Harbaugh’s “Rookie Tax” Likely to be Light in 2022
May 20, 2022
| 2022 NFL Salary Cap: | $208,200,000 |
| 2021 Cap Space Carryover: | $328,626 |
| Cap Adjustments: | -$2,694,529 |
| Workout Bonus Adjustment: | -$849,600 |
| Adjusted Team Salary Cap: | $204,984,497 |
| TOTAL CAP - Players Under Contract/Tendered (90): | $227,202,965 |
| TOTAL CAP - Rule of 51: | $199,482,965 |
| OVER/UNDER SALARY CAP | $5,501,532 |
|---|
| Player | Position | Status | Rule of 51 Value | Cap Value | Base Salary | Prorations | Other |
|---|---|---|---|---|---|---|---|
| Jackson, Lamar | QB | Contract | $23,016,000 | $23,016,000 | $23,016,000 | ||
| Stanley, Ronnie | OT | Contract | $18,552,000 | $18,552,000 | $9,500,000 | $9,052,000 | |
| Humphrey, Marlon | CB | Contract | $17,450,800 | $17,450,800 | $10,000,000 | $7,450,800 | |
| Peters, Marcus | CB | Contract | $15,500,000 | $15,500,000 | $10,000,000 | $5,500,000 | |
| Andrews, Mark | TE | Contract | $9,657,611 | $9,657,611 | $3,500,000 | $5,907,611 | $250,000 |
| Zeitler, Kevin | G | Contract | $8,975,000 | $8,975,000 | $6,000,000 | $2,975,000 | |
| Boyle, Nick | TE | Contract | $7,000,000 | $7,000,000 | $5,000,000 | $2,000,000 | |
| Tucker, Justin | PK | Contract | $5,908,333 | $5,908,333 | $3,500,000 | $2,408,333 | |
| Bowser, Tyus | OLB | Contract | $5,000,000 | $5,000,000 | $3,000,000 | $2,000,000 | |
| Clark, Chuck | S | Contract | $4,628,333 | $4,628,333 | $2,750,000 | $1,878,333 | |
| Edwards, Gus | RB | Contract | $4,500,000 | $4,500,000 | $3,250,000 | $1,250,000 | |
| Williams, Marcus | S | Contract | $4,028,000 | $4,028,000 | $1,035,000 | $2,993,000 | |
| Wolfe, Derek | DE | Contract | $3,800,000 | $3,800,000 | $2,000,000 | $1,800,000 | |
| Campbell, Calais | DT | Contract | $3,560,000 | $3,560,000 | $1,120,000 | $2,440,000 | |
| Queen, Patrick | LB | Contract | $3,316,819 | $3,316,819 | $1,715,606 | $1,601,213 | |
| James, Ja'Wuan | OT | Contract | $3,250,000 | $3,250,000 | $2,500,000 | $250,000 | $500,000 |
| Pierce, Michael | DT | Contract | $3,190,000 | $3,190,000 | $2,155,000 | $1,035,000 | |
| Koch, Sam | P | Contract | $3,150,000 | $3,150,000 | $2,100,000 | $1,050,000 | |
| Mekari, Patrick | OL | Contract | $3,100,000 | $3,100,000 | $1,100,000 | $2,000,000 | |
| Bateman, Rashod | WR | Contract | $2,863,503 | $2,863,503 | $1,232,701 | $1,630,802 | |
| Powers, Ben | G | Contract | $2,714,383 | $2,714,383 | $2,540,000 | $174,383 | |
| Moses, Morgan | OT | Contract | $2,580,000 | $2,580,000 | $1,120,000 | $1,460,000 | |
| Oweh, Odafe | DE | Contract | $2,577,816 | $2,577,816 | $1,175,563 | $1,402,253 | |
| Houston, Justin | OLB | Tender | $2,283,000 | $2,283,000 | $2,283,000 | ||
| Ricard, Patrick | FB | Contract | $2,190,000 | $2,190,000 | $1,035,000 | $1,155,000 | |
