Detroit Lions Salary Cap

Detroit Lions

Top Executive: Brad Holmes, General Manager (since 2021)

2021
2022
2023
2024
2025
2026

Total Cap Liabilities: $207,207,113

Top 51: $136,362,111
Team Cap Space: $17,939,985

Offense: $76,785,197
Defense: $82,931,085
Special: $4,857,500

Contracted Players (89 total)

Player	Base Salary	Prorated Bonus	Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Prorated Bonus	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Trey Flowers	$14,375,000	$5,614,000	$0	$0	$0	$0	$14,375,000	$19,989,000	$32,842,000 $21,614,000 $16,842,000 $5,614,000 $0 $0	($12,853,000) ($1,625,000) $3,147,000 $14,375,000 $8,923,333 $10,708,000
Jared Goff	$5,650,000	$5,000,000	$0	$0	$0	$0	$5,000,000	$10,650,000	$40,500,000 $25,500,000 $20,000,000 $5,000,000 $0 $0	($29,850,000) ($14,850,000) ($9,350,000) $5,650,000 $3,495,000 $3,728,000
Halapoulivaati Vaitai	$9,000,000	$1,400,000	$0	$0	$0	$0	$9,000,000	$10,400,000	$14,600,000 $10,400,000 $5,600,000 $1,400,000 $0 $0	($4,200,000) $0 $4,800,000 $9,000,000 $6,007,500 $6,408,000
Jeff Okudah	$780,000	$5,486,095	$1,354,024	$0	$0	$0	$2,134,024	$7,620,119	$27,432,429 $16,460,239 $16,458,285 $5,486,095 $0 $0	($19,812,310) ($8,840,120) ($8,838,166) $2,134,024 $902,683 $1,083,219
Jamie Collins	$3,800,000	$3,333,333	$0	$0	$200,000	$0	$2,000,000	$7,333,333	$11,666,667 $5,333,333 $9,666,667 $3,333,333 $0 $0	($4,333,334) $2,000,000 ($2,333,334) $4,000,000 $2,340,000 $2,340,000
T.J. Hockenson	$850,000	$3,108,859	$1,621,930	$0	$0	$0	$2,296,930	$5,580,789	$11,712,543 $8,603,684 $6,217,718 $3,108,859 $0 $0	($6,131,754) ($3,022,895) ($636,929) $2,471,930 $810,965 $1,297,544
Taylor Decker	$1,000,000	$3,900,000	$0	$0	$0	$0	$1,000,000	$4,900,000	$29,150,000 $15,050,000 $18,000,000 $3,900,000 $0 $0	($24,250,000) ($10,150,000) ($13,100,000) $1,000,000 $8,000 $8,000
Romeo Okwara	$1,000,000	$3,500,000	$0	$0	$0	$0	$1,000,000	$4,500,000	$20,000,000 $9,500,000 $14,000,000 $3,500,000 $0 $0	($15,500,000) ($5,000,000) ($9,500,000) $1,000,000 $7,500 $8,000
Penei Sewell	$660,000	$3,721,649	$0	$0	$0	$0	$660,000	$4,381,649	$24,099,068 $12,934,121 $14,886,596 $3,721,649 $0 $0	($19,717,419) ($8,552,472) ($10,504,947) $660,000 $0 $0
Frank Ragnow	$1,209,111	$2,861,843	$0	$0	$0	$0	$1,209,111	$4,070,954	$29,622,483 $6,822,483 $25,661,843 $2,861,843 $0 $0	($25,551,529) ($2,751,529) ($21,590,889) $1,209,111 $231,289 $231,289
Michael Brockers	$1,075,000	$1,975,000	$0	$0	$0	$0	$1,075,000	$3,050,000	$11,000,000 $7,050,000 $5,925,000 $1,975,000 $0 $0	($7,950,000) ($4,000,000) ($2,875,000) $1,075,000 $0 $0
Tyrell Williams	$2,000,000	$1,000,000	$0	$0	$0	$0	$2,000,000	$3,000,000	$4,000,000 $3,000,000 $2,000,000 $1,000,000 $0 $0	($1,000,000) $0 $1,000,000 $2,000,000 $505,000 $808,000
Nicholas Williams	$1,250,000	$1,500,000	$0	$250,000	$0	$0	$500,000	$2,968,750	$2,000,000 $2,000,000 $1,500,000 $1,500,000 $0 $0	$968,750 $968,750 $1,468,750 $1,468,750 $0 $140,000
Breshad Perriman	$2,250,000	$0	$0	$250,000	$0	$0	$2,000,000	$2,437,500	$2,000,000 $2,000,000 $0 $0 $0 $0	$437,500 $437,500 $2,437,500 $2,437,500 $0 $1,008,000
Tracy Walker	$2,183,000	$220,497	$0	$0	$0	$0	$0	$2,403,497	$220,497 $220,497 $220,497 $220,497 $0 $0	$2,183,000 $2,183,000 $2,183,000 $2,183,000 $0 $1,010,400
Tim Boyle	$1,000,000	$1,000,000	$0	$400,000	$0	$0	$500,000	$2,400,000	$1,500,000 $1,500,000 $1,000,000 $1,000,000 $0 $0	$900,000 $900,000 $1,400,000 $1,400,000 $0 $64,000
Tyrell Crosby	$2,183,000	$71,921	$0	$0	$0	$0	$0	$2,254,921	$71,921 $71,921 $71,921 $71,921 $0 $0	$2,183,000 $2,183,000 $2,183,000 $2,183,000 $0 $1,010,400
D'Andre Swift	$998,133	$942,530	$0	$0	$0	$0	$998,133	$1,940,663	$4,753,844 $2,868,784 $2,827,590 $942,530 $0 $0	($2,813,181) ($928,121) ($886,927) $998,133 $145,422 $174,506
Jahlani Tavai	$1,071,724	$758,449	$0	$0	$50,000	$0	$0	$1,880,173	$1,516,898 $758,449 $1,516,898 $758,449 $0 $0	$363,275 $1,121,724 $363,275 $1,121,724 $135,862 $217,379
Alex Anzalone	$1,500,000	$0	$0	$250,000	$0	$0	$1,500,000	$1,750,000	$1,500,000 $1,500,000 $0 $0 $0 $0	$250,000 $250,000 $1,750,000 $1,750,000 $0 $408,000
Charles Harris	$1,400,000	$350,000	$0	$0	$0	$0	$1,400,000	$1,750,000	$1,750,000 $1,750,000 $350,000 $350,000 $0 $0	$0 $0 $1,400,000 $1,400,000 $0 $328,000
