Zach Ertz | ||||
Stated Value: $43,638,527 | ||||
Year | Salary | Expected Outcome | Expected Value | Adjustment |
2016 | — | 99.6% | — | $9,138,527 |
2017 | — | 97.6% | — | $4,000,000 |
2018 | $8,000,000 | 74.2% | $5,933,458 | — |
2019 | $7,500,000 | 60.0% | $4,502,508 | — |
2020 | $7,250,000 | 42.6% | $3,085,812 | — |
2021 | $7,750,000 | 30.9% | $2,392,200 | — |
Subtotal | — | $15,913,977 | $13,138,527 | |
Expected Contract Value: | $29,052,504 (67%) |
Zach Ertz | |||||
Year | Cap Number | Probability | Dead Money | Probability | Expected Cap Number |
2016 | $3,311,563 | 99.6% | $13,711,563 | 0.4% | $3,353,163 |
2017 | $5,600,000 | 97.6% | $10,400,000 | 2.4% | $5,715,200 |
2018 | $9,600,000 | 74.2% | $4,800,000 | 25.8% | $8,361,600 |
2019 | $9,100,000 | 60.0% | $3,200,000 | 40.0% | $6,740,000 |
2020 | $8,850,000 | 42.6% | $1,600,000 | 57.4% | $4,688,500 |
2021 | $7,750,000 | 30.9% | $0 | 69.1% | $2,394,750 |
Total: | $31,253,213 |
With the 2024 NFL Draft in the books we now have a final estimate for…
With the second round of the 2024 draft in the books I wanted to go…
With the first round of the 2024 draft in the books I wanted to go…
For those who are premium subscribers I put together a pdf file breaking down the…
With only a few days before the 2024 NFL Draft, it's that time again to…
Every year as the draft approaches I like to look at different trends over the…