Isaac Seumalo
Left Guard
Age: 28
Free Agency: 2023 (Void)
Accrued Seasons: 5
- Height: 6-4
- Weight: 303
- College: Oregon State
- Entry: 2016 Draft, Round 3, #79 overall (Eagles)
- 2021 Salary Cap Charge: $3,008,000 (1.46% of cap)
- 2021 Cash Payout: $4,000,000 (2.33% of spending)
- 2021 Cash to Cap Ratio: 1.33
- Contract Value: $17,550,000 ($5,850,000 APY)
- Fully Guaranteed Money: $7,849,000
- Contract Ranking: 11/84 at LG
Current Contract
(Extension, signed 2019)
(📝: indicates contract trigger occuring during that year)| Year | Age | Base Salary | Prorated Bonus | Guaranteed Salary | Cap Number | Cap % | Dead Money & Cap Savings | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 26 | $749,000 | $990,966 | $749,000 | $1,739,966 | 0.9% | |||||
| 2020
April 2: Option for 2022-2024 due
| 27 | $910,000 | $1,416,000 | $820,000 | $2,326,000 | 1.0% | |||||
| 2021
March 20: $4 million base salary converts from injury only to full guarantee (skill/cap/injury)
| 28 | $990,000 | $2,018,000 | $0 | $3,008,000 | 1.5% | |||||
| 2022 | 29 | $5,650,000 | $2,018,000 | $0 | $7,668,000 | 3.8% | |||||
| 2023 | 30 | Void | $2,018,000 | Void | $3,838,000 | 1.7% | |||||
| 2024 | 31 | Void | $1,218,000 | Void | $0 | 0.0% | |||||
| 2025 | 32 | Void | $602,000 | Void | $0 | -- | |||||
| Total | $8,299,000 | $10,280,966 | $1,569,000 | $18,579,966 | |||||||
Contract Notes
Isaac Seumalo signed a 3 year extension with the Philadelphia Eagles on March 5, 2019. The contract has an additional 2 voidable years. Value on the 3 year extension is $17,627,000 with $12.6 million in total guarantees. Seumalo receives a $4 million signing bonus and guaranteed salaries in 2019 and 2020. The contract includes an $800,000 option bonus in 2020 for the 2022-2024 years of the contract. 2023 & 2024 option years automatically void if Seumalo is on the roster on the 23rd day prior to the start of the 2023 league year.
Seumalo converted $2.24 million of 2020 salary into a bonus lowering his cap number by $1.824 million and increasing all future years by $456,000.
Cash Flows
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Cash Due | $4,000,000 | $3,990,000 | $4,000,000 | $5,650,000 |
| Running Cash | $3,910,000 | $7,900,000 | $11,900,000 | $17,550,000 |
Career Earnings: $14,200,864
Career APY: $2,840,173
Contract History
| Team | Contract Type | Status | Year Signed | Yrs | Total | APY | Guarantees | Amount Earned | % Earned | Effective APY |
|---|---|---|---|---|---|---|---|---|---|---|
| Eagles | Drafted | Renegotiated | 2016 | 4 | $3,200,864 | $800,216 | $763,864 | $2,451,864 | 76.6% | $817,288 |
| Eagles | Extension | Active | 2019 | 3 | $17,550,000 | $5,850,000 | $7,849,000 | $11,749,000 | 66.9% | $5,874,500 |
Earnings By Team
| Team | Yrs | Salary | APY | Paid on Cap | % Paid on Cap | Paid as Dead Money | % Paid as Dead Money |
|---|---|---|---|---|---|---|---|
| Eagles | 5 | $14,200,864 | $2,840,173 | $6,326,864 | 0.0% | $0 | 0.0% |
Season History
| Year | Team | Base Salary | Prorated Bonus | Guaranteed Salary | Cap Number | Cap % | Cash Paid | ||
|---|---|---|---|---|---|---|---|---|---|
| 2016 | Eagles | $450,000 | $190,966 | $0 | $640,966 | 0.4% | $1,213,864 | ||
| 2017 | Eagles | $574,000 | $190,966 | $0 | $764,966 | 0.4% | $574,000 | ||
| 2018 | Eagles | $664,000 | $190,966 | $0 | $854,966 | 0.5% | $664,000 | ||
| 2019 | Eagles | $749,000 | $990,966 | $749,000 | $1,739,966 | 0.9% | $4,749,000 | ||
| 2020 | Eagles | $910,000 | $1,416,000 | $820,000 | $2,326,000 | 1.0% | $3,990,000 | ||
| 2021 | Eagles | $990,000 | $2,018,000 | $0 | $3,008,000 | 1.5% | $4,000,000 | ||
| 2022 | Eagles | $5,650,000 | $2,018,000 | $0 | $7,668,000 | 3.8% | $5,650,000 | ||
| 2023 | Eagles | $0 | $2,018,000 | $0 | $3,838,000 | 1.7% | $0 | ||
| 2024 | Eagles | $0 | $1,218,000 | $0 | $0 | 0.0% | $0 | ||
| 2025 | Eagles | $0 | $602,000 | $0 | $0 | -- | $0 | ||
| Total | $9,987,000 | $10,853,864 | $1,569,000 | $20,840,864 | $20,840,864 | ||||
Statistics
| Year | Games Played | Games Missed | Snaps | ||
|---|---|---|---|---|---|
| Injured | Healthy | Offense | Special | ||
| 2016 | 9 | 1 | 6 | 29.6% | 8.7% |
| 2017 | 14 | 0 | 2 | 25.1% | 14.8% |
| 2018 | 13 | 3 | 0 | 50.2% | 10.8% |
| 2019 | 16 | 0 | 0 | 99.8% | 14.1% |
| 2020 | 9 | 0 | 0 | 52.0% | 6.1% |
Valuation Diamond
The diamond is a scatterplot graph that visualizes the relation of the player's APY (in green) and performance (in blue, as measured by OTC's Valuations) to the rest of the league at his position. To understand how to read the diamond, read this explainer.
| OTC Valuation | APY | |
|---|---|---|
| Regular | $1,586,000 | $5,850,000 |
| Injury Adjusted | $1,586,000 | $5,850,000 |
Weekly Valuation Trends
The chart below illustrates the trend of the player's weekly OTC Valuations (in blue) from the most recent season, using APY (in green) and, if applicable, cash that is due to the player in the next season (in red) as benchmarks. Weeks not plotted indicate that the player was inactive or on a bye.
To see interactive and more in-depth use of OTC Valuation data, subscribe to OTC Premium.