| Dobbins, JK | RB | Contract | $1,562,574 | $1,562,574 | $1,130,858 | $431,716 | |
| Madubuike, Justin | DT | Contract | $1,323,630 | $1,323,630 | $1,051,210 | $272,420 | |
| Devernay, Devin | WR | Contract | $1,227,966 | $1,227,966 | $1,006,000 | $221,966 | |
| Ferguson, Jaylon | LB | Contract | $1,190,827 | $1,190,827 | $965,000 | $225,827 | |
| Harrison, Malik | LB | Contract | $1,186,573 | $1,186,573 | $978,500 | $208,073 | |
| Phillips, Tyre | OL | Contract | $1,103,073 | $1,103,073 | $895,000 | $208,073 | |
| Cleveland, Ben | G | Contract | $1,095,575 | $1,095,575 | $879,115 | $216,460 | |
| Stevens, Brandon | S | Contract | $1,087,693 | $1,087,693 | $877,539 | $210,154 | |
| Hill, Justice | RB | Contract | $1,080,414 | $1,080,414 | $895,000 | $185,414 | |
| Oliver, Josh | TE | Contract | $1,074,660 | $1,074,660 | $1,074,660 | ||
| Bynes, Josh | LB | Contract | $1,047,500 | $1,047,500 | $895,000 | $152,500 | |
| Davis, Mike | RB | Contract | $1,047,500 | $1,047,500 | $895,000 | $152,500 | |
| Jefferson, Tony | S | Contract | $1,047,500 | $1,047,500 | $895,000 | $152,500 | |
| Wallace, Tylan | WR | Contract | $996,339 | $996,339 | $825,000 | $171,339 | |
| Marshall, Iman | CB | Contract | $993,943 | $993,943 | $825,000 | $168,943 | |
| Washington, Brod. | DT | Contract | $968,412 | $968,412 | $895,000 | $73,412 | |
| Jackson, Robert | CB | Contract | $965,000 | $965,000 | $965,000 | ||
| Tolliver, Kevin | CB | Contract | $965,000 | $965,000 | $965,000 | ||
| Mack, Isaiah | DT | Contract | $965,000 | $965,000 | $965,000 | ||
| McKenzie, Kalhil | DT | Contract | $965,000 | $965,000 | $965,000 | ||
| Seymour, Kevon | CB | Contract | $965,000 | $965,000 | $965,000 | ||
| Proche, James | WR | Contract | $937,025 | $937,025 | $895,000 | $42,025 | |
| Hayes, Daelin | OLB | Contract | $898,304 | $898,304 | $825,000 | $73,304 | |
| Jones-Smith, Jaryd | OT | Contract | $895,000 | $895,000 | $895,000 | ||
| Murray, Jimmy | OL | Contract | $895,000 | $895,000 | $895,000 | ||
| Colon-Castillo, Tr. | OL | Contract | $895,000 | $895,000 | $895,000 | ||
| Huntley, Tyler | QB | Contract | $895,000 | $895,000 | |||
| Stone, Geno | S | Contract | $895,000 | $895,000 | |||
| Welch, Kristian | LB | Contract | $895,000 | $895,000 | |||
| Washington, Ar'D | S | Contract | $5,000 | $830,000 | $825,000 | $5,000 | |
| McCrary, Nate | RB | Contract | $825,000 | $825,000 | |||
| Moore, Nick | LS | Contract | $825,000 | $825,000 | |||
| Badie, Tyler | RB | Contract | $43,654 | $748,654 | $705,000 | $43,654 | |
| Williams, Devon | WR | Contract | $10,000 | $715,000 | $705,000 | $10,000 | |
| Brown, Anthony | QB | Contract | $6,666 | $711,666 | $705,000 | $6,666 | |
| Moon, Jeremiah | OLB | Contract | $6,666 | $711,666 | $705,000 | $6,666 | |
| Polk, Makai | WR | Contract | $5,000 | $710,000 | $705,000 | $5,000 | |
