Updated Nov 12, 2025 19:43 UTC

NIL Pool

Total Cap $8,500,000
Committed $3,078,520
Projected $6,229,426
Available $5,421,480

House Profit

Total Pool $2,250,000
Committed $633,369
Projected $773,281
Available $1,616,631

Planning Guidelines

NIL Capacity $8,500,000
NIL Committed $3,078,520
NIL Available $5,421,480
House Capacity $2,250,000
House Available $1,616,631
Last Export 2025-12-07T18:56:03.732171Z

Alerts & Flags

  • Projected NIL offers exceed 45% of remaining capacity. Prioritize top targets.
  • WR is tracking under target share. Rebalance attention.
  • OL is tracking under target share. Rebalance attention.
  • QB is tracking under target share. Rebalance attention.
  • RB is tracking under target share. Rebalance attention.
  • TE is tracking under target share. Rebalance attention.

Scenario Details

Retention First

retention-first

Protect current roster by extending top NIL earners and deferring lower ROI deals.

  • Extend top 5 ROI roster contracts by 15%
  • Convert volatile contracts to incentive-based payouts
  • Allocate 20% of available NIL to retention bonuses

Contract Move Composer

Queued Moves

    Contracts to Flex

    • Seed: Zachary Rodriguez WR • Fit 83
      $258,873
      Extend
    • Seed: Donald Anderson WR • Fit 94
      $244,310
      Extend
    • Seed: Anthony Moore RB • Fit 89
      $236,105
      Extend
    • Seed: Anthony Gonzalez TE • Fit 92
      $234,480
      Extend
    • Seed: Ryan Taylor WR • Fit 82
      $231,381
      Extend
    • Seed: Christopher Sanchez QB • Fit 77
      $226,169
      Extend
    • Seed: Robert Thomas OL • Fit 84
      $223,597
      Extend
    • Jackson Reed QB • Fit 82
      $222,076
      Extend
    • Seed: Alexander Moore OL • Fit 92
      $220,356
      Extend
    • Antonio Garcia WR • Fit 84
      $217,213
      Extend
    • Blake Anderson OL • Fit 85
      $207,972
      Extend
    • Seed: Alexander Miller OL • Fit 80
      $187,757
      Extend

    Priority Prospects

    • Seed: Tyler Jackson WR • Offered
      $166,439
      72% • Aggressive
    • Seed: William Lewis QB • Offered
      $153,710
      72% • Aggressive
    • Seed: James Jones WR • Offered
      $133,513
      72% • Aggressive
    • Mason Perry WR • Offered
      $130,376
      72% • Aggressive
    • Terrell Jackson DL • Offered
      $120,664
      72% • Aggressive
    • Jaylen Brown RB • Offered
      $119,512
      72% • Aggressive
    • Kai Tanaka OL • Offered
      $119,268
      72% • Aggressive
    • Seed: Justin Sanchez RB • Offered
      $116,587
      72% • Aggressive
    • Seed: Michael Sanchez QB • Visiting
      $132,897
      58% • Defensive
    • Seed: Christopher Harris QB • Visiting
      $132,531
      58% • Defensive
    • Seed: Brian White QB • Visiting
      $123,573
      58% • Steady
    • Seed: Nicholas Thompson QB • Visiting
      $122,067
      58% • Defensive

    Scenario Stacks

      Stress Tests

      Applied shocks: 0
      • QB Transfer Portal Shock Assume starting QB departs, requiring emergency NIL outlay (+$650k) within 14 days.
        NIL impact: $-650,000 • House impact: $-120,000
        Resulting NIL available: $4,771,480 | House: $1,496,631
      • Top Prospect Flip Risk Competitor increases offer by $300k. Matching package needed to stay in play.
        NIL impact: $-300,000 • House impact: $-60,000
        Resulting NIL available: $5,121,480 | House: $1,556,631
      • Season-Ending Injury Cushion Reserve contingency fund to backfill injured starter via mid-season acquisition.
        NIL impact: $-210,000 • House impact: $-40,000
        Resulting NIL available: $5,211,480 | House: $1,576,631

      KPI Watchlist

      • Roster Retention Burn Proportion of NIL pool already committed to roster contracts.
        36%
        Thresh 85% • Healthy
      • Recruiting Exposure Projected NIL required to land active prospects.
        73%
        Thresh 35% • Warning
      • House Profit Burn Share of house pool already allocated across roster.
        28%
        Thresh 90% • Healthy

      Position Allocation Targets

      Position Committed Projected Target % Status
      WR $951,777 $1,327,895 22.0% Under
      OL $1,024,377 $1,054,394 20.0% Under
      QB $448,245 $1,552,286 26.0% Under
      RB $236,105 $930,235 16.0% Under
      TE $234,480 $644,584 8.0% Under
      DL $0 $336,562 18.0% Under
      S $183,535 $73,686 8.0% Under
      CB $0 $193,670 12.0% Under
      LB $0 $116,115 10.0% Under

      Scenario Track Comparison

      Compare budget allocations across different scenario planning tracks