Crow's Happy Holidays Offseason Plan Update - Page 2

kccrow · 12-27-2014, 05:12 PM

Re-Signings:

Rodney Hudson, OC
Sign to a 6 year, $37.5 million dollar contract with $10.5 million guaranteed. Average is $6.25 million per, the same as Jason Kelce received from Philadelphia.
Contract structure:
Year Base Bonus Cap Hit
2015 $3,000,000 $1,750,000 $4,750,000
2016 $4,000,000 $1,750,000 $5,750,000
2017 $4,000,000 $1,750,000 $5,750,000
2018 $5,000,000 $1,750,000 $6,750,000
2019 $5,000,000 $1,750,000 $6,750,000
2020 $6,000,000 $1,750,000 $7,750,000

Justin Houston, OLB
Sign to a 6 year, $85 million dollar contract with $27 million guaranteed. Average is $14.17 million per, between JJ Watt (16.7) and Clay Matthews (13.2).
Contract structure:
Year Base Bonus Cap Hit
2015 $7,000,000 $4,500,000 $11,500,000
2016 $8,000,000 $4,500,000 $12,500,000
2017 $8,000,000 $4,500,000 $12,500,000
2018 $11,000,000 $4,500,000 $15,500,000
2019 $11,000,000 $4,500,000 $15,500,000
2020 $13,000,000 $4,500,000 $17,500,000

Ron Parker, DB
Sign to a 3 year, $6.75 million dollar contract with $3.25 million guaranteed (1st year base salary of $1 million + $2.25 million signing bonus). Average is 2.25 million per, in line with about 40th highest salary amongst CBs and 28th highest salary amongst Safeties.
Contract structure:
Year Base Bonus Cap Hit
2015 $1,000,000 $750,000 $1,750,000
2016 $1,500,000 $750,000 $2,250,000
2017 $2,000,000 $750,000 $2,750,000

Kevin Vickerson, DL
Sign to a 1 year, $970,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $570,000+$65,000 = $635,000 cap hit.

James-Michael Johnson, ILB
Sign to a 1 year, $660,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit.

Josh Mauga, ILB
Sign to a 1 year, $745,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit.

Josh Martin, OLB
Tender ERFA at $510,000 for experience.

Thomas Gafford, LS
Sign to a 1 year, $970,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit.

Jason Avant, WR
Sign to a 1 year, $970,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit.

Demetrius Harris, TE
Tender ERFA at $510,000 for experience.

Junior Hemmingway, WR
Tender RFA at $585,000 for experience

Kelcie McCray, DB
Tender RFA at $660,000 for experience

Kurt Coleman, SS
Sign to a 1 year, $745,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit.

Total Re-Signings: $24,075,000

Free Agents:

David Harris, ILB (New York Jets)
Sign to a 4 year, 23 million dollar contract with 11 million guaranteed. Average is 5.75 million per, in line with the contract D'Qwell Jackson signed with the Colts at age 30 this year.
Contract structure:
Year Base Bonus Cap Hit
2015 $1,750,000 $2,750,000 $4,500,000
2016 $3,250,000 $2,750,000 $6,000,000
2017 $3,250,000 $2,750,000 $6,000,000
2018 $3,750,000 $2,750,000 $6,500,000

James Carpenter, LG (Seattle Seahawks)
Sign to a 5 year, 34 million dollar contract with 11.5 million guaranteed (1st year base of $2.25 million plus $9.25 million signing bonus) Average is $6.8 million on par with Josh Sitton contract.
Contract structure:
Year Base Bonus Cap Hit
2015 2,250,000 $1,850,000 $4,100,000
2016 4,350,000 $1,850,000 $6,200,000
2017 5,450,000 $1,850,000 $7,300,000
2018 6,150,000 $1,850,000 $8,000,000
2019 6,550,000 $1,850,000 $8,400,000

Casey Matthews, ILB (Philadelphia Eagles)
Sign to a 4 year, 8.5 million dollar contract with $2.75 million guaranteed (1st year base of $750,000 plus $2 million signing bonus) Average is $2.125 million per
Contract structure:
Year Base Bonus Cap Hit
2015 $750,000 $500,000 $1,250,000
2016 $1,250,000 $500,000 $1,750,000
2017 $2,000,000 $500,000 $2,500,000
2018 $2,500,000 $500,000 $3,000,000

Cecil Shorts, WR (Jacksonville Jaguars)
Sign to a 3 year, 10 million dollar contract with 4.75 million guaranteed (1st year base of $1 million plus $3.75 million signing bonus) Average is $3.33 million per
Contract structure:
Year Base Bonus Cap Hit
2015 $1,000,000 $1,250,000 $2,250,000
2016 $2,500,000 $1,250,000 $3,750,000
2017 $2,750,000 $1,250,000 $4,000,000