Randy Bullock	$1,300,000	$200,000	$0	$250,000	$0	$0	$550,000	$1,687,500	$750,000 $750,000 $200,000 $200,000 $0 $0	$937,500 $937,500 $1,487,500 $1,487,500 $0 $180,000
Jamaal Williams	$1,000,000	$625,000	$0	$0	$0	$0	$1,000,000	$1,625,000	$3,250,000 $2,625,000 $1,250,000 $625,000 $0 $0	($1,625,000) ($1,000,000) $375,000 $1,000,000 $5,000 $8,000
Levi Onwuzurike	$660,000	$821,617	$0	$0	$0	$0	$660,000	$1,481,617	$4,976,872 $2,512,021 $3,286,468 $821,617 $0 $0	($3,495,255) ($1,030,404) ($1,804,851) $660,000 $0 $0
Mike Ford	$950,000	$250,000	$0	$0	$0	$0	$150,000	$1,200,000	$400,000 $400,000 $250,000 $250,000 $0 $0	$800,000 $800,000 $950,000 $950,000 $0 $24,000
Jalen Reeves-Maybin	$2,240,000	$137,500	$0	$0	$0	$0	$2,240,000	$1,127,500	$2,377,500 $2,377,500 $137,500 $137,500 $0 $0	($1,250,000) ($1,250,000) $990,000 $990,000 $0 $1,000,000
Julian Okwara	$834,152	$286,607	$0	$0	$0	$0	$0	$1,120,759	$859,821 $286,607 $859,821 $286,607 $0 $0	$260,938 $834,152 $260,938 $834,152 $36,101 $43,322
Will Harris	$850,000	$238,061	$0	$0	$30,000	$0	$0	$1,118,061	$476,122 $238,061 $476,122 $238,061 $0 $0	$641,939 $880,000 $641,939 $880,000 $15,000 $24,000
Da'Shawn Hand	$920,000	$170,491	$0	$0	$0	$0	$0	$1,090,491	$170,491 $170,491 $170,491 $170,491 $0 $0	$920,000 $920,000 $920,000 $920,000 $0 $0
Jonah Jackson	$828,035	$262,141	$0	$0	$0	$0	$0	$1,090,176	$786,423 $262,141 $786,423 $262,141 $0 $0	$303,753 $828,035 $303,753 $828,035 $32,023 $38,428
Austin Bryant	$850,000	$183,158	$0	$0	$0	$0	$0	$1,033,158	$366,316 $183,158 $366,316 $183,158 $0 $0	$666,842 $850,000 $666,842 $850,000 $0 $0
Darren Fells	$1,075,000	$137,500	$0	$0	$0	$0	$325,000	$987,500	$462,500 $462,500 $137,500 $137,500 $0 $0	$525,000 $525,000 $850,000 $850,000 $0 $0
Kalif Raymond	$990,000	$137,500	$0	$0	$0	$0	$112,500	$987,500	$250,000 $250,000 $137,500 $137,500 $0 $0	$737,500 $737,500 $850,000 $850,000 $0 $56,000
Dean Marlowe	$990,000	$137,500	$0	$0	$0	$0	$300,000	$987,500	$437,500 $437,500 $137,500 $137,500 $0 $0	$550,000 $550,000 $850,000 $850,000 $0 $0
Quinton Dunbar	$990,000	$137,500	$0	$0	$0	$0	$0	$987,500	$137,500 $137,500 $137,500 $137,500 $0 $0	$850,000 $850,000 $850,000 $850,000 $0 $0
Geronimo Allison	$990,000	$137,500	$0	$0	$0	$0	$0	$987,500	$137,500 $137,500 $137,500 $137,500 $0 $0	$850,000 $850,000 $850,000 $850,000 $0 $0
Logan Stenberg	$780,000	$185,411	$0	$0	$0	$0	$0	$965,411	$556,233 $185,411 $556,233 $185,411 $0 $0	$409,178 $780,000 $409,178 $780,000 $0 $0
Don Muhlbach	$1,075,000	$50,000	$50,000	$0	$0	$0	$0	$950,000	$50,000 $50,000 $50,000 $50,000 $0 $0	$900,000 $900,000 $900,000 $900,000 $0 $40,000
Alim McNeill	$660,000	$272,578	$0	$0	$0	$0	$0	$932,578	$1,090,312 $272,578 $1,090,312 $272,578 $0 $0	($157,734) $660,000 ($157,734) $660,000 $0 $0
Amani Oruwariye	$850,000	$80,834	$0	$0	$0	$0	$0	$930,834	$161,668 $80,834 $161,668 $80,834 $0 $0	$769,166 $850,000 $769,166 $850,000 $0 $0
Shaun Dion Hamilton	$920,000	$0	$0	$0	$0	$0	$0	$920,000	$0 $0 $0 $0 $0 $0	$920,000 $920,000 $920,000 $920,000 $0 $0
Damion Ratley	$920,000	$0	$0	$0	$0	$0	$0	$920,000	$0 $0 $0 $0 $0 $0	$920,000 $920,000 $920,000 $920,000 $0 $56,000
Corn Elder	$920,000	$0	$0	$0	$0	$0	$0	$920,000	$0 $0 $0 $0 $0 $0	$920,000 $920,000 $920,000 $920,000 $0 ($56,000)
Jason Cabinda	$920,000	$0	$0	$0	$0	$0	$0	$920,000	$0 $0 $0 $0 $0 $0	$920,000 $920,000 $920,000 $920,000 $0 $56,000
Reggie Gilbert	$920,000	$0	$0	$0	$0	$0	$0	$920,000	$0 $0 $0 $0 $0 $0	$920,000 $920,000 $920,000 $920,000 $0 $56,000
Evan Brown	$920,000	$0	$0	$0	$0	$0	$0	$920,000	$0 $0 $0 $0 $0 $0	$920,000 $920,000 $920,000 $920,000 $0 $56,000
Ifeatu Melifonwu	$660,000	$210,154	$0	$0	$0	$0	$0	$870,154	$840,616 $210,154 $840,616 $210,154 $0 $0	$29,538 $660,000 $29,538 $660,000 $0 $0
Amon-Ra St. Brown	$660,000	$196,315	$0	$0	$0	$0	$0	$856,315	$785,260 $196,315 $785,260 $196,315 $0 $0	$71,055 $660,000 $71,055 $660,000 $0 $0
Quintez Cephus	$780,000	$76,073	$0	$0	$0	$0	$0	$856,073	$228,219 $76,073 $228,219 $76,073 $0 $0	$627,854 $780,000 $627,854 $780,000 $0 $0
Derrick Barnes	$660,000	$195,302	$0	$0	$0	$0	$0	$855,302	$781,208 $195,302 $781,208 $195,302 $0 $0	$74,094 $660,000 $74,094 $660,000 $0 $0
C.J. Moore	$850,000	$2,334	$0	$0	$0	$0	$0	$852,334	$2,334 $2,334 $2,334 $2,334 $0 $0	$850,000 $850,000 $850,000 $850,000 $0 $0