| McClain, Zakoby | LB | Contract | $3,333 | $708,333 | $705,000 | $3,333 | |
| Ross, Josh | LB | Contract | $3,333 | $708,333 | $705,000 | $3,333 | |
| Nichols, Rayshad | DT | Contract | $2,666 | $707,666 | $705,000 | $2,666 | |
| Bolden, Slade | WR | Contract | $2,333 | $707,333 | $705,000 | $2,333 | |
| Wiley, Charles | LB | Contract | $2,333 | $707,333 | $705,000 | $2,333 | |
| Bridges, Shemar | WR | Contract | $1,666 | $706,666 | $705,000 | $1,666 | |
| Person, Ricky | RB | Contract | $1,666 | $706,666 | $705,000 | $1,666 | |
| Vereen, David | CB | Contract | $1,666 | $706,666 | $705,000 | $1,666 | |
| Clark, Trevon | WR | Contract | $833 | $705,833 | $705,000 | $833 | |
| Johnson, Aron | OL | Contract | $833 | $705,833 | $705,000 | $833 | |
| Webb, Raleigh | WR | Contract | $833 | $705,833 | $705,000 | $833 | |
| Moore, Chris | S | Contract | $666 | $705,666 | $705,000 | $666 | |
| Williams, Denzel | CB | Contract | $333 | $705,333 | $705,000 | $333 | |
| Moore, Jaylon | WR | Contract | $705,000 | $705,000 | |||
| Poljan, Tony | TE | Contract | $705,000 | $705,000 | |||
| Victor, Benjimin | WR | Contract | $705,000 | $705,000 | |||
| Crawford, Aaron | DT | Contract | $705,000 | $705,000 | |||
| Hamilton, Kyle | S | Tender | $705,000 | $705,000 | |||
| Linderbaum, Tyler | OC | Tender | $705,000 | $705,000 | |||
| Ojabo, David | DE | Tender | $705,000 | $705,000 | |||
| Jones, Travis | DT | Tender | $705,000 | $705,000 | |||
| Faanele, David | OT | Tender | $705,000 | $705,000 | |||
| Armour-Davis, Jalyn | CB | Tender | $705,000 | $705,000 | |||
| Kolar, Charlie | TE | Tender | $705,000 | $705,000 | |||
| Stout, Jordan | P | Tender | $705,000 | $705,000 | |||
| Likely, Isaiah | TE | Tender | $705,000 | $705,000 | |||
| Williams, Damarion | CB | Tender | $705,000 | $705,000 | |||
| Dead Money: | |||||||
| Young, Tavon | CB | Released | $3,338,000 | $3,338,000 | $3,338,000 | ||
| Villanueva, Al | OT | Released | $3,250,000 | $3,250,000 | $3,250,000 | ||
| Brown, Marquise | WR | Traded | $1,648,153 | $1,648,153 | $1,648,153 | ||
| Bredeson, Ben | OL | DeadMoney | $247,200 | $247,200 | $247,200 | ||
| Wade, Shaun | CB | DeadMoney | $238,173 | $238,173 | $238,173 | ||
| Boykin, Miles | WR | Released | $214,232 | $214,232 | $214,232 | ||
| Mason, Ben | TE | DeadMoney | $180,114 | $180,114 | $180,114 | ||
| McSorley, Trace | QB | DeadMoney | $40,172 | $40,172 | $40,172 | ||
| Ealy, Adrian | OT | DeadMoney | $16,667 | $16,667 | $16,667 | ||
| Sarell, Foster | OT | DeadMoney | $10,000 | $10,000 | $10,000 | ||
| Poljan, Tony | TE | DeadMoney | $10,000 | $10,000 | $10,000 | ||
| McCrary, Nate | RB | DeadMoney | $6,667 | $6,667 | $6,667 | ||
| Wade, Barrington | OLB | DeadMoney | $6,667 | $6,667 | $6,667 | ||
| Breeland, Jake | TE | DeadMoney | $5,000 | $5,000 | $5,000 | ||
