Isaac Seumalo
Career Earnings
$44,847,164
2023-2025 Free Agent
| Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
|---|---|---|---|---|---|---|---|
| 2023 |
|
30 | $3,616,666 | 1.61% | $8,250,000 | $8,250,000 | $8,250,000 |
| 2024 |
|
31 | $10,191,666 | 3.99% | $7,875,000 | $16,125,000 | $4,633,334 |
| 2025 |
|
32 | $10,197,968 | 3.65% | $7,881,300 | $24,006,300 | $3,322,968 |
| 2026 |
|
33 |
UFA |
| Year | Age | Base P5 Salary | Signing Proration | Roster Bonus | Workout Bonus | Cap Hit | Cap % League | Dead Cap | ||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
30 | $1,300,000 | $2,316,667 | - | - | $3,616,666 | 1.61% | $8,250,000 | |
| 2024 |
|
31 | $7,875,000 | $2,316,667 | - | - | $10,191,666 | 3.99% | $4,633,334 | |
| 2025 |
|
32 | $6,875,000 | $2,316,668 | $1,000,000 | $6,300 | $10,197,968 | 3.65% | $3,322,968 | |
| 2026 |
|
33 |
UFA |
| Year | Age | Base P5 Salary | Signing Bonus | Roster Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
30 | $1,300,000 | $6,950,000 | - | - | $8,250,000 | $8,250,000 | $24,006,300 |
| 2024 |
|
31 | $7,875,000 | - | - | - | $7,875,000 | $16,125,000 | $15,756,300 |
| 2025 |
|
32 | $6,875,000 | - | $1,000,000 | $6,300 | $7,881,300 | $24,006,300 | $7,881,300 |
- 2025 Roster Bonus: $1M (3rd league day of 2025)
2019-2022 Rookie Extension
2016-2019 Rookie
Seasons
10 Years
Career Earnings thru 2026
$55,246,164
Earnings w/ Different Teams
2 teams
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2016 | 23 |
|
Active
|
$1,213,864 |
$1,213,864 |
|
| 2017 | 24 |
|
Active
|
$574,000 |
$1,787,864 |
Champion |
| 2018 | 25 |
|
Active
|
$664,000 |
$2,451,864 |
|
| 2019 | 26 |
|
Active
Active
|
$4,749,000 $4,749,000 |
$7,200,864 $11,949,864 |
|
| 2020 | 27 |
|
Active
|
$3,990,000 |
$15,939,864 |
|
| 2021 | 28 |
|
Injured
|
$4,000,000 |
$19,939,864 |
|
| 2022 | 29 |
|
Active
Active
|
$5,650,000 $5,650,000 |
$25,589,864 $31,239,864 |
|
| 2023 | 30 |
|
Active
|
$8,250,000 |
$39,489,864 |
|
| 2024 | 31 |
|
Active
|
$7,875,000 |
$47,364,864 |
|
| 2025 | 32 |
|
Active
|
$7,881,300 |
$55,246,164 |
|
| Total |
$55,246,164 |
$55,246,164 |
||||
| Total |
$55,246,164 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 7 |
|
$7,156,000 | $8,763,864 | - | $14,520,000 | - | - | $31,239,864 |
| 3 |
|
$16,050,000 | $6,950,000 | $1,000,000 | - | $6,300 | - | $24,006,300 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016 |
|
23 |
$450,000
|
$763,864 |
$1,213,864 |
$1,213,864 |
|||||
| 2017 |
|
24 |
$574,000
|
$574,000 |
$1,787,864 |
||||||
| 2018 |
|
25 |
$664,000
|
$664,000 |
$2,451,864 |
||||||
| 2019 |
|
26 |
$749,000 $749,000
|
$4,000,000 $4,000,000 |
$4,749,000 $4,749,000 |
$7,200,864 $11,949,864 |
|||||
| 2020 |
|
27 |
$910,000
|
$2,280,000 |
$800,000 |
$3,990,000 |
$15,939,864 |
||||
| 2021 |
|
28 |
$990,000
|
$3,010,000 |
$4,000,000 |
$19,939,864 |
|||||
| 2022 |
|
29 |
$1,035,000 $1,035,000
|
$4,615,000 $4,615,000 |
$5,650,000 $5,650,000 |
$25,589,864 $31,239,864 |
|||||
| 2023 |
|
30 |
$1,300,000
|
$6,950,000 |
$8,250,000 |
$39,489,864 |
|||||
| 2024 |
|
31 |
$7,875,000
|
$7,875,000 |
$47,364,864 |
||||||
| 2025 |
|
32 |
$6,875,000
|
$1,000,000 |
$6,300 |
$7,881,300 |
$55,246,164 |
||||
| Total |
$23,206,000 |
$15,713,864 |
$14,520,000 |
$1,000,000 |
$800,000 |
$6,300 |
$55,246,164 |
$55,246,164 |
|||
| Total |
$23,206,000 |