Top 51 Cutoff
Chad Hansen	$850,000	$0	$0	$0	$0	$0	$0	$850,000	$0 $0 $0 $0 $0 $0	$850,000 $850,000 $850,000 $850,000 $0 $0
Bruce Hector	$850,000	$0	$0	$0	$0	$0	$0	$850,000	$0 $0 $0 $0 $0 $0	$850,000 $850,000 $850,000 $850,000 $35,000 $56,000
David Blough	$850,000	$0	$0	$0	$0	$0	$0	$850,000	$0 $0 $0 $0 $0 $0	$850,000 $850,000 $850,000 $850,000 $0 $0
Kevin Strong	$850,000	$0	$0	$0	$0	$0	$0	$850,000	$0 $0 $0 $0 $0 $0	$850,000 $850,000 $850,000 $850,000 $0 $0
Dan Skipper	$850,000	$0	$0	$0	$0	$0	$0	$850,000	$0 $0 $0 $0 $0 $0	$850,000 $850,000 $850,000 $850,000 $0 $0
Victor Bolden	$850,000	$0	$0	$0	$0	$0	$0	$850,000	$0 $0 $0 $0 $0 $0	$850,000 $850,000 $850,000 $850,000 $0 $0
John Penisini	$780,000	$42,794	$0	$0	$0	$0	$0	$822,794	$128,382 $42,794 $128,382 $42,794 $0 $0	$694,412 $780,000 $694,412 $780,000 $0 $0
Alijah Holder	$780,000	$0	$0	$0	$0	$0	$0	$780,000	$0 $0 $0 $0 $0 $0	$780,000 $780,000 $780,000 $780,000 $0 $0
Bobby Price	$780,000	$0	$0	$0	$0	$0	$0	$780,000	$0 $0 $0 $0 $0 $0	$780,000 $780,000 $780,000 $780,000 $0 $0
Jack Fox	$780,000	$0	$0	$0	$0	$0	$0	$780,000	$0 $0 $0 $0 $0 $0	$780,000 $780,000 $780,000 $780,000 $0 $0
Godwin Igwebuike	$780,000	$0	$0	$0	$0	$0	$0	$780,000	$0 $0 $0 $0 $0 $0	$780,000 $780,000 $780,000 $780,000 $0 $0
Matt Wright	$780,000	$0	$0	$0	$0	$0	$0	$780,000	$0 $0 $0 $0 $0 $0	$780,000 $780,000 $780,000 $780,000 $0 $96,000
Alex Brown	$780,000	$0	$0	$0	$0	$0	$0	$780,000	$0 $0 $0 $0 $0 $0	$780,000 $780,000 $780,000 $780,000 $0 $0
Matt Nelson	$780,000	$0	$0	$0	$0	$0	$0	$780,000	$0 $0 $0 $0 $0 $0	$780,000 $780,000 $780,000 $780,000 $0 $0
Jashon Cornell	$660,000	$21,133	$0	$0	$0	$0	$0	$681,133	$63,399 $21,133 $63,399 $21,133 $0 $0	$617,734 $660,000 $617,734 $660,000 ($80,000) ($96,000)
Jermar Jefferson	$660,000	$19,581	$0	$0	$0	$0	$0	$679,581	$78,324 $19,581 $78,324 $19,581 $0 $0	$601,257 $660,000 $601,257 $660,000 $0 $0
Javon McKinley	$660,000	$5,000	$0	$0	$0	$0	$85,000	$665,000	$100,000 $90,000 $15,000 $5,000 $0 $0	$565,000 $575,000 $650,000 $660,000 $0 $0
Tommy Kraemer	$660,000	$5,000	$0	$0	$0	$0	$40,000	$665,000	$55,000 $45,000 $15,000 $5,000 $0 $0	$610,000 $620,000 $650,000 $660,000 $0 $0
Drake Jackson	$660,000	$5,000	$0	$0	$0	$0	$25,000	$665,000	$40,000 $30,000 $15,000 $5,000 $0 $0	$625,000 $635,000 $650,000 $660,000 $0 $0
A.J. Parker	$660,000	$3,333	$0	$0	$0	$0	$25,000	$663,333	$35,000 $28,333 $10,000 $3,333 $0 $0	$628,333 $635,000 $653,333 $660,000 $0 $0
Brock Wright	$660,000	$3,333	$0	$0	$0	$0	$40,000	$663,333	$50,000 $43,333 $10,000 $3,333 $0 $0	$613,333 $620,000 $653,333 $660,000 $0 $0
Sage Surratt	$660,000	$3,333	$0	$0	$0	$0	$90,000	$663,333	$100,000 $93,333 $10,000 $3,333 $0 $0	$563,333 $570,000 $653,333 $660,000 $0 $0
Dedrick Mills	$660,000	$3,333	$0	$0	$0	$0	$15,000	$663,333	$25,000 $18,333 $10,000 $3,333 $0 $0	$638,333 $645,000 $653,333 $660,000 $0 $0
Tavante Beckett	$660,000	$3,333	$0	$0	$0	$0	$65,000	$663,333	$74,999 $68,333 $9,999 $3,333 $0 $0	$588,334 $595,000 $653,334 $660,000 $0 $0
D'Angelo Amos	$660,000	$1,666	$0	$0	$0	$0	$10,000	$661,666	$15,000 $11,666 $5,000 $1,666 $0 $0	$646,666 $650,000 $656,666 $660,000 $0 $0
Jerry Jacobs	$660,000	$1,166	$0	$0	$0	$0	$0	$661,166	$3,500 $1,166 $3,500 $1,166 $0 $0	$657,666 $660,000 $657,666 $660,000 $0 $0
Jake Hausmann	$660,000	$1,000	$0	$0	$0	$0	$0	$661,000	$3,000 $1,000 $3,000 $1,000 $0 $0	$658,000 $660,000 $658,000 $660,000 $0 $0
Evan Heim	$660,000	$1,000	$0	$0	$0	$0	$0	$661,000	$3,000 $1,000 $3,000 $1,000 $0 $0	$658,000 $660,000 $658,000 $660,000 $0 $0
Hunter Thedford	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Charlie Taumoepeau	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Jalen Elliott	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Tom Kennedy	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Anthony Pittman	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Alize Mack	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Robert McCray	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Scott Daly	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Darrin Paulo	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0
Michael Warren	$660,000	$0	$0	$0	$0	$0	$0	$660,000	$0 $0 $0 $0 $0 $0	$660,000 $660,000 $660,000 $660,000 $0 $0

