000 |
$0 |
$0 |
$0 |
$480,000 |
$0 |
$0 |
$480,000 |
$480,000 |
| 57 |
Wilhoite, Michael |
ILB |
2013 |
$480,000 |
$0 |
$0 |
$0 |
$480,000 |
$0 |
$0 |
$480,000 |
$480,000 |
| 71 |
Dial, Quinton |
DE |
2016 |
$450,413 |
$45,413 |
$0 |
$0 |
$405,000 |
$181,652 |
$45,413 |
$268,761 |
$405,000 |
| 54 |
Moody, Nick |
ILB |
2016 |
$431,918 |
$26,918 |
$0 |
$0 |
$405,000 |
$107,672 |
$26,918 |
$324,246 |
$405,000 |
| 5 |
Daniels, B.J. |
QB |
2016 |
$416,628 |
$11,628 |
$0 |
$0 |
$405,000 |
$46,512 |
$11,628 |
$370,116 |
$405,000 |
| 71 |
Bykowski, Carter |
OT |
2016 |
$416,474 |
$11,474 |
$0 |
$0 |
$405,000 |
$45,896 |
$11,474 |
$370,578 |
$405,000 |
| 33 |
Cooper, Marcus |
CB |
2016 |
$416,474 |
$11,474 |
$0 |
$0 |
$405,000 |
$45,896 |
$11,474 |
$370,578 |
$405,000 |
| 47 |
McDermott, Kevin |
LS |
2015(Proj) |
$408,333 |
$3,333 |
$0 |
$0 |
$405,000 |
|
|
$408,333 |
$408,333 |
| 38 |
Morris, Darryl |
CB |
2015 |
$407,666 |
$2,666 |
$0 |
$0 |
$405,000 |
$8,000 |
$2,666 |
$399,666 |
$405,000 |
| 40 |
Rose, Lowell |
CB |
2015 |
$407,666 |
$2,666 |
$0 |
$0 |
$405,000 |
$8,000 |
$2,666 |
$399,666 |
$405,000 |
| 44 |
Debniak, Alex |
FB |
2015 |
$406,666 |
$1,666 |
$0 |
$0 |
$405,000 |
$5,000 |
$1,666 |
$401,666 |
$405,000 |
| 64 |
Marquardt, Luke |
OT |
2015(Proj) |
$406,666 |
$1,666 |
$0 |
$0 |
$405,000 |
$5,000 |
$1,666 |
$401,666 |
$405,000 |
| 46 |
Gray, MarQuies |
TE |
2015 |
$406,333 |
$1,333 |
$0 |
$0 |
$405,000 |
$4,000 |
$1,333 |
$402,333 |
$405,000 |
| 64 |
Purcell, Michael |
NT |
2015 |
$406,000 |
$1,000 |
$0 |
$0 |
$405,000 |
$3,000 |
$1,000 |
$403,000 |
$405,000 |
| 78 |
Okoye, Lawrence |
DE |
2015 |
$406,000 |
$1,000 |
$0 |
$0 |
$405,000 |
$3,000 |
$1,000 |
$403,000 |
$405,000 |
| 60 |
Carter, Sherman |
C |
2015(Proj) |
$405,333 |
$333 |
$0 |
$0 |
$405,000 |
$1,000 |
$333 |
$404,333 |
$405,000 |
| 6 |
Santella, Anthony |
P |
2013 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 13 |
Hastings, Joe |
WR |
2013 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 63 |
Jerod-Eddie, Tony |
DE |
2014 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 50 |
Johnson, Cam |
OLB |
2013 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 65 |
Netter, Al |
LT |
2014 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 45 |
Stupar, Nate |
ILB |
2014 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 36 |
Thomas, Michael |
FS |
2014 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 62 |
Tribue, Wayne |
OG |
2014 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 66 |
Omameh, Patrick |
OG |
2015(Proj) |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 36 |
Harper, D.J. |
RB |
2015(Proj) |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 1 |
Jacobs, Chuck |
WR |
2015(Proj) |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
| 69 |
Wiggins, Kenny |
RT |
2014 |
