Olivier Vernon, Malik Jackson, Brock Osweiler, Janoris Jenkins, Kelechi Osemele, Brandon Brooks, Marvin Jones, Alex Mack, Bruce Irvin, Rodney McLeod, Coby Fleener, Jeff Allen, Dwayne Allen, George Iloka, Danny Trevathan, Joseph Barksdale, Alex Boone, Chase Daniel, Ben Jones, Isa Abdul-Quddus, Ahtyba Rubin, and Richie Incognito. Many more are on the way.
| Olivier Vernon |
| Stated Value: $85,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$250,000 |
99.8% |
$249,442 |
$28,750,000 |
| 2017 |
$250,000 |
98.5% |
$246,328 |
$11,250,000 |
| 2018 |
$13,000,000 |
90.7% |
$11,785,963 |
— |
| 2019 |
$13,500,000 |
74.4% |
$11,526,850 |
— |
| 2020 |
$15,500,000 |
51.1% |
$7,917,693 |
— |
| Subtotal |
— |
$31,726,276 |
$40,000,000 |
| Expected Contract Value: |
$71,726,276 (84%) |
| Malik Jackson |
| Stated Value: $85,500,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
99.7% |
— |
$18,000,000 |
| 2017 |
— |
97.6% |
— |
$13,500,000 |
| 2018 |
$13,500,000 |
82.7% |
$11,997,674 |
— |
| 2019 |
$13,000,000 |
70.3% |
$9,143,042 |
— |
| 2020 |
$13,750,000 |
49.0% |
$6,735,551 |
— |
| 2021 |
$13,750,000 |
33.2% |
$4,560,677 |
|
| Subtotal |
— |
$32,436,945 |
$31,500,000 |
| Expected Contract Value: |
$63,936,945 (74%) |
| Brock Osweiler |
| Stated Value: $72,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
99.6% |
— |
$21,000,000 |
| 2017 |
— |
96.5% |
— |
$16,000,000 |
| 2018 |
$18,000,000 |
72.1% |
$12,977,718 |
— |
| 2019 |
$17,000,000 |
55.6% |
$9,455,547 |
— |
| Subtotal |
— |
$22,433,265 |
$37,000,000 |
| Expected Contract Value: |
$59,433,265 (83%) |
| Janoris Jenkins |
| Stated Value: $62,500,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$100,000 |
99.6% |
$99,600 |
$15,900,000 |
| 2017 |
$100,000 |
95.9% |
$95,900 |
$12,900,000 |
| 2018 |
$11,000,000 |
72.9% |
$8,023,170 |
— |
| 2019 |
$10,250,000 |
49.8% |
$5,101,439 |
— |
| 2020 |
$12,250,000 |
27.2% |
$3,336,560 |
— |
| Subtotal |
— |
$16,656,714 |
$28,800,000 |
| Expected Contract Value: |
$45,456,714 (73%) |
| Kelechi Osemele |
| Stated Value: $58,500,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$500,000 |
99.1% |
$495,649 |
$12,700,000 |
| 2017 |
$500,000 |
93.3% |
$466,643 |
$12,700,000 |
| 2018 |
$10,200,000 |
70.4% |
$7,178,796 |
— |
| 2019 |
$10,200,000 |
53.5% |
$5,460,076 |
— |
| 2020 |
$11,700,000 |
32.2% |
$3,766,495 |
— |
| Subtotal |
— |
$17,367,659 |
$25,400,000 |
| Expected Contract Value: |
$42,767,659 (73%) |
| Brandon Brooks |
| Stated Value: $40,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
99.6% |
— |
$12,000,000 |
| 2017 |
— |
97.7% |
— |
$5,000,000 |
| 2018 |
$8,500,000 |
78.9% |
$6,707,921 |
— |
| 2019 |
$7,500,000 |
60.0% |
$4,501,247 |
— |
| 2020 |
$7,000,000 |
35.7% |
$2,501,506 |
— |
| Subtotal |
— |
$13,710,673 |
$17,000,000 |
| Expected Contract Value: |
$30,710,673 (77%) |
| Marvin Jones |
| Stated Value: $40,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
98.7% |
— |