Dead Money

Name	Cap Number
Matt Stafford	$19,000,000
Justin Coleman	$6,087,000
Desmond Trufant	$6,000,000
Jesse James	$4,287,000
Christian Jones	$2,185,442
Chase Daniel	$1,500,000
Danny Shelton	$1,250,000
Romeo Okwara	$901,668
Kerryon Johnson	$702,490
Joe Dahl	$250,000
Jason Huntley	$217,734
TOTAL	$42,633,331

Injured Reserve

Name	Cap Number
Joel Heath	$465,000
TOTAL	$465,000

Non-Football Injury/Illness

Name	Cap Number
Hunter Bryant	$446,666
TOTAL	$446,666

Total Cap Liabilities: $186,619,539

Top 51: $186,609,538
Team Cap Space: $21,580,461

Offense: $99,198,398
Defense: $87,411,140
Special: $0

Contracted Players (45 total)

Player	Base Salary	Prorated Bonus	Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Prorated Bonus	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Trey Flowers	$16,000,000	$5,614,000	$1,625,000	$0	$0	$0	$1,625,000	$23,239,000	$12,853,000 $7,239,000 $11,228,000 $5,614,000 $0 $0	$10,386,000 $16,000,000 $12,011,000 $17,625,000 $8,295,000 $13,272,000
Jared Goff	$10,650,000	$5,000,000	$15,500,000	$0	$0	$0	$15,500,000	$31,150,000	$30,500,000 $20,500,000 $15,000,000 $5,000,000 $0 $0	$650,000 $10,650,000 $16,150,000 $26,150,000 $16,743,333 $20,092,000
Halapoulivaati Vaitai	$6,500,000	$1,400,000	$0	$0	$500,000	$0	$0	$8,400,000	$4,200,000 $1,400,000 $4,200,000 $1,400,000 $0 $0	$4,200,000 $7,000,000 $4,200,000 $7,000,000 $3,976,667 $4,772,000
Jeff Okudah	$895,000	$5,486,095	$2,763,048	$0	$0	$0	$3,658,048	$9,144,143	$19,812,310 $14,326,215 $10,972,190 $5,486,095 $0 $0	($10,668,167) ($5,182,072) ($1,828,047) $3,658,048 $1,416,524 $2,266,438
Jamie Collins	$9,800,000	$3,333,334	$0	$0	$200,000	$0	$0	$13,333,334	$6,333,334 $3,333,334 $6,333,334 $3,333,334 $0 $0	$7,000,000 $10,000,000 $7,000,000 $10,000,000 $6,660,000 $7,104,000
T.J. Hockenson	$965,000	$3,108,859	$2,432,895	$0	$0	$0	$3,197,895	$6,506,754	$6,306,754 $6,306,754 $3,108,859 $3,108,859 $0 $0	$200,000 $200,000 $3,397,895 $3,397,895 $0 $2,002,316
Taylor Decker	$14,750,000	$3,900,000	$0	$0	$250,000	$0	$7,650,000	$18,900,000	$24,250,000 $14,050,000 $14,100,000 $3,900,000 $0 $0	($5,350,000) $4,850,000 $4,800,000 $15,000,000 $10,473,750 $11,172,000
Romeo Okwara	$11,000,000	$3,500,000	$0	$0	$0	$0	$5,000,000	$14,500,000	$15,500,000 $8,500,000 $10,500,000 $3,500,000 $0 $0	($1,000,000) $6,000,000 $4,000,000 $11,000,000 $6,643,333 $7,972,000
Penei Sewell	$825,000	$3,721,649	$930,412	$0	$0	$0	$1,755,412	$5,477,061	$19,717,419 $12,274,121 $11,164,947 $3,721,649 $0 $0	($14,240,358) ($6,797,060) ($5,687,886) $1,755,412 $700,275 $840,330
Frank Ragnow	$2,751,529	$4,800,000	$0	$0	$0	$0	$2,751,529	$7,551,529	$25,551,529 $7,551,529 $22,800,000 $4,800,000 $0 $0	($18,000,000) $0 ($15,248,471) $2,751,529 $1,429,223 $1,429,223
Michael Brockers	$7,000,000	$1,975,000	$0	$0	$0	$0	$4,000,000	$8,975,000	$7,950,000 $5,975,000 $3,950,000 $1,975,000 $0 $0	$1,025,000 $3,000,000 $5,025,000 $7,000,000 $2,940,000 $4,704,000
Tyrell Williams	$0	$1,000,000	$0	$0	$0	$0	$0	$1,000,000	$1,000,000 $1,000,000 $1,000,000 $1,000,000 $0 $0	$0 $0 $0 $0 $0 ($828,000)
D'Andre Swift	$1,386,266	$942,530	$0	$0	$0	$0	$928,121	$2,328,796	$2,813,181 $1,870,651 $1,885,060 $942,530 $0 $0	($484,385) $458,145 $443,736 $1,386,266 $280,633 $449,013
Jahlani Tavai	$1,360,086	$758,449	$0	$0	$75,000	$0	$0	$2,193,535	$758,449 $758,449 $758,449 $758,449 $0 $0	$1,435,086 $1,435,086 $1,435,086 $1,435,086 $0 $432,069
Jamaal Williams	$3,750,000	$625,000	$0	$0	$0	$0	$1,000,000	$4,375,000	$1,625,000 $1,625,000 $625,000 $625,000 $0 $0	$2,750,000 $2,750,000 $3,750,000 $3,750,000 $0 $2,172,000
Levi Onwuzurike	$1,030,404	$821,617	$0	$0	$0	$0	$1,030,404	$1,852,021	$3,495,255 $1,852,021 $2,464,851 $821,617 $0 $0	($1,643,234) $0 ($612,830) $1,030,404 $216,936 $260,323
Julian Okwara	$1,058,304	$286,607	$0	$0	$0	$0	$0	$1,344,911	$573,214 $286,607 $573,214 $286,607 $0 $0	$771,697 $1,058,304 $771,697 $1,058,304 $116,652 $186,643
