A Rivalry Like No Other
December 2, 2021
No Comments
| ESTIMATED 2022 NFL Salary Cap: | $208,200,000 |
| 2021 Cap Space Carryover: | |
| Cap Adjustments: | |
| Workout Bonus Adjustment: | |
| Adjusted Team Salary Cap: | $208,200,000 |
| TOTAL CAP - Players Under Contract (84): | $182,841,681 |
| TOTAL CAP - Rule of 51: | $182,841,681 |
| OVER/UNDER SALARY CAP | $25,358,319 |
|---|
| Player | Position | Status | Rule of 51 Value | Cap Value | Base Salary | Prorations | Other |
|---|---|---|---|---|---|---|---|
| Jackson, Lamar | QB | Contract | $23,106,000 | $23,106,000 | $23,106,000 | ||
| 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 | $9,407,611 | $9,407,611 | $3,500,000 | $5,907,611 | |
| Villanueva, Al | OT | Contract | $9,250,000 | $9,250,000 | $4,000,000 | $3,250,000 | $2,000,000 |
| Young, Tavon | CB | Contract | $9,183,000 | $9,183,000 | $5,845,000 | $3,338,000 | |
| 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 | |
| Wolfe, Derek | DE | Contract | $3,800,000 | $3,800,000 | $2,000,000 | $1,800,000 | |
| Brown, Marquise | WR | Contract | $3,750,517 | $3,750,517 | $2,102,364 | $1,648,153 | |
| 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 |
| Koch, Sam | P | Contract | $3,150,000 | $3,150,000 | $2,100,000 | $1,050,000 | |
| Bateman, Rashod | WR | Contract | $2,863,503 | $2,863,503 | $1,232,701 | $1,630,802 | |
| Oweh, Odafe | DE | Contract | $2,577,816 | $2,577,816 | $1,175,563 | $1,402,253 | |
| 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 | |
| Boykin, Miles | WR | Contract | $1,179,232 | $1,179,232 | $965,000 | $214,232 | |
| Hill, Justice | RB | Contract | $1,150,414 | $1,150,414 | $965,000 | $185,414 | |
| Powers, Ben | G | Contract | $1,139,383 | $1,139,383 | $965,000 | $174,383 | |
| Harrison, Malik | LB | Contract | $1,186,573 | $1,186,573 | $978,500 | $208,073 | |
| Marshall, Iman | CB | Contract | $1,133,943 | $1,133,943 | $965,000 | $168,943 | |
| 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 | |
| Oliver, Josh | TE | Contract | $1,074,660 | $1,074,660 | $1,074,660 | ||
| Wallace, Tylan | WR | Contract | $996,339 | $996,339 | $825,000 | $171,339 | |
| Washington, Brod. | DT | Contract | $968,412 | $968,412 | $895,000 | $73,412 | |
| Proche, James | WR | Contract | $937,025 | $937,025 | $895,000 | $42,025 | |
| Hayes, Daelin | OLB | Contract | $898,304 | $898,304 | $825,000 | $73,304 | |
| Washignton, Ar'D | S | Contract | $830,000 | $830,000 | $825,000 | $5,000 | |
| Kelly, Xavier | DT | Contract | $825,666 | $825,666 | $825,000 | $666 | |
| Dead Money: | |||||||
| Bredeson, Ben | OL | DeadMoney | $247,200 | $247,200 | $247,200 | ||
| Wade, Shaun | CB | DeadMoney | $238,173 | $238,173 | $238,173 | ||
| 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 | ||
| Total Dead Money: | $760,660 | ||||||
| Total Cap Allocation: | $182,841,681 | $182,841,681 | |||||
| RULE OF 51 CAP: | $365,683,362 | ||||||
| RFAs (2): | |||||||
| Alaka, Otaro | LB | RFA | |||||
| Mekari, Patrick | OL | RFA | |||||
| ERFAs (9): | |||||||
| Colon-Castillo, Tr. | OL | ERFA | |||||
| Crawford, Aaron | DT | ERFA | |||||
| Dorsey, Khalil | CB | ERFA | |||||
| Huntley, Tyler | QB | ERFA | |||||
| Moore, Nick | LS | ERFA | |||||
| Stone, Geno | S | ERFA | |||||
| Welch, Kristian | LB | ERFA | |||||
| Westry, Chris | DB | ERFA | |||||
| Williams, Ty'son | RB | ERFA | |||||
| UFAs (19): | |||||||
| Averett, Anthony | CB | UFA | |||||
| Board, Chris | LB | UFA | |||||
| Bozeman, Bradley | C | UFA | |||||
| Bynes, Josh | LB | UFA | |||||
| Campbell, Calais | DT | UFA | |||||
| Elliott, Leshon | S | UFA | |||||
| Ellis, Justin | DT | UFA | |||||
| Fort, LJ | LB | UFA | |||||
| Freeman, Davonta | RB | UFA | |||||
| Houston, Justin | OLB | UFA | |||||
| Levine, Anthony | DB | UFA | |||||
| McPhee, Pernell | OLB | UFA | |||||
| Murray, Latavius | RB | UFA | |||||
| Ogbuehi, Cedric | OT | UFA | |||||
