Jake Elliott

2024-2028 Extension (CURRENT)

Year	Age	Status	Cap HitAnnual	Cap % League Cap	Cash Annual	Cash Cumulative	Dead Cap Annual
2024	29		$4,570,000	1.79%	$6,750,000	$6,750,000	$15,219,000
2025	30		$4,230,000	1.55%	$3,000,000	$9,750,000	$10,649,000
POTENTIAL OUT: 2026, 2 YR, $9,750,000; $5,113,000 DEAD CAP
2026	31		$4,893,000	1.67%	$6,000,000	$15,750,000	$5,113,000
2027	32		$5,316,000	1.70%	$6,000,000	$21,750,000	$2,839,000
2028	33		$5,650,000	1.69%	$6,000,000	$27,750,000	$1,108,000
2029	34	Void UFA	$3,102,000	0.87%	-	-	-
2030		Void	$2,763,000	0.72%	-	-	-
2031		Void	$1,833,000	0.45%	-	-	-
2032		Void	$912,000	-	-	-	-

Year	Age	Status	Base P5 Salary	Signing Proration	Restructure Proration	Roster Bonus	Option Proration	Cap Hit	Cap % League Cap	Dead Cap
2024	29		$1,210,000	$1,108,000	$1,478,000	-	$774,000	$4,570,000	1.79%	$15,219,000	2024 Release/Trade PRE-6/1 RELEASE 2024 Dead Cap: $15,219,000 2024 Savings: $-10,649,000 PRE-6/1 TRADE 2024 Dead Cap: $11,059,000 2024 Savings: $-6,489,000 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: $7,520,000 2025 Dead Cap: $7,699,000 2024 Savings: $-2,950,000 POST-6/1 TRADE 2024 Dead Cap: $3,360,000 2025 Dead Cap: $7,699,000 2024 Savings: $1,210,000 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.
2025	30		$1,255,000	$1,108,000	$1,478,000	$50,000	$339,000	$4,230,000	1.55%	$10,649,000	2025 Release/Trade PRE-6/1 RELEASE 2025 Dead Cap: $10,649,000 2025 Savings: $-6,419,000 PRE-6/1 TRADE 2025 Dead Cap: $7,699,000 2025 Savings: $-3,469,000 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: $5,536,000 2026 Dead Cap: $5,113,000 2025 Savings: $-1,306,000 POST-6/1 TRADE 2025 Dead Cap: $2,586,000 2026 Dead Cap: $5,113,000 2025 Savings: $1,644,000 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: 2026, 2 YR, $9,750,000; $5,113,000 DEAD CAP
2026	31		$1,300,000	$1,108,000	$1,166,000	$50,000	$1,269,000	$4,893,000	1.67%	$5,113,000	2026 Release/Trade PRE-6/1 RELEASE 2026 Dead Cap: $5,113,000 2026 Savings: $-220,000 PRE-6/1 TRADE 2026 Dead Cap: $5,113,000 2026 Savings: $-220,000 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: $2,274,000 2027 Dead Cap: $2,839,000 2026 Savings: $2,619,000 POST-6/1 TRADE 2026 Dead Cap: $2,274,000 2027 Dead Cap: $2,839,000 2026 Savings: $2,619,000 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	32		$1,345,000	$1,108,000	$623,000	$50,000	$2,190,000	$5,316,000	1.70%	$2,839,000	2027 Release/Trade PRE-6/1 RELEASE 2027 Dead Cap: $2,839,000 2027 Savings: $2,477,000 PRE-6/1 TRADE 2027 Dead Cap: $2,839,000 2027 Savings: $2,477,000 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: $1,731,000 2028 Dead Cap: $1,108,000 2027 Savings: $3,585,000 POST-6/1 TRADE 2027 Dead Cap: $1,731,000 2028 Dead Cap: $1,108,000 2027 Savings: $3,585,000 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	33		$1,390,000	$1,108,000	-	$50,000	$3,102,000	$5,650,000	1.69%	$1,108,000	2028 Release/Trade PRE-6/1 