Offseason Plan 4: Postseason Edition

[kccrow]

I was 60k off on Reid's contract for 2016. his bonus was 3.1m instead of 3.0m as i thought, chiefs put more into workout bonuses instead of a roster bonus else i was pretty much dead on (hit the annual salaries exactly, pats his own back ).

Here are the details per OTC:
(cap hit, base, prorated, workout)
2016: $ 1.825m, 860k, 775k, 190k
2017: $ 3.625m, 2.25m, 775k, 600k
2018: $3.975m, 2.6m, 775k, 600k


Here was my estimate:
2016: $1.76m, 860k, 750k, 150k
2017: $3.15m, 2.25m, 750k, 150k
2018: $4.50m, 2.6m, 750k, 150k, +1m roster bonus