Daniel Faalele
Career Earnings
$7,794,770
2022-2025 Rookie
| Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
|---|---|---|---|---|---|---|---|
| 2022 |
|
23 | $905,085 | 0.43% | $1,505,340 | $1,505,340 | $800,340 |
| 2022 |
|
23 | $905,085 | 0.43% | $1,505,340 | $3,010,680 | $800,340 |
| 2022 |
|
23 | $905,085 | 0.43% | $1,505,340 | $4,516,020 | $800,340 |
| 2023 |
|
24 | $1,070,085 | 0.48% | $870,000 | $5,386,020 | $600,255 |
| 2024 |
|
25 | $1,185,085 | 0.46% | $2,005,870 | $7,391,890 | $400,170 |
| 2025 |
|
26 | $3,613,645 | 1.29% | $3,413,560 | $10,805,450 | $207,645 |
| 2026 |
|
29 |
UFA |
| Year | Age | Base P5 Salary | Signing Proration | Workout Bonus | Cap Hit | Cap % League | Dead Cap | ||
|---|---|---|---|---|---|---|---|---|---|
| 2022 |
|
23 | $705,000 | $200,085 | - | $905,085 | 0.43% | $800,340 | |
| 2022 |
|
23 | $705,000 | $200,085 | - | $905,085 | 0.43% | $800,340 | |
| 2022 |
|
23 | $705,000 | $200,085 | - | $905,085 | 0.43% | $800,340 | |
| 2023 |
|
24 | $870,000 | $200,085 | - | $1,070,085 | 0.48% | $600,255 | |
| 2024 |
|
25 | $985,000 | $200,085 | - | $1,185,085 | 0.46% | $400,170 | |
| 2025 |
|
26 | $3,406,000 | $200,085 | $7,560 | $3,613,645 | 1.29% | $207,645 | |
| 2026 |
|
29 |
UFA |
| Year | Age | Base P5 Salary | Signing Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
|---|---|---|---|---|---|---|---|---|
| 2022 |
|
23 | $705,000 | $800,340 | - | $1,505,340 | $1,505,340 | $7,794,770 |
| 2022 |
|
23 | $705,000 | $800,340 | - | $1,505,340 | $3,010,680 | $7,794,770 |
| 2022 |
|
23 | $705,000 | $800,340 | - | $1,505,340 | $4,516,020 | $7,794,770 |
| 2023 |
|
24 | $870,000 | - | - | $870,000 | $5,386,020 | $6,289,430 |
| 2024 |
|
25 | $985,000 | - | - | $2,005,870 | $7,391,890 | $5,419,430 |
| 2025 |
|
26 | $3,406,000 | - | $7,560 | $3,413,560 | $10,805,450 | $3,413,560 |
- 2025 Proven Performance Escalator available (1st tier)
Seasons
4 Years
Career Earnings thru 2026
$10,805,450
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2022 | 23 |
|
Active
Active
Active
|
$1,505,340 $1,505,340 $1,505,340 |
$1,505,340 $3,010,680 $4,516,020 |
|
| 2023 | 24 |
|
Active
|
$870,000 |
$5,386,020 |
|
| 2024 | 25 |
|
Active
|
$2,005,870 |
$7,391,890 |
|
| 2025 | 26 |
|
Active
|
$3,413,560 |
$10,805,450 |
|
| Total |
$10,805,450 |
$10,805,450 |
||||
| Total |
$10,805,450 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$7,376,000 | $2,401,020 | - | - | $7,560 | $1,020,870 | $10,805,450 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 |
|
23 |
$705,000 $705,000 $705,000
|
$800,340 $800,340 $800,340 |
$1,505,340 $1,505,340 $1,505,340 |
$1,505,340 $3,010,680 $4,516,020 |
|||||
| 2023 |
|
24 |
$870,000
|
$870,000 |
$5,386,020 |
||||||
| 2024 |
|
25 |
$985,000
|
$1,020,870 |
$2,005,870 |
$7,391,890 |
|||||
| 2025 |
|
26 |
$3,406,000
|
$7,560 |
$3,413,560 |
$10,805,450 |
|||||
| Total |
$7,376,000 |
$2,401,020 |
$7,560 |
$1,020,870 |
$10,805,450 |
$10,805,450 |
|||||
| Total |
$7,376,000 |
$2,401,020 |
$7,560 |
$1,020,870 |
$10,805,450 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$7,376,000 | $2,401,020 | - | - | $7,560 | $1,020,870 | $10,805,450 |
| Year | Team | GP | GS | Snaps | Snaps% |
|---|---|---|---|---|---|
| 2025 | BAL | 17 | 17 | 1,011 | 99.70 |
| 2024 | BAL | 17 | 17 | 1,107 | 99.73 |
| 2023 | BAL | 16 | 0 | 186 | 16.53 |
| 2022 | BAL | 16 | 1 | 170 | 15.54 |
Calculated Market Value
Market Value
- 2 years, $21,047,644
- Avg. Salary: $10,523,822
- NFL Rank: 251
- G Rank: 20
Current Contract
- Free Agent: 2026
- Avg. Salary: $1,115,085
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Daniel Faalele to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Jon Runyan | 3 | $30,000,000 | $10,000,000 | 26 |
| Cesar Ruiz | 4 | $44,000,000 | $11,000,000 | 24 |
| Mekhi Becton | 2 | $20,000,000 | $10,000,000 | 25 |
| Ezra Cleveland | 3 | $24,000,000 | $8,000,000 | 25 |
| Averages | 3 | $29,500,000 | $9,750,000 | 25.0 |
Base Calculated Value
After adjusting the above contracts as if signed at Faalele's current age (26), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 2 | $19,555,556 | $9,777,778 |
Statistical Comparisons
Now we'll compare our variables and Faalele 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 |
|---|---|---|---|---|---|
|
Jon Runyan
2022-2023
|
100.00 | 90.37 | 0.71 | 0.15 | 58.90 |
|
Cesar Ruiz
2021-2022
|
91.18 | 91.38 | 1.06 | 0.26 | 57.25 |
|
Mekhi Becton
2023-2024
|
91.18 | 83.96 | 1.61 | 0.48 | 64.20 |
|
Ezra Cleveland
2022-2023
|
94.12 | 80.65 | 1.63 | 0.27 | 66.50 |
| Average | 94.12 | 86.59 | 1.25 | 0.29 | 61.71 |
|
Daniel Faalele
2024-2025
|
100.00 | 99.72 | 1.50 | 0.15 | 58.85 |
| Pct Change | 6.25 | 15.16 | -20.00 | 48.28 | -4.63 |
| Median Prime % Change | 6.25% | ||||
| Average Prime % Change | 9.01% | ||||
Calculated Market Value: Daniel Faalele
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 |
|---|---|
| 2 years, $21,047,644 | $10,523,822 |