RELEASE 2028 Dead Cap: $1,108,000 2028 Savings: $4,542,000 PRE-6/1 TRADE 2028 Dead Cap: $1,108,000 2028 Savings: $4,542,000 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: $1,108,000 2029 Dead Cap: $0 2028 Savings: $4,542,000 POST-6/1 TRADE 2028 Dead Cap: $1,108,000 2029 Dead Cap: $0 2028 Savings: $4,542,000 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	34	Void UFA	-	-	-	-	$3,102,000	$3,102,000	0.87%	-	2029 Release/Trade PRE-6/1 RELEASE 2029 Dead Cap: $0 2029 Savings: $3,102,000 PRE-6/1 TRADE 2029 Dead Cap: $0 2029 Savings: $3,102,000 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: $3,102,000 POST-6/1 TRADE 2029 Dead Cap: $0 2030 Dead Cap: $0 2029 Savings: $3,102,000 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.
2030		Void	-	-	-	-	$2,763,000	$2,763,000	0.72%	-	2030 Release/Trade PRE-6/1 RELEASE 2030 Dead Cap: $0 2030 Savings: $2,763,000 PRE-6/1 TRADE 2030 Dead Cap: $0 2030 Savings: $2,763,000 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 2030 Dead Cap: $0 2031 Dead Cap: $0 2030 Savings: $2,763,000 POST-6/1 TRADE 2030 Dead Cap: $0 2031 Dead Cap: $0 2030 Savings: $2,763,000 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.
2031		Void	-	-	-	-	$1,833,000	$1,833,000	0.45%	-	2031 Release/Trade PRE-6/1 RELEASE 2031 Dead Cap: $0 2031 Savings: $1,833,000 PRE-6/1 TRADE 2031 Dead Cap: $0 2031 Savings: $1,833,000 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 2031 Dead Cap: $0 2032 Dead Cap: $0 2031 Savings: $1,833,000 POST-6/1 TRADE 2031 Dead Cap: $0 2032 Dead Cap: $0 2031 Savings: $1,833,000 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.
2032		Void	-	-	-	-	$912,000	$912,000	-	-	2032 Release/Trade PRE-6/1 RELEASE 2032 Dead Cap: $0 2032 Savings: $912,000 PRE-6/1 TRADE 2032 Dead Cap: $0 2032 Savings: $912,000 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 2032 Dead Cap: $0 2033 Dead Cap: $0 2032 Savings: $912,000 POST-6/1 TRADE 2032 Dead Cap: $0 2033 Dead Cap: $0 2032 Savings: $912,000 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	Roster Bonus	Option Bonus	Cash Total	Cash Cumulative	AYC Cumulative	AYC Remaining
2024	29		$1,210,000	$5,540,000	-	-	$6,750,000	$6,750,000	$6,750,000	$5,550,000
2025	30		$1,255,000	-	$50,000	$1,695,000	$3,000,000	$9,750,000	$4,875,000	$5,250,000
2026	31		$1,300,000	-	$50,000	$4,650,000	$6,000,000	$15,750,000	$5,250,000	$6,000,000
2027	32		$1,345,000	-	$50,000	$4,605,000	$6,000,000	$21,750,000	$5,437,500	$6,000,000
2028	33		$1,390,000	-	$50,000	$4,560,000	$6,000,000	$27,750,000	$5,550,000	$6,000,000
2029	34	Void	-	-	-	-	-	-	-	-
2030	35	Void	-	-	-	-	-	-	-	-
2031	36	Void	-	-	-	-	-	-	-	-
2032	37	Void	-	-	-	-	-	-	-	-

Contract Notes

$9.7M guaranteed (signing bonus + 2024 salary + 2025 salary + 2025 option bonus)
2025 Option Bonus: $1.695M
2026 Option Bonus: $4.65M
2027 Option Bonus: $4.605M
2028 Option Bonus: $4.65M

Source: NFL contract specifics generally collected from verified reports.