Will Harris	$965,000	$238,061	$0	$0	$30,000	$0	$0	$1,233,061	$238,061 $238,061 $238,061 $238,061 $0 $0	$995,000 $995,000 $995,000 $995,000 $0 $80,000
Jonah Jackson	$1,046,070	$262,141	$0	$0	$0	$0	$0	$1,308,211	$524,282 $262,141 $524,282 $262,141 $0 $0	$783,929 $1,046,070 $783,929 $1,046,070 $110,535 $176,856
Austin Bryant	$965,000	$183,158	$0	$0	$0	$0	$0	$1,148,158	$183,158 $183,158 $183,158 $183,158 $0 $0	$965,000 $965,000 $965,000 $965,000 $0 $56,000
Logan Stenberg	$895,000	$185,411	$0	$0	$0	$0	$0	$1,080,411	$370,822 $185,411 $370,822 $185,411 $0 $0	$709,589 $895,000 $709,589 $895,000 $35,000 $56,000
Alim McNeill	$868,145	$272,578	$0	$0	$25,000	$0	$0	$1,165,723	$817,734 $272,578 $817,734 $272,578 $0 $0	$347,989 $893,145 $347,989 $893,145 $125,430 $150,516
Amani Oruwariye	$965,000	$80,834	$0	$0	$0	$0	$0	$1,045,834	$80,834 $80,834 $80,834 $80,834 $0 $0	$965,000 $965,000 $965,000 $965,000 $0 $56,000
Ifeatu Melifonwu	$852,539	$210,154	$0	$0	$25,000	$0	$0	$1,087,693	$630,462 $210,154 $630,462 $210,154 $0 $0	$457,231 $877,539 $457,231 $877,539 $115,026 $138,031
Amon-Ra St. Brown	$825,000	$196,315	$0	$0	$0	$0	$0	$1,021,315	$588,945 $196,315 $588,945 $196,315 $0 $0	$432,370 $825,000 $432,370 $825,000 $80,000 $96,000
Quintez Cephus	$895,000	$76,073	$0	$0	$0	$0	$0	$971,073	$152,146 $76,073 $152,146 $76,073 $0 $0	$818,927 $895,000 $818,927 $895,000 $35,000 $56,000
Derrick Barnes	$825,000	$195,302	$0	$0	$0	$0	$0	$1,020,302	$585,906 $195,302 $585,906 $195,302 $0 $0	$434,396 $825,000 $434,396 $825,000 $80,000 $96,000
Bruce Hector	$965,000	$0	$0	$0	$0	$0	$0	$965,000	$0 $0 $0 $0 $0 $0	$965,000 $965,000 $965,000 $965,000 $0 $112,000
John Penisini	$895,000	$42,794	$0	$0	$0	$0	$0	$937,794	$85,588 $42,794 $85,588 $42,794 $0 $0	$852,206 $895,000 $852,206 $895,000 $35,000 $56,000
Jashon Cornell	$895,000	$21,133	$0	$0	$0	$0	$0	$916,133	$42,266 $21,133 $42,266 $21,133 $0 $0	$873,867 $895,000 $873,867 $895,000 $35,000 $56,000
Jermar Jefferson	$825,000	$19,581	$0	$0	$0	$0	$0	$844,581	$58,743 $19,581 $58,743 $19,581 $0 $0	$785,838 $825,000 $785,838 $825,000 $80,000 $96,000
Javon McKinley	$825,000	$5,000	$0	$0	$0	$0	$0	$830,000	$10,000 $5,000 $10,000 $5,000 $0 $0	$820,000 $825,000 $820,000 $825,000 $60,000 $96,000
Tommy Kraemer	$825,000	$5,000	$0	$0	$0	$0	$0	$830,000	$10,000 $5,000 $10,000 $5,000 $0 $0	$820,000 $825,000 $820,000 $825,000 $60,000 $96,000
Drake Jackson	$825,000	$5,000	$0	$0	$0	$0	$0	$830,000	$10,000 $5,000 $10,000 $5,000 $0 $0	$820,000 $825,000 $820,000 $825,000 $60,000 $96,000
A.J. Parker	$825,000	$3,333	$0	$0	$0	$0	$0	$828,333	$6,667 $3,333 $6,667 $3,333 $0 $0	$821,666 $825,000 $821,666 $825,000 $60,000 $96,000
Brock Wright	$825,000	$3,333	$0	$0	$0	$0	$0	$828,333	$6,667 $3,333 $6,667 $3,333 $0 $0	$821,666 $825,000 $821,666 $825,000 $60,000 $96,000
Sage Surratt	$825,000	$3,333	$0	$0	$0	$0	$0	$828,333	$6,667 $3,333 $6,667 $3,333 $0 $0	$821,666 $825,000 $821,666 $825,000 $60,000 $96,000
Dedrick Mills	$825,000	$3,333	$0	$0	$0	$0	$0	$828,333	$6,667 $3,333 $6,667 $3,333 $0 $0	$821,666 $825,000 $821,666 $825,000 $60,000 $96,000
Tavante Beckett	$825,000	$3,333	$0	$0	$0	$0	$0	$828,333	$6,666 $3,333 $6,666 $3,333 $0 $0	$821,667 $825,000 $821,667 $825,000 $60,000 $96,000
D'Angelo Amos	$825,000	$1,666	$0	$0	$0	$0	$0	$826,666	$3,334 $1,666 $3,334 $1,666 $0 $0	$823,332 $825,000 $823,332 $825,000 $60,000 $96,000
Jerry Jacobs	$825,000	$1,166	$0	$0	$0	$0	$0	$826,166	$2,334 $1,166 $2,334 $1,166 $0 $0	$823,832 $825,000 $823,832 $825,000 $60,000 $96,000
Jake Hausmann	$825,000	$1,000	$0	$0	$0	$0	$0	$826,000	$2,000 $1,000 $2,000 $1,000 $0 $0	$824,000 $825,000 $824,000 $825,000 $60,000 $96,000
Evan Heim	$825,000	$1,000	$0	$0	$0	$0	$0	$826,000	$2,000 $1,000 $2,000 $1,000 $0 $0	$824,000 $825,000 $824,000 $825,000 $60,000 $96,000
Hunter Thedford	$825,000	$0	$0	$0	$0	$0	$0	$825,000	$0 $0 $0 $0 $0 $0	$825,000 $825,000 $825,000 $825,000 $60,000 $96,000
Hunter Bryant	$825,000	$6,668	$0	$0	$0	$0	$0	$831,668	$6,668 $6,668 $6,668 $6,668 $0 $0	$825,000 $825,000 $825,000 $825,000 $0 $0