| Kelly, Xavier | DT | Released | $1,334 | $1,334 | $1,334 | ||
| Total Dead Money: | $9,212,379 | ||||||
| Total Cap Allocation: | $199,482,965 | $227,202,965 | |||||
| RULE OF 51 CAP: | $398,965,930 |
| Player | Position | Status | Rule of 51 Value | Cap Value | Base Salary | Prorations | Other |
|---|---|---|---|---|---|---|---|
| Jackson, Lamar | QB | Contract | $23,016,000 | $23,016,000 | $23,016,000 | ||
| Stanley, Ronnie | OT | Contract | $18,552,000 | $18,552,000 | $9,500,000 | $9,052,000 | |
| Humphrey, Marlon | CB | Contract | $17,450,800 | $17,450,800 | $10,000,000 | $7,450,800 | |
| Peters, Marcus | CB | Contract | $15,500,000 | $15,500,000 | $10,000,000 | $5,500,000 | |
| Andrews, Mark | TE | Contract | $9,657,611 | $9,657,611 | $3,500,000 | $5,907,611 | $250,000 |
| Zeitler, Kevin | G | Contract | $8,975,000 | $8,975,000 | $6,000,000 | $2,975,000 | |
| Boyle, Nick | TE | Contract | $7,000,000 | $7,000,000 | $5,000,000 | $2,000,000 | |
| Tucker, Justin | PK | Contract | $5,908,333 | $5,908,333 | $3,500,000 | $2,408,333 | |
| Bowser, Tyus | OLB | Contract | $5,000,000 | $5,000,000 | $3,000,000 | $2,000,000 | |
| Clark, Chuck | S | Contract | $4,628,333 | $4,628,333 | $2,750,000 | $1,878,333 | |
| Edwards, Gus | RB | Contract | $4,500,000 | $4,500,000 | $3,250,000 | $1,250,000 | |
| Williams, Marcus | S | Contract | $4,028,000 | $4,028,000 | $1,035,000 | $2,993,000 | |
| Wolfe, Derek | DE | Contract | $3,800,000 | $3,800,000 | $2,000,000 | $1,800,000 | |
| Campbell, Calais | DT | Contract | $3,560,000 | $3,560,000 | $1,120,000 | $2,440,000 | |
| Queen, Patrick | LB | Contract | $3,316,819 | $3,316,819 | $1,715,606 | $1,601,213 | |
| James, Ja'Wuan | OT | Contract | $3,250,000 | $3,250,000 | $2,500,000 | $250,000 | $500,000 |
| Pierce, Michael | DT | Contract | $3,190,000 | $3,190,000 | $2,155,000 | $1,035,000 | |
| Koch, Sam | P | Contract | $3,150,000 | $3,150,000 | $2,100,000 | $1,050,000 | |
| Mekari, Patrick | OL | Contract | $3,100,000 | $3,100,000 | $1,100,000 | $2,000,000 | |
| Bateman, Rashod | WR | Contract | $2,863,503 | $2,863,503 | $1,232,701 | $1,630,802 | |
| Powers, Ben | G | Contract | $2,714,383 | $2,714,383 | $2,540,000 | $174,383 | |
| Moses, Morgan | OT | Contract | $2,580,000 | $2,580,000 | $1,120,000 | $1,460,000 | |
| Oweh, Odafe | DE | Contract | $2,577,816 | $2,577,816 | $1,175,563 | $1,402,253 | |
| Houston, Justin | OLB | Tender | $2,283,000 | $2,283,000 | $2,283,000 | ||
| Ricard, Patrick | FB | Contract | $2,190,000 | $2,190,000 | $1,035,000 | $1,155,000 | |
| Dobbins, JK | RB | Contract | $1,562,574 | $1,562,574 | $1,130,858 | $431,716 | |
| Madubuike, Justin | DT | Contract | $1,323,630 | $1,323,630 | $1,051,210 | $272,420 | |
| Devernay, Devin | WR | Contract | $1,227,966 | $1,227,966 | $1,006,000 | $221,966 | |
