- Thread starter
- #1
MHSL82
Well-Known Member
I know there are other threads that are off-season related, but I read this somewhere and wanted to share:
Chiefs Inside Free Agent Signings:
Justin Houston, OLB
6 year, $91 million dollar contract with $24.7 million guaranteed, including a $15 million signing bonus and guaranteed salary in year one.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $9,700,000 $2,500,000 $50,000 $12,250,000 $15,000,000 $(2,750,000)
2016 $10,700,000 $2,500,000 $50,000 $13,250,000 $12,500,000 $750,000
2017 $11,200,000 $2,500,000 $50,000 $13,750,000 $10,000,000 $3,750,000
2018 $12,200,000 $2,500,000 $4,000,000 $50,000 $18,750,000 $7,500,000 $11,250,000
2019 $13,700,000 $2,500,000 $50,000 $16,250,000 $5,000,000 $11,250,000
2020 $14,200,000 $2,500,000 $50,000 $16,750,000 $2,500,000 $14,250,000
Rodney Hudson, OC
6 year, 37.5 million dollar contract with $10.5 million guaranteed.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $3,000,000 $1,750,000 $4,750,000 $10,500,000 $(5,750,000)
2016 $4,000,000 $1,750,000 $5,750,000 $8,750,000 $(3,000,000)
2017 $4,000,000 $1,750,000 $5,750,000 $7,000,000 $(1,250,000)
2018 $5,000,000 $1,750,000 $6,750,000 $5,250,000 $1,500,000
2019 $5,000,000 $1,750,000 $6,750,000 $3,500,000 $3,250,000
2020 $6,000,000 $1,750,000 $7,750,000 $1,750,000 $6,000,000
Ron Parker, S
3 year, $6.75 million dollar contract with $3.25 million guaranteed, including a $2.25 million signing bonus and guaranteed salary in year one.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $1,000,000 $750,000 $1,750,000 $2,250,000 $(500,000)
2016 $1,500,000 $750,000 $2,250,000 $1,500,000 $750,000
2017 $2,000,000 $750,000 $2,750,000 $750,000 $2,000,000
Ryan Harris, OT
2 year, $3.4 million dollar contract with $1 million guranteed.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $950,000 $500,000 $50,000 $1,500,000 $1,000,000 $500,000
2016 $1,350,000 $500,000 $50,000 $1,900,000 $500,000 $1,400,000
Kevin Vickerson, DL - Jason Avant, WR - Thomas Gafford, LS
Sign each to 1 year, $1.35 million contracts with $65,000 guaranteed, with a veteran cap hit of $635,000.
Kurt Coleman, S - Josh Mauga, ILB
Sign each to 1 year, $810,000 contracts with $65,000 guaranteed, with a veteran cap hit of $635,000.
James-Michael Johnson, ILB - Joe McKnight, RB
Sign each to 1 year, $660,000 contracts.
Frankie Hammond, Jr., WR
Sign to 1 year, $585,000 contract.
Demetrius Harris, TE - Josh Martin, OLB
Sign each to 1 year, $510,000 contracts.
Summary of Inside Free Agent Signings: $26,350,000 cap hit in 2015
Chiefs Outside Free Agent Signings:
Jeremy Maclin, WR (PHI)
5 year, $38 million dollar contract with $16 million guaranteed, including a $7.5 million signing bonus and guaranteed salaries in years one and two.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $3,500,000 $1,500,000 $5,000,000 $16,000,000 $(11,000,000)
2016 $5,000,000 $1,500,000 $6,500,000 $14,500,000 $(8,000,000)
2017 $7,000,000 $1,500,000 $8,500,000 $4,500,000 $4,000,000
2018 $6,250,000 $1,500,000 $1,000,000 $8,750,000 $3,000,000 $5,750,000
2019 $6,500,000 $1,500,000 $1,250,000 $9,250,000 $1,500,000 $7,750,000
Craig Robertson, ILB (CLE)
5 year, $25.5 million contract with $10.4 million guaranteed, including a $6.5 million signing bonus and guaranteed salaries in years one and two.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $1,400,000 $1,300,000 $100,000 $2,800,000 $6,500,000 $(3,700,000)
2016 $2,500,000 $1,300,000 $100,000 $3,900,000 $5,200,000 $(1,300,000)
2017 $3,400,000 $1,300,000 $100,000 $4,800,000 $3,900,000 $900,000
2018 $3,900,000 $1,300,000 $1,000,000 $100,000 $6,300,000 $2,600,000 $3,700,000
2019 $4,300,000 $1,300,000 $2,000,000 $100,000 $7,700,000 $1,300,000 $6,400,000
Cecil Shorts, WR (JAX)
3 year, $9.5 million contract with $3.75 million guaranteed.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $1,000,000 $1,250,000 $50,000 $2,300,000 $3,750,000 $(1,450,000)
2016 $1,700,000 $1,250,000 $50,000 $3,000,000 $2,500,000 $500,000
2017 $1,900,000 $1,250,000 $1,000,000 $50,000 $4,200,000 $1,250,000 $2,950,000
A.Q. Shipley, LG/C (IND)
3 year, $7.8 million contract with $2.25 million guaranteed.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $1,500,000 $750,000 $50,000 $2,300,000 $2,250,000 $50,000
2016 $1,700,000 $750,000 $50,000 $2,500,000 $1,500,000 $1,000,000
2017 $2,200,000 $750,000 $50,000 $3,000,000 $750,000 $2,250,000
Virgil Green, TE (DEN)
