[Schneed10]

Information courtesy of OverTheCap.com except where otherwise noted.
Last Updated January 17, 2021

Cap Liabilities (Including Dead Money): $154.9M
Expected Team Cap: $198.4M
Estimated Current Team Cap Space: $43.5M

Expected Changes to Roster As Currently Constructed:
Alex Smith Release or Retirement: $14.7M
Estimated Team Cap Space Following Expected Changes: $58.2M

Cap Space Required to Retain Certain Free Agents (My Estimates):
Resign G Brandon Scherff: ($10M)
Resign CB Ronald Darby: ($7M)
Resign K Dustin Hopkins: ($3M)
Resign LS Nick Sundberg: ($1M)
2nd Round Tender QB Taylor Heinicke: ($3.4M)
Exclusive Rights Free Agent Tender QB Kyle Allen: ($850K)
Impact of Bumping 6 out of the Top 51: $3.6M
Expected Team Cap Space Following Retention of Free Agents: $36.6M

Assumed Free Agents Departing:
DE Ryan Kerrigan
LB Thomas Davis (Retirement)
LB Kevin Pierre-Louis
LB Reuben Foster
RT David Sharpe
DE Ryan Anderson
RB Lamar Miller
LB Mychal Kendricks
CB Fabian Moreau
LB Jared Norris
WR Robert Foster
WR Cam Sims
TE Jeremy Sprinkle
LB Shaun Dion Hamilton (Waived)
CB Danny Johnson