Mark Barron, Damon Harrison, Mitchell Schwartz, Tashaun Gipson, Chris Ivory, Travis Benjamin, DeMarco Murray, Jeremy Lane, Ladarious Green, Bobby Massie, Richard Matthews, Jaye Howard, Brandon Mebane and Haloti Ngata.
| Mark Barron |
| Stated Value: $45,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
99.3% |
— |
$10,000,000 |
| 2017 |
$5,000,000 |
92.5% |
$4,624,881 |
$5,000,000 |
| 2018 |
$9,000,000 |
73.0% |
$6,572,644 |
— |
| 2019 |
$8,000,000 |
56.0% |
$4,481,841 |
— |
| 2020 |
$8,000,000 |
34.0% |
$2,718,543 |
— |
| Subtotal |
— |
$18,397,909 |
$15,000,000 |
| Expected Contract Value: |
$33,397,909 (74%) |
| Damon Harrison |
| Stated Value: $46,250,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$250,000 |
99.5% |
$248,700 |
$12,750,000 |
| 2017 |
$250,000 |
95.1% |
$237,749 |
$7,250,000 |
| 2018 |
$8,000,000 |
74.0% |
$5,922,832 |
— |
| 2019 |
$7,000,000 |
55.1% |
$3,857,541 |
— |
| 2020 |
$9,250,000 |
24.6% |
$2,276,033 |
— |
| Subtotal |
— |
$12,542,855 |
$20,000,000 |
| Expected Contract Value: |
$32,542,855 (70%) |
| Mitchell Schwartz |
| Stated Value: $33,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$240,000 |
99.5% |
$238,902 |
$7,760,000 |
| 2017 |
$600,000 |
96.7% |
$580,287 |
$4,900,000 |
| 2018 |
$6,300,000 |
78.5% |
$4,947,996 |
— |
| 2019 |
$6,600,000 |
56.2% |
$3,706,431 |
— |
| 2020 |
$6,600,000 |
32.2% |
$2,124,690 |
— |
| Subtotal |
— |
$11,598,306 |
$12,660,000 |
| Expected Contract Value: |
$24,258,306 (74%) |
| Tashaun Gipson |
| Stated Value: $36,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$500,000 |
99.4% |
$496,775 |
$7,000,000 |
| 2017 |
$500,000 |
96.0% |
$480,010 |
$5,000,000 |
| 2018 |
$6,250,000 |
76.4% |
$4,777,605 |
— |
| 2019 |
$8,250,000 |
47.2% |
$3,897,836 |
— |
| 2020 |
$8,500,000 |
25.7% |
$2,180,528 |
— |
| Subtotal |
— |
$11,832,753 |
$12,000,000 |
| Expected Contract Value: |
$23,832,753 (66%) |
| Chris Ivory |
| Stated Value: $32,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$500,000 |
98.3% |
$491,382 |
$7,000,000 |
| 2017 |
$2,000,000 |
91.0% |
$1,820,139 |
$3,000,000 |
| 2018 |
$6,000,000 |
65.0% |
$3,901,415 |
— |
| 2019 |
$6,000,000 |
31.0% |
$1,859,673 |
— |
| 2020 |
$7,500,000 |
8.9% |
$668,876 |
— |
| Subtotal |
— |
$8,741,485 |
$10,000,000 |
| Expected Contract Value: |
$18,741,485 (59%) |
| Travis Benjamin |
| Stated Value: $24,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
99.7% |
— |
$7,750,000 |
| 2017 |
— |
95.3% |
— |
$5,250,000 |
| 2018 |
$5,750,000 |
55.3% |
$3,177,157 |
— |
| 2019 |
$5,250,000 |
37.5% |
$1,966,995 |
— |
| Subtotal |
— |
$5,144,151 |
$13,000,000 |
| Expected Contract Value: |
$18,144,151 (76%) |
| DeMarco Murray |
| Stated Value: $25,500,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
97.7% |
— |
$6,000,000 |
| 2017 |
$3,000,000 |
85.1% |
$2,766,733 |
$3,000,000 |
| 2018 |
$3,000,000 |
48.2% |
$1,686,668 |
$3,000,000 |
| 2019 |
$6,750,000 |
13.1% |
$885,973 |
— |
| Subtotal |
— |
$5,339,373 |
$12,000,000 |
| Expected Contract Value: |
$17,339,373 (68%) |
| Jeremy Lane |