Dead Money

Name	Cap Number
TOTAL	$10,001

Total Cap Liabilities: $176,223,550

Top 51: $176,223,550
Team Cap Space: $48,776,450

Offense: $98,982,062
Defense: $77,241,488
Special: $0

Contracted Players (36 total)

Player	Base Salary	Prorated Bonus	Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Prorated Bonus	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Trey Flowers	$16,000,000	$5,614,000	$2,000,000	$0	$0	$0	$0	$23,614,000	$5,614,000 $5,614,000 $5,614,000 $5,614,000 $0 $0	$18,000,000 $18,000,000 $18,000,000 $18,000,000 $0 $13,536,000
Jared Goff	$20,650,000	$5,000,000	$5,000,000	$0	$0	$0	$0	$30,650,000	$10,000,000 $5,000,000 $10,000,000 $5,000,000 $0 $0	$20,650,000 $25,650,000 $20,650,000 $25,650,000 $12,285,000 $19,656,000
Halapoulivaati Vaitai	$8,900,000	$1,400,000	$0	$0	$100,000	$0	$0	$10,400,000	$2,800,000 $1,400,000 $2,800,000 $1,400,000 $0 $0	$7,600,000 $9,000,000 $7,600,000 $9,000,000 $3,960,000 $6,336,000
Jeff Okudah	$1,010,000	$5,486,095	$4,172,072	$0	$0	$0	$5,182,072	$10,668,167	$10,668,167 $10,668,167 $5,486,095 $5,486,095 $0 $0	$0 $0 $5,182,072 $5,182,072 $0 $3,449,658
Jamie Collins	$0	$1,000,000	$0	$0	$0	$0	$0	$3,000,000	$3,000,000 $1,000,000 $3,000,000 $1,000,000 $0 $0	$0 $2,000,000 $0 $2,000,000 ($776,667) ($932,000)
Taylor Decker	$13,700,000	$3,900,000	$0	$0	$250,000	$0	$2,500,000	$17,850,000	$12,700,000 $6,400,000 $10,200,000 $3,900,000 $0 $0	$5,150,000 $11,450,000 $7,650,000 $13,950,000 $8,580,000 $10,296,000
Romeo Okwara	$11,000,000	$3,500,000	$0	$0	$0	$0	$0	$14,500,000	$7,000,000 $3,500,000 $7,000,000 $3,500,000 $0 $0	$7,500,000 $11,000,000 $7,500,000 $11,000,000 $4,960,000 $7,936,000
Penei Sewell	$940,000	$3,721,649	$1,910,824	$0	$0	$0	$2,850,824	$6,572,473	$14,240,358 $10,518,709 $7,443,298 $3,721,649 $0 $0	($7,667,885) ($3,946,236) ($870,825) $2,850,824 $1,050,412 $1,680,659
Frank Ragnow	$11,550,000	$4,800,000	$0	$0	$100,000	$0	$0	$16,450,000	$18,000,000 $4,800,000 $18,000,000 $4,800,000 $0 $0	($1,550,000) $11,650,000 ($1,550,000) $11,650,000 $7,980,000 $8,512,000
Michael Brockers	$10,000,000	$1,975,000	$0	$0	$0	$0	$0	$11,975,000	$1,975,000 $1,975,000 $1,975,000 $1,975,000 $0 $0	$10,000,000 $10,000,000 $10,000,000 $10,000,000 $0 $7,068,000
D'Andre Swift	$1,774,399	$942,530	$0	$0	$0	$0	$0	$2,716,929	$942,530 $942,530 $942,530 $942,530 $0 $0	$1,774,399 $1,774,399 $1,774,399 $1,774,399 $0 $723,519
Levi Onwuzurike	$1,300,808	$821,617	$0	$0	$100,000	$0	$0	$2,222,425	$1,643,234 $821,617 $1,643,234 $821,617 $0 $0	$579,191 $1,400,808 $579,191 $1,400,808 $325,404 $520,646
Julian Okwara	$1,282,456	$286,607	$0	$0	$0	$0	$0	$1,569,063	$286,607 $286,607 $286,607 $286,607 $0 $0	$1,282,456 $1,282,456 $1,282,456 $1,282,456 $0 $329,965
Jonah Jackson	$1,216,137	$262,141	$0	$0	$0	$0	$0	$1,478,278	$262,141 $262,141 $262,141 $262,141 $0 $0	$1,216,137 $1,216,137 $1,216,137 $1,216,137 $0 $276,910
Logan Stenberg	$1,010,000	$185,411	$0	$0	$0	$0	$0	$1,195,411	$185,411 $185,411 $185,411 $185,411 $0 $0	$1,010,000 $1,010,000 $1,010,000 $1,010,000 $0 $112,000