$405,000 |
$0 |
$0 |
$0 |
$405,000 |
$0 |
$0 |
$405,000 |
$405,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dead Money |
|
|
$963,159 |
|
|
|
|
|
|
|
|
|
Total & Dead |
|
|
$142,406,899 |
|
|
|
|
UDFA |
Position |
Bonus |
|
|
Top 51 rule |
|
|
$126,116,899.00 |
|
|
|
|
Lawrence Okoye |
DE |
$3,000 |
|
|
2013 Cap |
|
|
$126,277,319 |
|
|
|
|
Luke Marquardt |
OT |
$5,000 |
|
|
2012 Carryover |
|
|
$859,734 |
$1,469,993 |
NFLPA 5/7 |
|
|
Patrick Omameh |
OG |
N/A |
|
|
2013 Credits |
|
|
$2,417,585 |
$2,134,076 |
NFLPA 5/6 |
|
|
Marquies Gray |
RB |
$4,000 |
|
|
2013 Workout Misc. |
|
|
$504,000 |
$2,138,408 |
NFLPA 5/4 |
|
|
Kevin McDermott |
LS |
N/A |
|
|
2013 Projected Cap Room |
|
|
($343,580) |
$2,150,072 |
NFLPA 5/3 |
|
|
Daryl Morris |
DB |
$8,000 |
|
|
2013 Actual Cap Room |
|
|
$1,476,093 |
|
|
|
|
Sherman Carter |
C |
$1,000 |
|
|
|
|
|
|
|
|
|
|
Alex Debniak |
FB |
$5,000 |
|
|
Dead Money |
|
|
|
|
|
|
|
Chuck Jacobs |
WR |
N/A |
|
|
Curtis Holcomb |
$22,950 |
|
|
|
|
|
|
Michael Purcell |
NT |
$3,000 |
|
|
Nate Byham |
$26,550 |
|
|
|
|
|
|
D.J. Harper |
RB |
N/A |
|
|
David Gonzales |
$667 |
|
|
|
|
|
|
Lowell Rose |
DB |
$8,000 |
|
|
Jason Slowey |
$69,384 |
|
|
|
|
|
|
Anthony Santella |
P |
$1,000 |
|
|
Mike Person |
$22,950 |
|
|
|
|
|
|
|
|
|
|
|
Cam Johnson |
$35,361 |
|
|
|
|
|
|
|
|
|
|
|
Josh Johnson |
$175,000 |
|
|
|
|
|
|
|
|
|
|
|
Nathan Palmer |
$6,667 |
|
|
|
|
|
|
|
|
|
|
|
Chris Owusu |
$2,000 |
|
|
|
|
|
|
|
|
|
|
|
Brian Tyms |
$5,333 |
|
|
|
|
|
|
|
|
|
|
|
Michael Thomas |
$2,667 |
|
|
|
|
|
|
|
|
|
|
|
Kevin Murphy |
$4,000 |
|
|
|
|
|
|
|
|
|
|
|
Anthony Mosley |
$2,000 |
|
|
|
|
|
|
|
|
|
|
|
John Matthews |
$2,480 |
|
|
|
|
|
|
|
|
|
|
|
Eric Bakhtiari |
$2,480 |
|
|
|
|
|
|
|
|
|
|
|
Cameron Bell |
$667 |
|
|
|
|
|
|
|
|
|
|
|
Kourtnei Brown |
$2,000 |
|
|
|
|
|
|
|
|
|
|
|
Patrick Butrym |
$667 |
|
|
|
|
|
|
|
|
|
|
|
Tony Jerod-Eddie |
$2,000 |
|
|
|
|
|
|
|
|
|
|
|
Al Netter |
$5,000 |
|
|
|
|
|
|
|
|
|
|
|
Matt Masifilo |
$3,334 |
|
|
|
|
|
|
|
|
|
|
|
Joe Holland |
$2,334 |
|
|
|
|
|
|
|
|
|
|
|
David Akers |
$566,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$963,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
Jonathan Goodwin has $650K in likely to be earned incentives treated as a roster bonus, due to it being tied into playing time |
|
|
|
|
|
|
Nnamdi Asomugha has $425K in likely to be earned incentives treated as a roster bonus, due to it being tied into playing time |
|
|
|
|
|
|
Craig Dahl has $350K in likely to be earned incentives treated as a roster bonus, due to it being tied into playing time |
|
|
|
|
|
|
Andy Lee earned a $25K incentive based off of All Pro honors, but is treated as a roster bonus |
|
|
|
|
|
|
|
Pingback: Setting Odds San Francisco 49ers Sign These 2013 Free Agents | Scripting4You Blog