Kenrick Ellis, NT (New York Jets)
Sign to a 3 year, 4.5 million dollar contract with 2.4 million guaranteed (1st year base of $750,000 plus $1.65 million signing bonus) Average is $1.5 million per.
Contract structure:
Year Base Bonus Cap Hit
2015 $750,000 $550,000 $1,300,000
2016 $950,000 $550,000 $1,500,000
2017 $1,150,000 $550,000 $1,700,000

Joe Barksdale, RT (St. Louis Rams)
Sign to a 5 year, 30 million dollar contract with 10.5 million guaranteed (1st year base of $3 million plus $7.5 million signing bonus) Average is $6.0 million per on par with Anthony Collins contract.
Contract structure:
Year Base Bonus Cap Hit
2015 $3,000,000 $1,500,000 $4,500,000
2016 $3,500,000 $1,500,000 $5,000,000
2017 $6,000,000 $1,500,000 $7,500,000
2018 $5,000,000 $1,500,000 $6,500,000
2019 $5,000,000 $1,500,000 $6,500,000

Total Free Agent Signings: $17,900,000

Restructure:

Dwayne Bowe, WR
Re-negotiate Bowe's contract to be a 5 year, 31 million dollar contract with 10 million signing bonus. Average is $6.2 million per, or about 18th in the NFL.
This makes his remaining cap structure to be a 5 year, 40 million dollar contract with 19 million dollars (9 over 1st 3 years) with an average of $8 million per.
Contract strucute (on books):
Year Base Bonus Cap Hit
2015 $2,250,000 $5,000,000 $7,250,000
2016 $2,750,000 $5,000,000 $7,750,000
2017 $3,250,000 $5,000,000 $8,250,000
2018 $6,250,000 $2,000,000 $8,250,000
2019 $6,500,000 $2,000,000 $8,500,000
This will change Bowe's current $30.25 million in salary and $750,000 in workout bonuses due over the next 3 years due over the next 5 years and gives Bowe $10 million up front. This will reduce the Chiefs overall cap hit in 2015 by 6.75 million, in 2016 by 5.25 million, and in 2017 by 4.75 million at which point Bowe becomes a guy you can cut again.

Total Savings: $6,750,000

Let Walk:
Chris Owens, CB
Nick Williams, DT
Mike McGlynn, OG
Ryan Harris, OT
Phillip Supernaw, TE
Frankie Hammond Jr., WR

Cuts (Savings):
Mike DeVito, DE (4,000,000)
Cyrus Gray, RB (668,500)
Sanders Commings, S (464,622)
A.J. Jenkins, WR (1,337,390)
Derrick Johnson, ILB (5,250,000)
Eric Berry, FS (5,455,000)
Donnie Avery, WR (3,550,000)
Chase Daniel, QB (3,800,000)
Joe Mays, ILB (3,000,000)
Tamba Hali, OLB (9,000,000)
Jeff Allen, OT (1,023,249)
Anthony Fasano, TE (1,975,000)
Total Savings: $39,523,761

Cap Synopsis:
Cap Into Offseason $136,178,172
Re-Signings $24,075,000
Cap Savings (Cuts & Re-Structures) $(46,273,761)
Free Agent Signings $17,900,000
Rookie Signings $6,554,537
Top 51 Savings (Contracts Over 51) $(2,520,000)
Cap Hits After Moves $135,913,948
2015 Salary Cap $140,000,000
Salary Cap Space $4,086,052

NFL Draft

Round 1 | WR Justin Hardy, 6'0" 188 - East Carolina
Round 2 | CB Quinten Rollins, 6'0" 200 - Miami (Ohio)
Round 3 | QB Garrett Grayson, 6'2" 220 - Colorado State
Round 3 | RG Laken Tomlinson, 6'3" 320 - Duke
Round 4 | OT Sean Hickey, 6'5" 300 - Syracuse
Round 5 | SS Erick Dargan, 5'11" 212 - Oregon
Round 5 | DE Henry Anderson, 6'5 295 - Stanford
Round 5 | ILB Mike Hull, 6'0" 232 - Penn State
Round 6 | TE Nick Boyle, 6'5" 270 - Delaware
Round 7 | RB Malcolm Agnew, 5'9" 207 - Southern Illinois
Round 7 | DE Brock Hekking, 6'4" 255 - Nevada

Preseason Cuts

Tyler Bray, QB
Donald Stephenson, OL
Kelcie McCray, S
Mike Catapano, DE
James-Michael Johnson, ILB
Junior Hemmingway, WR

