New: Be a GM College lets you run your NIL budget, fight the portal, and play the season. Try it. →
PlayerTonka Hemingway · IDL, Las Vegas Raiders, Model Score 80.8Be the Raiders GM

Tonka Hemingway

Las Vegas RaidersUNDERPAID
Pos IDL
Updated September 25, 2026
2026 Cap Hit
$1.2M
APY
$1.2M/yr
Total Guaranteed
$666K
Years on Deal
4
Signed
2025
Est. Value
$19.9M/yr
underpaid by $18.7M/yr

Estimate: 4 yrs, $80M total · range $16.1M to $30.6M a year · How it is built →

Comps6 deals
B.J. HillCIN · signed 2022
3 yr · $10.0M/yr
69
Javon KinlawWAS · signed 2025
3 yr · $15.0M/yr
64
Devonte WyattGB · signed 2026
4 yr · $18.3M/yr
63
Vita VeaTB · signed 2021
4 yr · $17.8M/yr
66
Davon HamiltonJAX · signed 2023
3 yr · $11.5M/yr
67
Harrison PhillipsNYJ · signed 2024
1 yr · $7.5M/yr
65

The score is how good each player rated at his position when he signed, out of 100.

YearCap HitBaseBonusDead $Cap Savings
2025$1.0M$840K$166K$0$1.0M
2026$1.2M$1.0M$166K$499K$672K
2027$1.3M$1.1M$166K$333K$954K
2028$1.4M$1.2M$166K$166K$1.2M

Cap Scenario What-if

Cap Savings
$0
Dead Money
$0

Release and Trade carry the same cap impact; a Post-June 1 designation spreads the dead money across two seasons.

Related Tools & Pages