$15,713,864 |
$14,520,000 |
$1,000,000 |
$800,000 |
$6,300 |
$55,246,164 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 7 |
|
$7,156,000 | $8,763,864 | - | $14,520,000 | - | - | $31,239,864 |
| 3 |
|
$16,050,000 | $6,950,000 | $1,000,000 | - | $6,300 | - | $24,006,300 |
Injuries
| Year | Weeks | Reason | |
|---|---|---|---|
| 2021 |
|
4 - 18 | Foot |
| 2020 |
|
3 - 10 | Knee |
-
Mar 19, 2023
Signed a 3 year $24 million contract with Pittsburgh (PIT)
-
Sep 13, 2022
Converted $4.615M of 2022 base salary into signing bonus, adding 1 void year, clearing $3.69M of cap with Philadelphia (PHI)
-
Mar 10, 2021
Converted $3.01 million of 2021 salary into bonus, clearing $2.408 million of cap space with Philadelphia (PHI)
-
Jan 11, 2020
Converted $2.28M of 2020 salary into bonus, clearing $1.824M of cap with Philadelphia (PHI)
-
Mar 04, 2019
Signed a 3 year $15.9M contract extension with Philadelphia (PHI)
-
May 06, 2016
Signed a 4 year $3.2 million contract with Philadelphia (PHI)
-
Apr 29, 2016
Drafted by Philadelphia (PHI): Round 3 (#79 overall)
| Year | Team | GP | GS | Snaps | Snaps% |
|---|---|---|---|---|---|
| 2025 | PIT | 14 | 14 | 769 | 74.59 |
| 2024 | PIT | 13 | 13 | 829 | 73.62 |
| 2023 | PIT | 17 | 16 | 1,040 | 97.29 |
| 2022 | PHI | 17 | 17 | 1,137 | 96.60 |
| 2021 | PHI | 3 | 3 | 168 | 15.00 |
| 2020 | PHI | 9 | 8 | 587 | 52.04 |
| 2019 | PHI | 16 | 16 | 1,182 | 99.80 |
| 2018 | PHI | 13 | 9 | 548 | 50.20 |
| 2017 | PHI | 14 | 2 | 297 | 26.30 |
| 2016 | PHI | 9 | 4 | 335 | 29.60 |
Calculated Market Value
Market Value
- 3 years, $28,818,900
- Avg. Salary: $9,606,300
- NFL Rank: 271
- G Rank: 21
Current Contract
- Free Agent: 2026
- Avg. Salary: $8,000,000
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Isaac Seumalo to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Kevin Zeitler | 1 | $9,000,000 | $9,000,000 | 35 |
| Graham Glasgow | 3 | $20,000,000 | $6,666,667 | 31 |
| Joel Bitonio | 1 | $15,000,000 | $15,000,000 | 33 |
| Joe Thuney | 2 | $35,000,000 | $17,500,000 | 32 |
| Averages | 2 | $19,750,000 | $12,041,667 | 32.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Seumalo's current age (32), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 3 | $32,214,285 | $10,738,095 |
Statistical Comparisons
Now we'll compare our variables and Seumalo statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Snaps %, QB Hurries Allowed/Gm, QB Sacks Allowed/Gm, Rating
| Player | GP% | Snaps % | QB Hurries Allowed/Gm | QB Sacks Allowed/Gm | Rating |
|---|---|---|---|---|---|
|
Kevin Zeitler
2023-2024
|
88.24 | 86.59 | 0.81 | 0.23 | 78.05 |
|
Graham Glasgow
2022-2023
|
100.00 | 85.95 | 1.39 | 0.23 | 67.20 |
|
Joel Bitonio
2023-2024
|
94.12 | 92.07 | 1.59 | 0.16 | 65.95 |
|
Joe Thuney
2023-2024
|
97.06 | 97.07 | 1.29 | 0.06 | 77.25 |
| Average | 94.86 | 90.42 | 1.27 | 0.17 | 72.11 |
|
Isaac Seumalo
2024-2025
|
79.41 | 74.01 | 1.26 | 0.19 | 71.25 |
| Pct Change | -16.29 | -18.15 | 0.79 | -11.76 | -1.19 |
| Median Prime % Change | -11.76% | ||||
| Average Prime % Change | -9.32% | ||||
Calculated Market Value: Isaac Seumalo
After applying our Prime % figures into our base calculated value, we're given two values. The average of these values becomes our current calculated market value.
| Terms | Avg. Salary |
|---|---|
| 3 years, $28,818,900 | $9,606,300 |