Roster Breakdown:
QB Alex Smith
QB Aaron Murray
QB Garrett Grayson

RB Jamaal Charles
RB Knile Davis
RB De’Anthony Thomas
RB Malcolm Agnew

FB Anthony Sherman

WR Dwayne Bowe
WR Cecil Shorts
WR Justin Hardy
WR Albert Wilson
WR Jason Avant

TE Travis Kelce
TE Demetrius Harris
TE Nick Boyle

LT Eric Fisher
RT Joe Barksdale
OT Sean Hickey

LG James Carpenter
RG Laken Tomlinson
OL Zach Fulton
OL Laurent Duvernay-Tardif

OC Rodney Hudson
OL Eric Kush

DE Allen Bailey
DE Jaye Howard
DE Kevin Vickerson
DL Vance Walker
DE Henry Anderson

NT Dontari Poe
NT Kenrick Ellis

OLB Justin Houston
OLB Dee Ford
OLB Josh Martin
OLB Frank Zombo
OLB Brock Hekking

ILB David Harris
ILB Casey Matthews
ILB Josh Mauga
ILB Mike Hull

CB Sean Smith
CB Phillip Gaines
CB Quentin Rollins
CB Marcus Cooper
CB Jamell Fleming

S Husain Abdullah
S Kurt Coleman
S Ron Parker
S Erick Dargan

K Cairo Santos
P Dustin Colquitt
LS Thomas Gafford

12-27-2014, 05:12 PM	Topic Starter
kccrow MVP Join Date: Oct 2011 Location: Michigan Casino cash: $-1390000	Crow's Happy Holidays Offseason Plan Update Re-Signings: Rodney Hudson, OC Sign to a 6 year, $37.5 million dollar contract with $10.5 million guaranteed. Average is $6.25 million per, the same as Jason Kelce received from Philadelphia. Contract structure: Year Base Bonus Cap Hit 2015 $3,000,000 $1,750,000 $4,750,000 2016 $4,000,000 $1,750,000 $5,750,000 2017 $4,000,000 $1,750,000 $5,750,000 2018 $5,000,000 $1,750,000 $6,750,000 2019 $5,000,000 $1,750,000 $6,750,000 2020 $6,000,000 $1,750,000 $7,750,000 Justin Houston, OLB Sign to a 6 year, $85 million dollar contract with $27 million guaranteed. Average is $14.17 million per, between JJ Watt (16.7) and Clay Matthews (13.2). Contract structure: Year Base Bonus Cap Hit 2015 $7,000,000 $4,500,000 $11,500,000 2016 $8,000,000 $4,500,000 $12,500,000 2017 $8,000,000 $4,500,000 $12,500,000 2018 $11,000,000 $4,500,000 $15,500,000 2019 $11,000,000 $4,500,000 $15,500,000 2020 $13,000,000 $4,500,000 $17,500,000 Ron Parker, DB Sign to a 3 year, $6.75 million dollar contract with $3.25 million guaranteed (1st year base salary of $1 million + $2.25 million signing bonus). Average is 2.25 million per, in line with about 40th highest salary amongst CBs and 28th highest salary amongst Safeties. Contract structure: Year Base Bonus Cap Hit 2015 $1,000,000 $750,000 $1,750,000 2016 $1,500,000 $750,000 $2,250,000 2017 $2,000,000 $750,000 $2,750,000 Kevin Vickerson, DL Sign to a 1 year, $970,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $570,000+$65,000 = $635,000 cap hit. James-Michael Johnson, ILB Sign to a 1 year, $660,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit. Josh Mauga, ILB Sign to a 1 year, $745,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit. Josh Martin, OLB Tender ERFA at $510,000 for experience. Thomas Gafford, LS Sign to a 1 year, $970,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit. Jason Avant, WR Sign to a 1 year, $970,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit. Demetrius Harris, TE Tender ERFA at $510,000 for experience. Junior Hemmingway, WR Tender RFA at $585,000 for experience Kelcie McCray, DB Tender RFA at $660,000 for experience Kurt Coleman, SS Sign to a 1 year, $745,000 contract with $65,000 guaranteed. Two-year veteran cap rule means $635,000 cap hit. Total Re-Signings: $24,075,000 Free Agents: David Harris, ILB (New York Jets) Sign to a 4 year, 23 million dollar contract with 11 million guaranteed. Average is 5.75 million per, in line with the contract D'Qwell Jackson signed with the Colts at age 30 this year. Contract structure: Year Base Bonus Cap Hit 2015 $1,750,000 $2,750,000 $4,500,000 2016 $3,250,000 $2,750,000 $6,000,000 2017 $3,250,000 $2,750,000 $6,000,000 2018 $3,750,000 $2,750,000 $6,500,000 James Carpenter, LG (Seattle Seahawks) Sign to a 5 year, 