| Stated Value: $23,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
98.7% |
— |
$7,000,000 |
| 2017 |
$4,000,000 |
90.3% |
$3,612,905 |
— |
| 2018 |
$6,000,000 |
64.4% |
$3,862,685 |
— |
| 2019 |
$6,000,000 |
36.1% |
$2,163,271 |
— |
| Subtotal |
— |
$9,638,860 |
$7,000,000 |
| Expected Contract Value: |
$16,638,860 (72%) |
| Ladarius Green |
| Stated Value: $20,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$1,250,000 |
97.3% |
$1,216,151 |
$4,750,000 |
| 2017 |
$5,000,000 |
75.7% |
$3,782,976 |
— |
| 2018 |
$4,500,000 |
59.5% |
$2,679,032 |
— |
| 2019 |
$4,500,000 |
36.3% |
$1,633,645 |
— |
| Subtotal |
— |
$9,311,804 |
$4,750,000 |
| Expected Contract Value: |
$14,061,804 (70%) |
| Bobby Massie |
| Stated Value: $18,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$350,000 |
96.4% |
$337,508 |
$6,500,000 |
| 2017 |
$5,500,000 |
75.3% |
$4,177,758 |
— |
| 2018 |
$5,600,000 |
50.4% |
$2,822,403 |
— |
| Subtotal |
— |
$7,337,669 |
$6,500,000 |
| Expected Contract Value: |
$13,837,669 (77%) |
| Rishard Matthews |
| Stated Value: $15,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$2,500,000 |
90.4% |
$2,259,372 |
$2,500,000 |
| 2017 |
$5,000,000 |
58.7% |
$2,932,555 |
— |
| 2018 |
$5,000,000 |
36.8% |
$1,839,310 |
— |
| Subtotal |
— |
$7,031,236 |
$2,500,000 |
| Expected Contract Value: |
$9,531,236 (64%) |
| Jaye Howard |
| Stated Value: $10,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$240,000 |
96.1% |
$230,700 |
$5,760,000 |
| 2017 |
$4,000,000 |
51.6% |
$2,064,138 |
— |
| Subtotal |
— |
$2,294,838 |
$5,760,000 |
| Expected Contract Value: |
$8,054,838 (81%) |
| Brandon Mebane |
| Stated Value: $13,500,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
91.4% |
— |
$5,500,000 |
| 2017 |
$3,500,000 |
48.4% |
$1,695,416 |
— |
| 2018 |
$4,500,000 |
15.1% |
$679,879 |
— |
| Subtotal |
— |
$2,375,294 |
$5,500,000 |
| Expected Contract Value: |
$7,875,294 (58%) |
| Haloti Ngata |
| Stated Value: $12,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$250,000 |
81.4% |
$203,457 |
$6,000,000 |
| 2017 |
$5,750,000 |
15.9% |
$911,717 |
— |
| Subtotal |
— |
$7,115,175 |
— |
| Expected Contract Value: |
$7,115,175 (59%) |
Expected Contract Value was created by Bryce Johnston and Nick Barton.
Bryce Johnston earned his Juris Doctor from Georgetown University Law Center in May 2014, and currently works as a corporate M&A associate in the New York City office of an AmLaw 50 law firm. Before becoming a contributor to overthecap.com, Bryce operated eaglescap.com for 10 NFL offseasons, appearing multiple times on 610 WIP Sports Radio in Philadelphia as an NFL salary cap expert. Bryce can be contacted via e-mail atbryce.l.johnston@gmail.com or via Twitter @NFLCapAnalytics.
Nick Barton is a junior at the McDonough School Business at Georgetown University. He is majoring in Finance and Operations and Information Management. Nick currently interns with an NFL team . His prior work experience includes interning with CollegeSplits and Dynamic Sports Solutions, and working as a research assistant for the Center of Applied Research of the Apostolate.