Age: 30
Free Agency: 2025 (UFA)
Accrued Seasons: 7
- Height: 6'4"
- Weight: 311
- College: Alabama
- Entry: 2016 Draft, Round 1, #18 overall (Colts)
- 2023 Salary Cap Charge: $12,375,000 (5.35% of cap)
- 2023 Cash Payout: $10,125,000 (5.16% of spending)
- 2023 Cash to Cap Ratio: 0.82
- Contract Value: $49,650,000 ($12,412,500 APY)
- Fully Guaranteed Money: $25,350,000
- Contract Ranking: 6/72 at C
Current Contract
(Extension, signed 2020)
(📝: indicates contract trigger occuring during that year)| Year | Age | Base Salary | Prorated Bonus | Roster Bonus | Guaranteed Salary | Cap Number | Cap % | Dead Money & Cap Savings | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 27 | $5,350,000 | $0 | $10,000,000 | $15,350,000 | $15,350,000 | 6.4% | |||||
| 2021
March 22: Roster bonus due; $4M of 2022 salary is guaranteed
| 28 | $1,000,000 | $2,250,000 | $4,650,000 | $5,650,000 | $7,900,000 | 4.2% | |||||
| 2022 | 29 | $7,500,000 | $2,250,000 | $0 | $4,000,000 | $9,750,000 | 4.6% | |||||
| 2023
March 19: Roster bonus due
| 30 | $9,125,000 | $2,250,000 | $1,000,000 | $0 | $12,375,000 | 5.3% | |||||
| 2024
March 22: Roster bonus due
| 31 | $11,375,000 | $2,250,000 | $1,000,000 | $0 | $14,625,000 | 5.7% | |||||
| Total | $34,350,000 | $9,000,000 | $16,650,000 | $25,000,000 | $60,000,000 | |||||||
Contract Notes
Ryan Kelly signed a four year contract extension worth $49.65 million with the Colts on September 4, 2020. Kelly's contract has $34 million in guarantees, $25.35 million of which is fully guaranteed at signing. The full guarantee consists of Kelly's 2020 and 2021 base salaries as well as a $10 million 2020 roster bonus. The remaining $8.65 million in guarantees become fully guaranteed on the 5th day of the 2021 league year. Kelly has $1 million roster bonuses in the final two years of the contract. Each is earned on the 5th day of the league year. Kelly's 2020 cap number increased by $5 million as a result of the extension.
Per Field Yates the Colts converted $9.0 million of Kelly's salary to a signing bonus, providing $6.75 million in 2021 cap savings.
Cash Flows
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Cash Due | $5,000,000 | $14,650,000 | $7,500,000 | $10,125,000 | $12,375,000 |
| Running Cash | $5,000,000 | $19,650,000 | $27,150,000 | $37,275,000 | $49,650,000 |
Career Earnings: $47,950,986
Career APY: $6,850,141
Contract History
| Team | Contract Type | Status | Year Signed | Yrs | Total | APY | Guarantees | Amount Earned | % Earned | Effective APY |
|---|---|---|---|---|---|---|---|---|---|---|
| Colts | Drafted | Renegotiated | 2016 | 4 | $10,450,986 | $2,612,747 | $10,450,986 | $10,450,986 | 100.0% | $2,612,747 |
| Colts | Extension | Active | 2020 | 4 | $49,650,000 | $12,412,500 | $25,350,000 | $37,500,000 | 75.5% | $12,500,000 |
Earnings By Team
| Team | Yrs | Salary | APY | Paid on Cap | % Paid on Cap | Paid as Dead Money | % Paid as Dead Money |
|---|---|---|---|---|---|---|---|
| Colts | 7 | $47,950,986 | $6,850,141 | $43,450,986 | 0.0% | $0 | 0.0% |
Season History
| Year | Team | Base Salary | Prorated Bonus | Roster Bonus | Guaranteed Salary | Cap Number | Cap % | Cash Paid | ||
|---|---|---|---|---|---|---|---|---|---|---|
| 2016 | Colts | $450,000 | $1,450,179 | $0 | $450,000 | $1,900,179 | 1.2% | $6,250,716 | ||
| 2017 | Colts | $925,045 | $1,450,179 | $0 | $925,045 | $2,375,224 | 1.4% | $925,045 | ||
| 2018 | Colts | $1,400,090 | $1,450,179 | $0 | $1,400,090 | $2,850,269 | 1.5% | $1,400,090 | ||
| 2019 | Colts | $1,875,135 | $1,450,179 | $0 | $1,875,135 | $3,325,314 | 1.4% | $1,875,135 | ||
| 2020 | Colts | $5,350,000 | $0 | $10,000,000 | $15,350,000 | $15,350,000 | 6.4% | $15,350,000 | ||
| 2021 | Colts | $1,000,000 | $2,250,000 | $4,650,000 | $5,650,000 | $7,900,000 | 4.2% | $14,650,000 | ||
| 2022 | Colts | $7,500,000 | $2,250,000 | $0 | $4,000,000 | $9,750,000 | 4.6% | $7,500,000 | ||
| 2023 | Colts | $9,125,000 | $2,250,000 | $1,000,000 | $0 | $12,375,000 | 5.3% | $10,125,000 | ||
| 2024 | Colts | $11,375,000 | $2,250,000 | $1,000,000 | $0 | $14,625,000 | 5.7% | $12,375,000 | ||
| Total | $39,000,270 | $14,800,716 | $16,650,000 | $29,650,270 | $70,450,986 | $70,450,986 | ||||
Statistics
| Year | Games Played | Games Inactive | Snaps | ||
|---|---|---|---|---|---|
| Injured | Healthy | Offense | Special | ||
| 2016 | 16 | 0 | 0 | 93.1% | 0.2% |
| 2017 | 7 | 8 | 0 | 38.3% | 0.0% |
| 2018 | 12 | 4 | 0 | 68.3% | 0.0% |
| 2019 | 16 | 0 | 0 | 94.6% | 0.0% |
| 2020 | 15 | 1 | 0 | 92.3% | 0.0% |
| 2021 | 14 | 0 | 2 | 81.6% | 0.0% |
| 2022 | 17 | 0 | 0 | 95.1% | 0.0% |
Valuation Diamond
The diamond is a scatterplot graph that visualizes the relation of the player's APY (in green) and performance (in blue, as measured by OTC's Valuations) to the rest of the league at his position. To understand how to read the diamond, read this explainer.
| OTC Valuation | APY | |
|---|---|---|
| Regular | $4,943,000 | $12,412,500 |
| Injury Adjusted | $4,943,000 | $12,412,500 |
Weekly Valuation Trends
The chart below illustrates the trend of the player's weekly OTC Valuations (in blue) from the most recent season, using APY (in green) and, if applicable, cash that is due to the player in the next season (in red) as benchmarks. Weeks not plotted indicate that the player was inactive or on a bye.
To see interactive and more in-depth use of OTC Valuation data, subscribe to OTC Premium.