| Ferguson, Jaylon | LB | Contract | $1,190,827 | $1,190,827 | $965,000 | $225,827 | |
| Harrison, Malik | LB | Contract | $1,186,573 | $1,186,573 | $978,500 | $208,073 | |
| Phillips, Tyre | OL | Contract | $1,103,073 | $1,103,073 | $895,000 | $208,073 | |
| Cleveland, Ben | G | Contract | $1,095,575 | $1,095,575 | $879,115 | $216,460 | |
| Stevens, Brandon | S | Contract | $1,087,693 | $1,087,693 | $877,539 | $210,154 | |
| Hill, Justice | RB | Contract | $1,080,414 | $1,080,414 | $895,000 | $185,414 | |
| Oliver, Josh | TE | Contract | $1,074,660 | $1,074,660 | $1,074,660 | ||
| Bynes, Josh | LB | Contract | $1,047,500 | $1,047,500 | $895,000 | $152,500 | |
| Davis, Mike | RB | Contract | $1,047,500 | $1,047,500 | $895,000 | $152,500 | |
| Jefferson, Tony | S | Contract | $1,047,500 | $1,047,500 | $895,000 | $152,500 | |
| Wallace, Tylan | WR | Contract | $996,339 | $996,339 | $825,000 | $171,339 | |
| Marshall, Iman | CB | Contract | $993,943 | $993,943 | $825,000 | $168,943 | |
| Washington, Brod. | DT | Contract | $968,412 | $968,412 | $895,000 | $73,412 | |
| Jackson, Robert | CB | Contract | $965,000 | $965,000 | $965,000 | ||
| Tolliver, Kevin | CB | Contract | $965,000 | $965,000 | $965,000 | ||
| Mack, Isaiah | DT | Contract | $965,000 | $965,000 | $965,000 | ||
| McKenzie, Kalhil | DT | Contract | $965,000 | $965,000 | $965,000 | ||
| Seymour, Kevon | CB | Contract | $965,000 | $965,000 | $965,000 | ||
| Proche, James | WR | Contract | $937,025 | $937,025 | $895,000 | $42,025 | |
| Hayes, Daelin | OLB | Contract | $898,304 | $898,304 | $825,000 | $73,304 | |
| Jones-Smith, Jaryd | OT | Contract | $895,000 | $895,000 | $895,000 | ||
| Murray, Jimmy | OL | Contract | $895,000 | $895,000 | $895,000 | ||
| Colon-Castillo, Tr. | OL | Contract | $895,000 | $895,000 | $895,000 | ||
| Huntley, Tyler | QB | Contract | $895,000 | $895,000 | |||
| Stone, Geno | S | Contract | $895,000 | $895,000 | |||
| Welch, Kristian | LB | Contract | $895,000 | $895,000 | |||
| Washington, Ar'D | S | Contract | $5,000 | $830,000 | $825,000 | $5,000 | |
| McCrary, Nate | RB | Contract | $825,000 | $825,000 | |||
| Moore, Nick | LS | Contract | $825,000 | $825,000 | |||
| Badie, Tyler | RB | Contract | $43,654 | $748,654 | $705,000 | $43,654 | |
| Williams, Devon | WR | Contract | $10,000 | $715,000 | $705,000 | $10,000 | |
| Brown, Anthony | QB | Contract | $6,666 | $711,666 | $705,000 | $6,666 | |
| Moon, Jeremiah | OLB | Contract | $6,666 | $711,666 | $705,000 | $6,666 | |
| Polk, Makai | WR | Contract | $5,000 | $710,000 | $705,000 | $5,000 | |
| McClain, Zakoby | LB | Contract | $3,333 | $708,333 | $705,000 | $3,333 | |
| Ross, Josh | LB | Contract | $3,333 | $708,333 | $705,000 | $3,333 | |
| Nichols, Rayshad | DT | Contract | $2,666 | $707,666 | $705,000 | $2,666 | |