| Ricard, Patrick | FB | UFA | |||||
| Smith, Jimmy | CB | UFA | |||||
| Tomlinson, Eric | TE | UFA | |||||
| Watkins, Sammy | WR | UFA | |||||
| Williams, Brandon | DT | UFA |
| Player | Position | Status | Rule of 51 Value | Cap Value | Base Salary | Prorations | Other |
|---|---|---|---|---|---|---|---|
| Jackson, Lamar | QB | Contract | $23,106,000 | $23,106,000 | $23,106,000 | ||
| 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 | $9,407,611 | $9,407,611 | $3,500,000 | $5,907,611 | |
| Villanueva, Al | OT | Contract | $9,250,000 | $9,250,000 | $4,000,000 | $3,250,000 | $2,000,000 |
| Young, Tavon | CB | Contract | $9,183,000 | $9,183,000 | $5,845,000 | $3,338,000 | |
| 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 | |
| Wolfe, Derek | DE | Contract | $3,800,000 | $3,800,000 | $2,000,000 | $1,800,000 | |
| Brown, Marquise | WR | Contract | $3,750,517 | $3,750,517 | $2,102,364 | $1,648,153 | |
| 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 |
| Koch, Sam | P | Contract | $3,150,000 | $3,150,000 | $2,100,000 | $1,050,000 | |
| Bateman, Rashod | WR | Contract | $2,863,503 | $2,863,503 | $1,232,701 | $1,630,802 | |
| Oweh, Odafe | DE | Contract | $2,577,816 | $2,577,816 | $1,175,563 | $1,402,253 | |
| 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 | |
| Boykin, Miles | WR | Contract | $1,179,232 | $1,179,232 | $965,000 | $214,232 | |
| Hill, Justice | RB | Contract | $1,150,414 | $1,150,414 | $965,000 | $185,414 | |
| Powers, Ben | G | Contract | $1,139,383 | $1,139,383 | $965,000 | $174,383 | |
| Harrison, Malik | LB | Contract | $1,186,573 | $1,186,573 | $978,500 | $208,073 | |
| Marshall, Iman | CB | Contract | $1,133,943 | $1,133,943 | $965,000 | $168,943 | |
| 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 | |
| Oliver, Josh | TE | Contract | $1,074,660 | $1,074,660 | $1,074,660 | ||
| Wallace, Tylan | WR | Contract | $996,339 | $996,339 | $825,000 | $171,339 | |
| Washington, Brod. | DT | Contract | $968,412 | $968,412 | $895,000 | $73,412 | |
| Proche, James | WR | Contract | $937,025 | $937,025 | $895,000 | $42,025 | |
| Hayes, Daelin | OLB | Contract | $898,304 | $898,304 | $825,000 | $73,304 | |
| Washignton, Ar'D | S | Contract | $830,000 | $830,000 | $825,000 | $5,000 | |
| Kelly, Xavier | DT | Contract | $825,666 | $825,666 | $825,000 | $666 | |
| Dead Money: | |||||||
| Bredeson, Ben | OL | DeadMoney | $247,200 | $247,200 | $247,200 | ||
| Wade, Shaun | CB | DeadMoney | $238,173 | $238,173 | $238,173 | ||
| 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 | ||
| Total Dead Money: | $760,660 | ||||||
| Total Cap Allocation: | $182,841,681 | $182,841,681 | |||||
| RULE OF 51 CAP: | $365,683,362 | ||||||
| RFAs (2): | |||||||
| Alaka, Otaro | LB | RFA | |||||
| Mekari, Patrick | OL | RFA | |||||
| ERFAs (9): | |||||||
| Colon-Castillo, Tr. | OL | ERFA | |||||
| Crawford, Aaron | DT | ERFA | |||||
| Dorsey, Khalil | CB | ERFA | |||||
| Huntley, Tyler | QB | ERFA | |||||
| Moore, Nick | LS | ERFA | |||||
| Stone, Geno | S | ERFA | |||||
| Welch, Kristian | LB | ERFA | |||||
| Westry, Chris | DB | ERFA | |||||
| Williams, Ty'son | RB | ERFA | |||||
| UFAs (19): | |||||||
| Averett, Anthony | CB | UFA | |||||
| Board, Chris | LB | UFA | |||||
| Bozeman, Bradley | C | UFA | |||||
| Bynes, Josh | LB | UFA | |||||
| Campbell, Calais | DT | UFA | |||||
| Elliott, Leshon | S | UFA | |||||
| Ellis, Justin | DT | UFA | |||||
| Fort, LJ | LB | UFA | |||||
| Freeman, Davonta | RB | UFA | |||||
| Houston, Justin | OLB | UFA | |||||
| Levine, Anthony | DB | UFA | |||||
| McPhee, Pernell | OLB | UFA | |||||
| Murray, Latavius | RB | UFA | |||||
| Ogbuehi, Cedric | OT | UFA | |||||
| Ricard, Patrick | FB | UFA | |||||
| Smith, Jimmy | CB | UFA | |||||
| Tomlinson, Eric | TE | UFA | |||||
| Watkins, Sammy | WR | UFA | |||||
| Williams, Brandon | DT | UFA |