3 year, $7.2 million contract with $2.25 million guaranteed.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $1,000,000 $750,000 $50,000 $1,800,000 $2,250,000 $(450,000)
2016 $1,700,000 $750,000 $50,000 $2,500,000 $1,500,000 $1,000,000
2017 $2,000,000 $750,000 $100,000 $50,000 $2,900,000 $750,000 $2,150,000
Arthur Moats, OLB (PIT)
3 year, $6 million contract with $2.9 million guaranteed, including a $2.1 million signing bonus and first year salary guarantee.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $800,000 $700,000 $100,000 $1,600,000 $2,100,000 $(500,000)
2016 $1,300,000 $700,000 $100,000 $2,100,000 $1,400,000 $700,000
2017 $1,500,000 $700,000 $100,000 $2,300,000 $700,000 $1,600,000
Kenrick Ellis, NT (NYJ)
3 year, $4.5 million contract with $2.4 million guaranteed, including $1.65 million signing bonus and first year salary guarantee.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $750,000 $550,000 $50,000 $1,350,000 $1,650,000 $(300,000)
2016 $900,000 $550,000 $50,000 $1,500,000 $1,100,000 $400,000
2017 $1,050,000 $550,000 $50,000 $1,650,000 $550,000 $1,100,000
Isa Abdul-Quddus, SS (DET)
2 year, $1.805 million contract with $250,000 guaranteed.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $745,000 $125,000 $25,000 $895,000 $250,000 $645,000
2016 $760,000 $125,000 $25,000 $910,000 $125,000 $785,000
Andrew Gachkar, ILB (SD)
2 year, $1.805 million contract with $250,000 guaranteed.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $745,000 $125,000 $25,000 $895,000 $250,000 $645,000
2016 $760,000 $125,000 $25,000 $910,000 $125,000 $785,000
Summary of Outside Free Agent Signings: $18,840,000 cap hit in 2015
Restructures, Extensions, Conversions, and Other
Derrick Johnson, ILB
Extension: 3 year, $13.5 million contract with $5.25 million guaranteed. Deal converts $5.25 million salary to a fully guaranteed $1.5 million base salary
in 2015 and a $3.75 m signing bonus. Maintain $1 million roster bonus in 2015.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $1,500,000 $1,250,000 $1,000,000 $250,000 $4,000,000 $3,750,000 $250,000
2016 $3,000,000 $1,250,000 $250,000 $4,500,000 $2,500,000 $2,000,000
2017 $3,500,000 $1,250,000 $250,000 $5,000,000 $1,250,000 $3,750,000
Alex Smith, QB
Coversion: Convert $10.9 million of $11.9 million salary in 2015 to a signing bonus. Maintains guaranteed salaries in 2015 and 2016.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $1,000,000 $6,325,000 $100,000 $7,425,000 $40,400,000 $(32,975,000)
2016 $14,100,000 $6,325,000 $100,000 $20,525,000 $34,075,000 $(13,550,000)
2017 $10,800,000 $6,325,000 $2,000,000 $500,000 $19,625,000 $12,650,000 $6,975,000
2018 $14,500,000 $6,325,000 $2,000,000 $500,000 $23,325,000 $6,325,000 $17,000,000
Eric Berry, S
Non-Football Injury Designation: Place Berry on NFI, guaranteeing to pay 25% of his contract in 2015.
Base Salary Prorated Roster Workout Other Cap Number Dead Money Cap Savings
2015 $1,288,750 $725,675 $0 $75,000 $0 $2,089,425 $725,675 $1,363,750
Summary of Contract Restructures, Extensions, Conversions, and Other: $15,693,275 cap savings in 2015.
Roster Cuts
Cap Savings
Dwayne Bowe $5,000,000
Tamba Hali $9,000,000
Joe Mays $3,000,000
Mike DeVito $4,000,000
Chase Daniel $3,800,000
Anthony Fasano $1,975,000
Donnie Avery $3,550,000
A.J. Jenkins $1,337,390
Summary of Roster Cuts: $31,662,390 cap savings in 2015.
Draft Selection Salary Expectations
Round 1 $1,516,091
Round 2 $715,164
Round 3 $560,813
Round 3 $546,504
Round 4 $527,325
Round 5 $466,250
Round 5 $456,140
Round 5 $456,140
Round 6 $445,788
Round 7 $432,848
Round 7 $431,474
Summary of Draft Selections: $6,554,537 cap hit in 2015.
Practice Squad
8 Players $133,875 average
Summary of Practice Squad: $1,071,000 cap hit in 2015.
2015 Dead Money
Dwayne Bowe $9,000,000
Tamba Hali $2,964,706
Joe Mays $1,000,000
Mike DeVito $1,400,000
Chase Daniel $1,000,000
Anthony Fasano $2,250,000
Donnie Avery $500,000
A.J. Jenkins $0
2014 Dead Money Realized in 2015
Brandon Flowers $4,000,000
Ryan Succop $1,017,500
Nico Johnson $243,000
Rokevious Watkins $60,000
Kona Schwenke $6,667
Darryl Surgent $5,667
James Baker $5,334
Daniel Sorenson $5,334
Ben Johnson $4,000
David Van Dyke $4,000
Charcandrick West $2,667
Ben Gottschalk $2,000
Colin Kelly $334
Summary of Dead Money: $23,471,209 cap hit in 2015.
Cap Space Summary
Net Approximation of Top 51 Salaries: $114,367,374
Add: Practice Squad 1,071,000
Add: Dead Money 23,471,209
Net Cap Spending 2015 138,909,583
Estimated Cap 2015 142,000,000
Cap Rollover 2014 1,101,621
Net Estimated Cap Available 2015 143,101,621
Cap Space $ 4,192,038