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		$8,653,521	3.85%	$11,128,521	$36,328,521	$35,428,000
2024	28		$12,556,165	4.92%	$21,722,000	$58,050,521	$43,381,765
POTENTIAL OUT: 2025, 3 YR, $58,050,521; $31,020,600 DEAD CAP
2025	29		$15,825,505	5.79%	$17,550,529	$75,601,050	$31,020,600
2026	30	Void UFA	$13,705,505	4.69%	-	$75,601,050	$20,401,200
2027		Void	$8,898,505	2.84%	-	$75,601,050	-
2028		Void	$7,055,505	2.11%	-	$75,601,050	-
2029		Void	$3,086,105	0.86%	-	$75,601,050	-

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	$1,843,000	$200,000	$150,000	$8,653,521	3.85%	$35,428,000
2024	28		$1,125,000	$4,807,000	$3,969,400	$661,765	$1,843,000	-	$150,000	$12,556,165	4.92%	$43,381,765	2024 Release/Trade PRE-6/1 RELEASE 2024 Dead Cap: $43,381,765 2024 Savings: $-30,825,600 PRE-6/1 TRADE 2024 Dead Cap: $42,256,765 2024 Savings: $-29,700,600 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2024 Dead Cap: $11,864,153 2025 Dead Cap: $31,517,612 2024 Savings: $692,012 POST-6/1 TRADE 2024 Dead Cap: $10,739,153 2025 Dead Cap: $31,517,612 2024 Savings: $1,817,012 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
POTENTIAL OUT: 2025, 3 YR, $58,050,521; $31,020,600 DEAD CAP
2025	29		$1,170,000	$4,807,000	$3,969,400	$750,000	$4,929,105	$200,000	-	$15,825,505	5.79%	$31,020,600	2025 Release/Trade PRE-6/1 RELEASE 2025 Dead Cap: $31,020,600 2025 Savings: $-15,195,095 PRE-6/1 TRADE 2025 Dead Cap: $31,020,600 2025 Savings: $-15,195,095 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2025 Dead Cap: $10,619,400 2026 Dead Cap: $20,401,200 2025 Savings: $5,206,105 POST-6/1 TRADE 2025 Dead Cap: $10,619,400 2026 Dead Cap: $20,401,200 2025 Savings: $5,206,105 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2026	30	Void UFA	-	$4,807,000	$3,969,400	-	$4,929,105	-	-	$13,705,505	4.69%	$20,401,200	2026 Release/Trade PRE-6/1 RELEASE 2026 Dead Cap: $20,401,200 2026 Savings: $-6,695,695 PRE-6/1 TRADE 2026 Dead Cap: $20,401,200 2026 Savings: $-6,695,695 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2026 Dead Cap: $0 2027 Dead Cap: $20,401,200 2026 Savings: $13,705,505 POST-6/1 TRADE 2026 Dead Cap: $0 2027 Dead Cap: $20,401,200 2026 Savings: $13,705,505 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2027		Void	-	-	$3,969,400	-	$4,929,105	-	-	$8,898,505	2.84%	-	2027 Release/Trade PRE-6/1 RELEASE 2027 Dead Cap: $0 2027 Savings: $8,898,505 PRE-6/1 TRADE 2027 Dead Cap: $0 2027 Savings: $8,898,505 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2027 Dead Cap: $0 2028 Dead Cap: $0 2027 Savings: $8,898,505 POST-6/1 TRADE 2027 Dead Cap: $0 2028 Dead Cap: $0 2027 Savings: $8,898,505 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2028		Void	-	-	$3,969,400	-	$3,086,105	-	-	$7,055,505	2.11%	-	2028 Release/Trade PRE-6/1 RELEASE 2028 Dead Cap: $0 2028 Savings: $7,055,505 PRE-6/1 TRADE 2028 Dead Cap: $0 2028 Savings: $7,055,505 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2028 Dead Cap: $0 2029 Dead Cap: $0 2028 Savings: $7,055,505 POST-6/1 TRADE 2028 Dead Cap: $0 2029 Dead Cap: $0 2028 Savings: $7,055,505 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2029		Void	-	-	-	-	$3,086,105	-	-	$3,086,105	0.86%	-	2029 Release/Trade PRE-6/1 RELEASE 2029 Dead Cap: $0 2029 Savings: $3,086,105 PRE-6/1 TRADE 2029 Dead Cap: $0 2029 Savings: $3,086,105 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2029 Dead Cap: $0 2030 Dead Cap: $0 2029 Savings: $3,086,105 POST-6/1 TRADE 2029 Dead Cap: $0 2030 Dead Cap: $0 2029 Savings: $3,086,105 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.

Year	Age	Status	Base P5 Salary	Signing Bonus	Restructure Bonus	Roster/Gm Bonus	Option Bonus	Workout Bonus	Cash Total	Cash Cumulative	Cash Remaining
2022	26		$965,000	$24,035,000	-	-	-	$50,000	$25,200,000	$25,200,000	$75,601,050
2023	27		$1,080,000	-	-	$573,521	$9,125,000	$200,000	$11,128,521	$36,328,521	$50,401,050
2024	28		$1,125,000	-	$19,847,000	$661,765	-	-	$21,722,000	$58,050,521	$39,272,529
POTENTIAL OUT: 2025, 3 YR, $58,050,521; $31,020,600 DEAD CAP
2025	29		$1,170,000	-	-	$750,000	$15,430,529	$200,000	$17,550,529	$75,601,050	$17,550,529
2026	30	Void	-	-	-	-	-	-	-	$75,601,050	-
2027	31	Void	-	-	-	-	-	-	-	$75,601,050	-
2028	32	Void	-	-	-	-	-	-	-	$75,601,050	-
2029	33	Void	-	-	-	-	-	-	-	$75,601,050	-

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	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	$21,722,000	$64,203,237
Total			$64,203,237	$64,203,237
2025	29	Active	$17,550,529
Total			$81,753,766

Earnings Per Team

Years	Team	Base	Signing	Roster	Restructure	Option	Incentives	Cash Cumulative
6		$5,654,640	$27,653,076	-	$19,847,000	$300,000	$300,000	$64,203,237

Year	Age	Base	Signing	Roster	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		$19,847,000				$21,722,000	$64,203,237
Total		$5,654,640	$27,653,076	$19,847,000	$9,125,000	$300,000	$300,000	$64,203,237	$64,203,237
2025	29	$1,170,000			$15,430,529	$200,000		$17,550,529
Total		$6,824,640	$27,653,076	$19,847,000	$24,555,529	$500,000	$300,000	$81,753,766

Earnings Per Team

Years	Team	Base	Signing	Roster	Restructure	Option	Incentives	Cash Cumulative
6		$5,654,640	$27,653,076	-	$19,847,000	$300,000	$300,000	$64,203,237

Cap Hit

$12,556,165 / 111th

Cash Total

$21,722,000 / 62nd

Contract Value

$71,550,000 / 103rd

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

$58,050,521 / 71st

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)