spotrac Full Details

Deebo Samuel

San Francisco 49ers, Wide Receiver

2022-2025 Rookie Extension (CURRENT)

Year Age Status Cap HitAnnual Cap % League Cap Cash Annual Cash Cumulative Dead Cap Annual
2022 26 $6,876,519 3.30% $25,200,000 $25,200,000 $41,904,519
2023 27 $8,635,521 3.84% $11,128,521 $36,328,521 $35,428,000
2024 28 $12,214,153 4.78% $22,010,765 $58,339,286 $43,381,765
POTENTIAL OUT: 2025, 3 YR, $58,339,286; $31,517,612 DEAD CAP
2025 29 $28,290,153 10.35% $17,551,000 $75,890,286 $31,517,612
2026 30
Void
UFA
 $20,778,459 7.11% - $75,890,286 $20,778,459
2027
Void
 - - - $75,890,286 -
2028
Void
 - - - $75,890,286 -
Year Age Status Base P5 Salary Signing Proration Restructure Proration Roster/Gm Bonus Option Proration Workout Bonus Incentives Likely Cap Hit Cap % League Cap Dead Cap
2022 26 $965,000 $5,711,519 - - - $50,000 $150,000 $6,876,519 3.30% $41,904,519
2023 27 $1,080,000 $4,807,000 - $573,521 $1,825,000 $200,000 $150,000 $8,635,521 3.84% $35,428,000
2024 28 $1,125,000 $4,807,000 $4,107,153 - $1,825,000 $200,000 $150,000 $12,214,153 4.78% $43,381,765
POTENTIAL OUT: 2025, 3 YR, $58,339,286; $31,517,612 DEAD CAP
2025 29 $16,601,000 $4,807,000 $4,107,153 $750,000 $1,825,000 $200,000 - $28,290,153 10.35% $31,517,612
2026 30
Void
UFA
 - $4,807,000 $4,107,153 - $1,825,000 - - $20,778,459 7.11% $20,778,459
2027
Void
 - - $4,107,153 - $1,825,000 - - - - -
2028
Void
 - - $4,107,153 - - - - - - -
Year Age Status Base P5 Salary Signing Bonus Restructure Bonus Option Bonus Workout Bonus Cash Total Cash Cumulative AYC Cumulative AYC Remaining
2022 26 $965,000 $24,035,000 - - $50,000 $25,200,000 $25,200,000 $25,200,000 $18,972,572
2023 27 $1,080,000 - - $9,125,000 $200,000 $11,128,521 $36,328,521 $18,164,261 $16,896,762
2024 28 $1,125,000 - $20,535,765 - $200,000 $22,010,765 $58,339,286 $19,446,429 $19,780,883
POTENTIAL OUT: 2025, 3 YR, $58,339,286; $31,517,612 DEAD CAP
2025 29 $16,601,000 - - - $200,000 $17,551,000 $75,890,286 $18,972,572 $17,551,000
2026 30
Void
 - - - - - - $75,890,286 - -
2027 31
Void
 - - - - - - $75,890,286 - -
2028 32
Void
 - - - - - - $75,890,286 - -
Contract Notes
  • $41M guaranteed at signing (signing bonus + 2022 salary + 2023 compensation + $4.555M of 2024 salary)
  • 2023 Option Bonus: $9.215M (guaranteed)
  • Per Game Active Bonus: $44,117 ($750,000, guaranteed in 2023, injury guaranteed in 2024)
  • Remaining $16.417M of 2024 salary fully guarantees 4/1/23 (injury guaranteed at sign)
  • 2023-25 Annual Incentives (max $650,000)
    $650,000 for 380+ Rush yards
    $150,000 for 3 Rush TDs (earned 2022)
  • 2026-2027 automatically void ($8.49M dead cap)
Source: PFT

Earnings Per Year

Year Age Team(s) Status Cash Total Cash Cumulative Awards
2019 23
Active
$4,113,076
$4,113,076
2020 24
Active
$844,880
$4,957,956
2021 25
Active
$1,194,760
$6,152,716
 All NFL (1st)
2022 26
Active
$25,200,000
$31,352,716
2023 27
Active
$11,128,521
$42,481,237
2024 28
Active
$22,010,765
$64,492,002
Total      
$64,492,002
$64,492,002
2025 29
Active
$17,551,000
Total
$82,043,002

Earnings Per Team

Years Team Base Signing Roster Restructure Option Incentives Cash Cumulative
6 $5,654,640 $27,653,076 - $20,535,765 $500,000 $450,000 $64,492,002
Year Team(s) Age Base Signing Roster Restructure Option Workout Incentives Cash Total Cash Cumulative
2019
23
$495,000
$3,618,076
$4,113,076
$4,113,076
2020
24
$844,880
$844,880
$4,957,956
2021
25
$1,144,760
$50,000
$1,194,760
$6,152,716
2022
26
$965,000
$24,035,000
$50,000
$150,000
$25,200,000
$31,352,716
2023
27
$1,080,000
$9,125,000
$200,000
$150,000
$11,128,521
$42,481,237
2024
28
$1,125,000
$20,535,765
$200,000
$150,000
$22,010,765
$64,492,002
Total
$5,654,640
$27,653,076
$20,535,765
$9,125,000
$500,000
$450,000
$64,492,002
$64,492,002
2025
29
$16,601,000
$200,000
$17,551,000
Total
$22,255,640
$27,653,076
$20,535,765
$9,125,000
$700,000
$450,000
$82,043,002

Earnings Per Team

Years Team Base Signing Roster Restructure Option Incentives Cash Cumulative
6 $5,654,640 $27,653,076 - $20,535,765 $500,000 $450,000 $64,492,002
Cap Hit

$12,214,153 / 119th

Cash Total

$22,010,765 / 57th

Contract Value

$71,550,000 / 102nd

Contract Average

$23,850,000 / 57th

AAV% of Cap

11.46% / 34th

Signing Bonus

$24,035,000 / 41st

2-Year Cash

$36,328,521 / 90th

3-Year Cash

$58,339,286 / 72nd

Total Guaranteed

$58,100,000 / 59th

Guaranteed at Signing

$41,000,000 / 57th

  • Sep 03, 2024 Converted $19.874 of 2024 compensation into signing bonus, adding 1 additional void year, clearing $16.47M of space with San Francisco (SF)
  • Jul 31, 2022 Signed a 3 year $71.55 million contract extension with San Francisco (SF)
  • Jul 25, 2019 Signed a 4 year $7.24 million contract with San Francisco (SF)
  • Apr 26, 2019 Drafted by San Francisco (SF): Round 2 (#36 overall)