$13,000,000 |
| 2017 |
$7,000,000 |
85.0% |
$5,950,269 |
— |
| 2018 |
$7,000,000 |
71.3% |
$4,994,258 |
— |
| 2019 |
$6,500,000 |
55.3% |
$3,597,369 |
— |
| 2020 |
$6,500,000 |
35.3% |
$2,291,485 |
— |
| Subtotal |
— |
$16,833,381 |
$13,000,000 |
| Expected Contract Value: |
$29,833,381 (75%) |
| Alex Mack |
| Stated Value: $45,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
99.0% |
— |
$13,250,000 |
| 2017 |
— |
93.4% |
— |
$6,750,000 |
| 2018 |
$8,500,000 |
60.0% |
$5,099,035 |
— |
| 2019 |
$8,500,000 |
34.5% |
$2,930,237 |
— |
| 2020 |
$8,000,000 |
16.5% |
$1,322,227 |
— |
| Subtotal |
— |
$9,351,500 |
$20,000,000 |
| Expected Contract Value: |
$29,351,500 (65%) |
| Bruce Irvin |
| Stated Value: $37,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$250,000 |
96.3% |
$240,715 |
$12,250,000 |
| 2017 |
$4,750,000 |
81.9% |
$3,891,625 |
$2,250,000 |
| 2018 |
$8,250,000 |
55.3% |
$4,561,594 |
— |
| 2019 |
$9,250,000 |
32.2% |
$2,977,785 |
— |
| Subtotal |
— |
$11,671,718 |
$14,500,000 |
| Expected Contract Value: |
$26,171,718 (71%) |
| Rodney McLeod |
| Stated Value: $35,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
99.6% |
— |
$9,000,000 |
| 2017 |
— |
97.7% |
— |
$4,000,000 |
| 2018 |
$6,000,000 |
82.0% |
$4,918,061 |
— |
| 2019 |
$7,500,000 |
53.8% |
$4,036,042 |
— |
| 2020 |
$8,500,000 |
24.8% |
$2,106,391 |
— |
| Subtotal |
— |
$11,060,495 |
$13,000,000 |
| Expected Contract Value: |
$ 24,060,495 (69%) |
| Coby Fleener |
| Stated Value: $36,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
99.7% |
— |
$8,800,000 |
| 2017 |
$100,000 |
96.7% |
$86,672 |
$5,800,000 |
| 2018 |
$6,400,000 |
68.0% |
$4,350,407 |
— |
| 2019 |
$7,400,000 |
40.3% |
$2,984,074 |
— |
| 2020 |
$7,500,000 |
21.6% |
$1,623,036 |
— |
| Subtotal |
— |
$9,054,189 |
$14,600,000 |
| Expected Contract Value: |
$23,654,189 (66%) |
| Jeff Allen |
| Stated Value: $28,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$500,000 |
99.1% |
$495,581 |
$9,500,000 |
| 2017 |
$2,750,000 |
94.2% |
$2,591,270 |
$2,500,000 |
| 2018 |
$6,250,000 |
75.3% |
$4,705,168 |
— |
| 2019 |
$6,500,000 |
50.6% |
$3,285,789 |
— |
| Subtotal |
— |
$11,077,809 |
$12,000,000 |
| Expected Contract Value: |
$23,077,809 (82%) |
| Dwayne Allen |
| Stated Value: $29,400,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$500,000 |
96.7% |
$483,253 |
$11,500,000 |
| 2017 |
$5,000,000 |
79.7% |
$3,985,008 |
— |
| 2018 |
$5,000,000 |
65.1% |
$3,253,746 |
— |
| 2019 |
$7,400,000 |
31.5% |
$2,332,789 |
— |
| Subtotal |
— |
$10,054,796 |
$11,500,000 |
| Expected Contract Value: |
$21,554,796 (73%) |
| George Iloka |
| Stated Value: $30,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$2,600,000 |
97.2% |
$2,527,640 |
$5,000,000 |
| 2017 |
$4,800,000 |
89.4% |
$4,290,645 |
— |
| 2018 |
$5,600,000 |
74.2% |
$4,155,919 |
— |
| 2019 |
$6,000,000 |
51.9% |
$3,111,687 |
— |
| 2020 |
$6,000,000 |
30.7% |
$1,839,078 |
— |
| Subtotal |
— |