Alim McNeill	$1,101,290	$272,578	$0	$0	$25,000	$0	$0	$1,398,868	$545,156 $272,578 $545,156 $272,578 $0 $0	$853,712 $1,126,290 $853,712 $1,126,290 $188,145 $301,032
Ifeatu Melifonwu	$1,070,078	$210,154	$0	$0	$25,000	$0	$0	$1,305,232	$420,308 $210,154 $420,308 $210,154 $0 $0	$884,924 $1,095,078 $884,924 $1,095,078 $172,539 $276,062
Amon-Ra St. Brown	$940,000	$196,315	$0	$0	$0	$0	$0	$1,136,315	$392,630 $196,315 $392,630 $196,315 $0 $0	$743,685 $940,000 $743,685 $940,000 $95,000 $152,000
Quintez Cephus	$1,010,000	$76,073	$0	$0	$0	$0	$0	$1,086,073	$76,073 $76,073 $76,073 $76,073 $0 $0	$1,010,000 $1,010,000 $1,010,000 $1,010,000 $0 $112,000
Derrick Barnes	$940,000	$195,302	$0	$0	$0	$0	$0	$1,135,302	$390,604 $195,302 $390,604 $195,302 $0 $0	$744,698 $940,000 $744,698 $940,000 $95,000 $152,000
John Penisini	$1,010,000	$42,794	$0	$0	$0	$0	$0	$1,052,794	$42,794 $42,794 $42,794 $42,794 $0 $0	$1,010,000 $1,010,000 $1,010,000 $1,010,000 $0 $112,000
Jashon Cornell	$1,010,000	$21,133	$0	$0	$0	$0	$0	$1,031,133	$21,133 $21,133 $21,133 $21,133 $0 $0	$1,010,000 $1,010,000 $1,010,000 $1,010,000 $0 $112,000
Jermar Jefferson	$940,000	$19,581	$0	$0	$0	$0	$0	$959,581	$39,162 $19,581 $39,162 $19,581 $0 $0	$920,419 $940,000 $920,419 $940,000 $95,000 $152,000
Javon McKinley	$940,000	$5,000	$0	$0	$0	$0	$0	$945,000	$5,000 $5,000 $5,000 $5,000 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Tommy Kraemer	$940,000	$5,000	$0	$0	$0	$0	$0	$945,000	$5,000 $5,000 $5,000 $5,000 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Drake Jackson	$940,000	$5,000	$0	$0	$0	$0	$0	$945,000	$5,000 $5,000 $5,000 $5,000 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
A.J. Parker	$940,000	$3,334	$0	$0	$0	$0	$0	$943,334	$3,334 $3,334 $3,334 $3,334 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Brock Wright	$940,000	$3,334	$0	$0	$0	$0	$0	$943,334	$3,334 $3,334 $3,334 $3,334 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Sage Surratt	$940,000	$3,334	$0	$0	$0	$0	$0	$943,334	$3,334 $3,334 $3,334 $3,334 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Dedrick Mills	$940,000	$3,334	$0	$0	$0	$0	$0	$943,334	$3,334 $3,334 $3,334 $3,334 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Tavante Beckett	$940,000	$3,333	$0	$0	$0	$0	$0	$943,334	$3,333 $3,333 $3,333 $3,333 $0 $0	$940,001 $940,001 $940,001 $940,001 $0 $152,000
D'Angelo Amos	$940,000	$1,668	$0	$0	$0	$0	$0	$941,668	$1,668 $1,668 $1,668 $1,668 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Jerry Jacobs	$940,000	$1,168	$0	$0	$0	$0	$0	$941,168	$1,168 $1,168 $1,168 $1,168 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Jake Hausmann	$940,000	$1,000	$0	$0	$0	$0	$0	$941,000	$1,000 $1,000 $1,000 $1,000 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Evan Heim	$940,000	$1,000	$0	$0	$0	$0	$0	$941,000	$1,000 $1,000 $1,000 $1,000 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000
Hunter Thedford	$940,000	$0	$0	$0	$0	$0	$0	$940,000	$0 $0 $0 $0 $0 $0	$940,000 $940,000 $940,000 $940,000 $0 $152,000

