Salary Cap Status 2025

Away we go. Figures courtesy of Over The Cap.

Available space at start: $82.0M

Moves reflected on OTC:
Trade for Deebo Samuel ($17.5M)
Release Jonathan Allen $16.4M
Resign Zach Ertz ($6.25M)
Resign Zane Gonzalez ($1.2M)
Tender Chris Rodriguez ($1.0M)

Current available space per OTC: $72.4M

Other moves reported:
Resign Bobby Wagner ($8M)
Resign Tress Way ($2.8M)
Trade for Laremy Tunsil ($21.3M)
Resign John Bates ($2.5M) estimate
Sign Javon Kinlaw ($7M) estimate
Net Impact of Rule of 51: $2.4M

Current available space: $33.3M

thanks S10 always hopeful

Nice update! Thanks

Allen's salary all guaranteed? 😐 I'm guessing, but I'd expect Deebo's deal to be re-worked post draft once they have a better picture of the roster and how he's likely to perform.

I'd say Garrett would be a great pick up, but he'd chew up a lot of that and/or into the next few years. Hendrickson's deal would probably be easier to swallow?

Allen's salary all guaranteed? 😐 I'm guessing, but I'd expect Deebo's deal to be re-worked post draft once they have a better picture of the roster and how he's likely to perform.

I'd say Garrett would be a great pick up, but he'd chew up a lot of that and/or into the next few years. Hendrickson's deal would probably be easier to swallow?

When you see a move listed as having positive numbers, it means it's adding/creating more cap space. Allen's $16.4M figure presented above means cutting him created $16.4M in cap space.

Negative numbers, presented with brackets around them, indicate the move cost the Ders that much in cap space.

OP updated for the resignings of P Tress Way for one year $2.8M and TE John Bates for three years, terms unknown so I've provided my wild ass guess of cap cost at $2.5M. I'll update once we know terms.

new wrinkle in insured contracts... was allen's contract insured? if so, there's a cap rebate for the time he missed. (cleveland insured DW's contract, so they're getting space back from the time he missed. I wonder if he magically breaks an acl in preseason...)

When you see a move listed as having positive numbers, it means it's adding/creating more cap space. Allen's $16.4M figure presented above means cutting him created $16.4M in cap space.

Negative numbers, presented with brackets around them, indicate the move cost the Ders that much in cap space.

👍

Makes sense now.

OP updated for the acquisition of Javon Kinlaw where I wild ass guessed at the cap hit and called it $7M. And the acquisition of Laremy Tunsil (!), whose contract will carry $21.3M on the Ders books for 2025 and 2026.

More cap space could be freed if he's extended.

OP updated for the acquisition of Javon Kinlaw where I wild ass guessed at the cap hit and called it $7M. And the acquisition of Laremy Tunsil (!), whose contract will carry $21.3M on the Ders books for 2025 and 2026.

More cap space could be freed if he's extended.

I'm seeing Kinlaw's deal reported as 3Y/45M with 30M guaranteed. Ugh ... your estimate seemed much more reasonable. I guess that the team sees something that I don't in his resume.