$15,924,969 |
$5,000,000 |
| Expected Contract Value: |
$20,924,969 (70%) |
| Danny Trevathan |
| Stated Value: $24,500,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$100,000 |
99.2% |
$99,204 |
$10,000,000 |
| 2017 |
$100,000 |
96.6% |
$96,556 |
$2,000,000 |
| 2018 |
$5,900,000 |
74.2% |
$4,378,444 |
— |
| 2019 |
$6,400,000 |
46.9% |
$3,000,093 |
— |
| Subtotal |
— |
$7,574,297 |
$12,000,000 |
| Expected Contract Value: |
$19,574,297 (80%) |
| Joseph Barksdale |
| Stated Value: $22,200,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$50,000 |
99.0% |
$49,488 |
$7,500,000 |
| 2017 |
$1,550,000 |
93.1% |
$1,443,103 |
$3,000,000 |
| 2018 |
$4,800,000 |
71.1% |
$3,412,512 |
— |
| 2019 |
$5,300,000 |
44.0% |
$2,330,122 |
— |
| Subtotal |
— |
$7,235,226 |
$10,500,000 |
| Expected Contract Value: |
$17,735,226 (80%) |
| Alex Boone |
| Stated Value: $26,800,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$100,000 |
96.3% |
$96,300 |
$6,600,000 |
| 2017 |
$3,300,000 |
76.8% |
$2,736,048 |
$3,400,000 |
| 2018 |
$6,700,000 |
43.5% |
$2,912,532 |
— |
| 2019 |
$6,700,000 |
25.3% |
$1,694,224 |
— |
| Subtotal |
— |
$7,239,129 |
$10,000,000 |
| Expected Contract Value: |
$17,239,129 (64%) |
| Chase Daniel |
| Stated Value: $21,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
— |
98.6% |
— |
$7,000,000 |
| 2017 |
$2,000,000 |
85.7% |
$1,713,994 |
$5,000,000 |
| 2018 |
$7,000,000 |
44.3% |
$3,102,633 |
— |
| Subtotal |
— |
$4,816,627 |
$12,000,000 |
| Expected Contract Value: |
$16,816,627 (80%) |
| Ben Jones |
| Stated Value: $17,500,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$500,000 |
99.2% |
$495,926 |
$5,000,000 |
| 2017 |
$500,000 |
93.8% |
$468,990 |
$2,500,000 |
| 2018 |
$4,500,000 |
65.3% |
$2,936,999 |
— |
| 2019 |
$4,500,000 |
39.1% |
$1,759,973 |
— |
| Subtotal |
— |
$5,661,887 |
$7,500,000 |
| Expected Contract Value: |
$13,161,887 (75%) |
| Isa Abdul-Quddus |
| Stated Value: $12,750,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$25,000 |
97.1% |
$24,265 |
$4,225,000 |
| 2017 |
$4,250,000 |
69.2% |
$2,941,606 |
— |
| 2018 |
$4,250,000 |
37.4% |
$1,591,209 |
— |
| Subtotal |
— |
$4,557,080 |
$4,225,000 |
| Expected Contract Value: |
$8,782,080 (69%) |
| Ahtyba Ruin |
| Stated Value: $12,000,000 |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$500,000 |
95.0% |
$474,772 |
$5,500,000 |
| 2017 |
$2,200,000 |
71.9% |
$1,582,676 |
— |
| 2018 |
$3,800,000 |
26.5% |
$1,007,010 |
— |
| Subtotal |
— |
$3,064,458 |
$5,500,000 |
| Expected Contract Value: |
$8,564,458 (71%) |
| Richie Incognito |
| Stated Value: $ |
| Year |
Salary |
Expected Outcome |
Expected Value |
Adjustment |
| 2016 |
$100,000 |
87.4% |
$87,400 |
$5,450,000 |
| 2017 |
$3,775,000 |
46.8% |
$1,766,952 |
— |
| 2018 |
$6,425,000 |
12.3% |
$788,083 |
— |
| Subtotal |
— |
$2,642,388 |
$5,450,000 |
| Expected Contract Value: |
$ 8,092,388 (51%) |
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.