| Bolden, Slade | WR | Contract | $2,333 | $707,333 | $705,000 | $2,333 | |
| Wiley, Charles | LB | Contract | $2,333 | $707,333 | $705,000 | $2,333 | |
| Bridges, Shemar | WR | Contract | $1,666 | $706,666 | $705,000 | $1,666 | |
| Person, Ricky | RB | Contract | $1,666 | $706,666 | $705,000 | $1,666 | |
| Vereen, David | CB | Contract | $1,666 | $706,666 | $705,000 | $1,666 | |
| Clark, Trevon | WR | Contract | $833 | $705,833 | $705,000 | $833 | |
| Johnson, Aron | OL | Contract | $833 | $705,833 | $705,000 | $833 | |
| Webb, Raleigh | WR | Contract | $833 | $705,833 | $705,000 | $833 | |
| Moore, Chris | S | Contract | $666 | $705,666 | $705,000 | $666 | |
| Williams, Denzel | CB | Contract | $333 | $705,333 | $705,000 | $333 | |
| Moore, Jaylon | WR | Contract | $705,000 | $705,000 | |||
| Poljan, Tony | TE | Contract | $705,000 | $705,000 | |||
| Victor, Benjimin | WR | Contract | $705,000 | $705,000 | |||
| Crawford, Aaron | DT | Contract | $705,000 | $705,000 | |||
| Hamilton, Kyle | S | Tender | $705,000 | $705,000 | |||
| Linderbaum, Tyler | OC | Tender | $705,000 | $705,000 | |||
| Ojabo, David | DE | Tender | $705,000 | $705,000 | |||
| Jones, Travis | DT | Tender | $705,000 | $705,000 | |||
| Faanele, David | OT | Tender | $705,000 | $705,000 | |||
| Armour-Davis, Jalyn | CB | Tender | $705,000 | $705,000 | |||
| Kolar, Charlie | TE | Tender | $705,000 | $705,000 | |||
| Stout, Jordan | P | Tender | $705,000 | $705,000 | |||
| Likely, Isaiah | TE | Tender | $705,000 | $705,000 | |||
| Williams, Damarion | CB | Tender | $705,000 | $705,000 | |||
| Dead Money: | |||||||
| Young, Tavon | CB | Released | $3,338,000 | $3,338,000 | $3,338,000 | ||
| Villanueva, Al | OT | Released | $3,250,000 | $3,250,000 | $3,250,000 | ||
| Brown, Marquise | WR | Traded | $1,648,153 | $1,648,153 | $1,648,153 | ||
| Bredeson, Ben | OL | DeadMoney | $247,200 | $247,200 | $247,200 | ||
| Wade, Shaun | CB | DeadMoney | $238,173 | $238,173 | $238,173 | ||
| Boykin, Miles | WR | Released | $214,232 | $214,232 | $214,232 | ||
| Mason, Ben | TE | DeadMoney | $180,114 | $180,114 | $180,114 | ||
| McSorley, Trace | QB | DeadMoney | $40,172 | $40,172 | $40,172 | ||
| Ealy, Adrian | OT | DeadMoney | $16,667 | $16,667 | $16,667 | ||
| Sarell, Foster | OT | DeadMoney | $10,000 | $10,000 | $10,000 | ||
| Poljan, Tony | TE | DeadMoney | $10,000 | $10,000 | $10,000 | ||
| McCrary, Nate | RB | DeadMoney | $6,667 | $6,667 | $6,667 | ||
| Wade, Barrington | OLB | DeadMoney | $6,667 | $6,667 | $6,667 | ||
| Breeland, Jake | TE | DeadMoney | $5,000 | $5,000 | $5,000 | ||
| Kelly, Xavier | DT | Released | $1,334 | $1,334 | $1,334 | ||
| Total Dead Money: | $9,212,379 | ||||||
| Total Cap Allocation: | $199,482,965 | $227,202,965 | |||||
| RULE OF 51 CAP: | $398,965,930 |