Earnings Per Year

Year	Age	Status	Cash Total	Cash Cumulative	Awards
2017	22	Retained Retained Active	$277,201 $7,200 $465,000	$277,201 $284,401 $749,401	Champion
2018	23	Active	$555,000	$1,304,401
2019	24	Active	$645,000	$1,949,401
2020	25	Active	$5,725,000	$7,674,401
2021	26	Active	$2,550,000	$10,224,401
2022	27	Active	$4,000,000	$14,224,401
2023	28	Active	$4,245,000	$18,469,401	All NFL (2nd)
Total			$18,469,401	$18,469,401
2024	29	Active	$6,750,000
2025	30	Active	$3,000,000
2026	31	Active	$6,000,000
2027	32	Active	$6,000,000
2028	33	Active	$6,000,000
Total			$46,219,401

Year	Age	Base	Signing	Roster	Restructure	Option	Workout	Cash Total	Cash Cumulative
2017	22	$7,200 $465,000	$277,201					$277,201 $7,200 $465,000	$277,201 $284,401 $749,401
2018	23	$555,000						$555,000	$1,304,401
2019	24	$645,000						$645,000	$1,949,401
2020	25	$825,000			$980,000	$3,870,000	$50,000	$5,725,000	$7,674,401
2021	26	$990,000		$1,560,000				$2,550,000	$10,224,401
2022	27	$1,035,000		$2,715,000	$200,000		$50,000	$4,000,000	$14,224,401
2023	28	$1,080,000		$3,115,000			$50,000	$4,245,000	$18,469,401
Total		$5,602,200	$277,201	$7,390,000	$1,180,000	$3,870,000	$150,000	$18,469,401	$18,469,401
2024	29	$1,210,000	$5,540,000					$6,750,000
2025	30	$1,255,000			$50,000	$1,695,000		$3,000,000
2026	31	$1,300,000			$50,000	$4,650,000		$6,000,000
2027	32	$1,345,000			$50,000	$4,605,000		$6,000,000
2028	33	$1,390,000			$50,000	$4,560,000		$6,000,000
Total		$12,102,200	$5,817,201	$7,390,000	$1,380,000	$19,380,000	$150,000	$46,219,401

Earnings Per Team

Years	Team	Base	Signing	Roster	Restructure	Option	Incentives	Cash Cumulative
1		$7,200	$277,201	-	-	-	-	$284,401
7		$5,595,000	-	$1,180,000	$7,390,000	$150,000	-	$18,185,000

Cap Hit

$4,570,000 / 453rd

Cash Total

$6,750,000 / 333rd

Contract Value

$24,000,000 / 261st

Contract Average

$6,000,000 / 396th

AAV% of Cap

2.35% / 422nd

Signing Bonus

$5,540,000 / 388th

2-Year Cash

$9,750,000 / 434th

3-Year Cash

$15,750,000 / 352nd

Total Guaranteed

$9,700,000 / 423rd

Guaranteed at Signing

$9,700,000 / 402nd

Mar 13, 2024 Signed a 4 year $24 million contract extension with Philadelphia (PHI)
Mar 10, 2023 Converted $2.915M of 2023 salary plus a $200,000 roster bonus into signing bonus, adding an additional void year, clearing $2.492M of cap with Philadelphia (PHI)
Sep 08, 2022 Converted $2.715 million of 2022 base salary into signing bonus, adding one void year, clearing $2.172M of cap with Philadelphia (PHI)
Nov 27, 2019 Signed a 5 year $19.3 million contract extension with Philadelphia (PHI)
Feb 22, 2019 Signed a 1 year $645,000 contract with Philadelphia (PHI)
Sep 12, 2017 Signed to the active roster by Philadelphia (PHI)
Sep 02, 2017 Waived by Cincinnati (CIN)
May 15, 2017 Signed a 4 year $2.67 million contract with Cincinnati (CIN)
Apr 29, 2017 Drafted by Cincinnati (CIN): Round 5 (#153 overall)