Total Cap Liabilities: $92,846,143

Top 51: $92,846,143
Team Cap Space: $163,153,857

Offense: $82,443,845
Defense: $10,402,298
Special: $0

Contracted Players (13 total)

Player	Base Salary	Prorated Bonus	Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Prorated Bonus	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Jared Goff	$21,650,064	$5,000,000	$5,000,000	$0	$0	$0	$0	$31,650,064	$5,000,000 $5,000,000 $5,000,000 $5,000,000 $0 $0	$26,650,064 $26,650,064 $26,650,064 $26,650,064 $0 $20,420,051
Halapoulivaati Vaitai	$8,900,000	$1,400,000	$0	$0	$100,000	$0	$0	$10,400,000	$1,400,000 $1,400,000 $1,400,000 $1,400,000 $0 $0	$9,000,000 $9,000,000 $9,000,000 $9,000,000 $0 $6,300,000
Jamie Collins	$0	$1,000,000	$0	$0	$0	$0	$0	$0	$2,000,000 $1,000,000 $2,000,000 $1,000,000 $0 $0	($2,000,000) ($1,000,000) ($2,000,000) ($1,000,000) ($605,000) ($968,000)
Taylor Decker	$12,950,000	$3,900,000	$500,000	$0	$250,000	$0	$0	$17,600,000	$6,300,000 $3,900,000 $6,300,000 $3,900,000 $0 $0	$11,300,000 $13,700,000 $11,300,000 $13,700,000 $6,287,500 $10,060,000
Romeo Okwara	$0	$3,500,000	$0	$0	$0	$0	$0	$3,500,000	$3,500,000 $3,500,000 $3,500,000 $3,500,000 $0 $0	$0 $0 $0 $0 $0 ($900,000)
Penei Sewell	$1,055,000	$3,721,649	$2,891,236	$0	$0	$0	$3,946,236	$7,667,885	$7,667,885 $7,667,885 $3,721,649 $3,721,649 $0 $0	$0 $0 $3,946,236 $3,946,236 $0 $2,520,989
Frank Ragnow	$7,900,000	$4,800,000	$0	$0	$100,000	$0	$0	$12,800,000	$13,200,000 $4,800,000 $13,200,000 $4,800,000 $0 $0	($400,000) $8,000,000 ($400,000) $8,000,000 $4,630,000 $5,556,000
Levi Onwuzurike	$1,671,212	$821,617	$0	$0	$100,000	$0	$0	$2,592,829	$821,617 $821,617 $821,617 $821,617 $0 $0	$1,771,212 $1,771,212 $1,771,212 $1,771,212 $0 $780,970
Alim McNeill	$1,334,435	$272,578	$0	$0	$25,000	$0	$0	$1,632,013	$272,578 $272,578 $272,578 $272,578 $0 $0	$1,359,435 $1,359,435 $1,359,435 $1,359,435 $0 $451,548
Ifeatu Melifonwu	$1,192,000	$210,154	$0	$0	$25,000	$0	$0	$1,427,154	$210,154 $210,154 $210,154 $210,154 $0 $0	$1,217,000 $1,217,000 $1,217,000 $1,217,000 $0 $337,600
Amon-Ra St. Brown	$1,055,000	$196,315	$0	$0	$0	$0	$0	$1,251,315	$196,315 $196,315 $196,315 $196,315 $0 $0	$1,055,000 $1,055,000 $1,055,000 $1,055,000 $0 $208,000
Derrick Barnes	$1,055,000	$195,302	$0	$0	$0	$0	$0	$1,250,302	$195,302 $195,302 $195,302 $195,302 $0 $0	$1,055,000 $1,055,000 $1,055,000 $1,055,000 $0 $208,000
Jermar Jefferson	$1,055,000	$19,581	$0	$0	$0	$0	$0	$1,074,581	$19,581 $19,581 $19,581 $19,581 $0 $0	$1,055,000 $1,055,000 $1,055,000 $1,055,000 $0 $208,000

Total Cap Liabilities: $16,450,000

Top 51: $16,450,000
Team Cap Space: $0

Offense: $16,450,000
Defense: $0
Special: $0

Contracted Players (3 total)

Player	Base Salary	Prorated Bonus	Roster Bonus		Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Player	Base Salary	Prorated Bonus	Regular	Per Game	Workout Bonus	Other Bonus	Guaranteed Salary	Cap Number	Dead Money & Cap Savings
Jamie Collins	$0	$1,000,000	$0	$0	$0	$0	$0	$0	$1,000,000 $1,000,000 $1,000,000 $1,000,000 $0 $0	($1,000,000) ($1,000,000) ($1,000,000) ($1,000,000) $0 ($1,004,000)
Taylor Decker	$0	$2,400,000	$0	$0	$0	$0	$0	$2,400,000	$2,400,000 $2,400,000 $2,400,000 $2,400,000 $0 $0	$0 $0 $0 $0 $0 ($936,000)
Frank Ragnow	$9,150,000	$4,800,000	$0	$0	$100,000	$0	$0	$14,050,000	$8,400,000 $4,800,000 $8,400,000 $4,800,000 $0 $0	$5,650,000 $9,250,000 $5,650,000 $9,250,000 $4,075,000 $6,520,000

Total Cap Liabilities: $16,350,000

Top 51: $16,350,000
Team Cap Space: $0

Offense: $16,350,000
Defense: $0
Special: $0

Contracted Players (1 total)

Player	Base Salary	Prorated Bonus	Roster Bonus		Workout Bonus	Other Bonus		Guaranteed Salary		Cap Number		Dead Money & Cap Savings
Player	Base Salary	Prorated Bonus	Regular	Per Game	Workout Bonus	Other Bonus		Guaranteed Salary		Cap Number		Dead Money & Cap Savings
Frank Ragnow	$11,900,000	$3,600,000	$750,000	$0	$100,000	$0		$0		$16,350,000		$3,600,000 $3,600,000 $3,600,000 $3,600,000 $0 $0	$12,750,000 $12,750,000 $12,750,000 $12,750,000 $0 $9,284,000