34 million dollar contract with 11.5 million guaranteed (1st year base of $2.25 million plus $9.25 million signing bonus) Average is $6.8 million on par with Josh Sitton contract. Contract structure: Year Base Bonus Cap Hit 2015 2,250,000 $1,850,000 $4,100,000 2016 4,350,000 $1,850,000 $6,200,000 2017 5,450,000 $1,850,000 $7,300,000 2018 6,150,000 $1,850,000 $8,000,000 2019 6,550,000 $1,850,000 $8,400,000 Casey Matthews, ILB (Philadelphia Eagles) Sign to a 4 year, 8.5 million dollar contract with $2.75 million guaranteed (1st year base of $750,000 plus $2 million signing bonus) Average is $2.125 million per Contract structure: Year Base Bonus Cap Hit 2015 $750,000 $500,000 $1,250,000 2016 $1,250,000 $500,000 $1,750,000 2017 $2,000,000 $500,000 $2,500,000 2018 $2,500,000 $500,000 $3,000,000 Cecil Shorts, WR (Jacksonville Jaguars) Sign to a 3 year, 10 million dollar contract with 4.75 million guaranteed (1st year base of $1 million plus $3.75 million signing bonus) Average is $3.33 million per Contract structure: Year Base Bonus Cap Hit 2015 $1,000,000 $1,250,000 $2,250,000 2016 $2,500,000 $1,250,000 $3,750,000 2017 $2,750,000 $1,250,000 $4,000,000 Kenrick Ellis, NT (New York Jets) Sign to a 3 year, 4.5 million dollar contract with 2.4 million guaranteed (1st year base of $750,000 plus $1.65 million signing bonus) Average is $1.5 million per. Contract structure: Year Base Bonus Cap Hit 2015 $750,000 $550,000 $1,300,000 2016 $950,000 $550,000 $1,500,000 2017 $1,150,000 $550,000 $1,700,000 Joe Barksdale, RT (St. Louis Rams) Sign to a 5 year, 30 million dollar contract with 10.5 million guaranteed (1st year base of $3 million plus $7.5 million signing bonus) Average is $6.0 million per on par with Anthony Collins contract. Contract structure: Year Base Bonus Cap Hit 2015 $3,000,000 $1,500,000 $4,500,000 2016 $3,500,000 $1,500,000 $5,000,000 2017 $6,000,000 $1,500,000 $7,500,000 2018 $5,000,000 $1,500,000 $6,500,000 2019 $5,000,000 $1,500,000 $6,500,000 Total Free Agent Signings: $17,900,000 Restructure: Dwayne Bowe, WR Re-negotiate Bowe's contract to be a 5 year, 31 million dollar contract with 10 million signing bonus. Average is $6.2 million per, or about 18th in the NFL. This makes his remaining cap structure to be a 5 year, 40 million dollar contract with 19 million dollars (9 over 1st 3 years) with an average of $8 million per. Contract strucute (on books): Year Base Bonus Cap Hit 2015 $2,250,000 $5,000,000 $7,250,000 2016 $2,750,000 $5,000,000 $7,750,000 2017 $3,250,000 $5,000,000 $8,250,000 2018 $6,250,000 $2,000,000 $8,250,000 2019 $6,500,000 $2,000,000 $8,500,000 This will change Bowe's current $30.25 million in salary and $750,000 in workout bonuses due over the next 3 years due over the next 5 years and gives Bowe $10 million up front. This will reduce the Chiefs overall cap hit in 2015 by 6.75 million, in 2016 by 5.25 million, and in 2017 by 4.75 million at which point Bowe becomes a guy you can cut again. Total Savings: $6,750,000 Let Walk: Chris Owens, CB Nick Williams, DT Mike McGlynn, OG Ryan Harris, OT Phillip Supernaw, TE Frankie Hammond Jr., WR Cuts (Savings): Mike DeVito, DE (4,000,000) Cyrus Gray, RB (668,500) Sanders Commings, S (464,622) A.J. Jenkins, WR (1,337,390) Derrick Johnson, ILB (5,250,000) Eric Berry, FS (5,455,000) Donnie Avery, WR (3,550,000) Chase Daniel, QB (3,800,000) Joe Mays, ILB (3,000,000) Tamba Hali, OLB (9,000,000) Jeff Allen, OT (1,023,249) Anthony Fasano, TE (1,975,000) Total Savings: $39,523,761 Cap Synopsis: Cap Into Offseason $136,178,172 Re-Signings $24,075,000 Cap Savings (Cuts & Re-Structures) $(46,273,761) Free Agent Signings $17,900,000 Rookie Signings $6,554,537 Top 51 Savings (Contracts Over 51) $(2,520,000) Cap Hits After Moves $135,913,948 2015 Salary Cap $140,000,000 Salary Cap Space $4,086,052 NFL Draft Round 1 \| WR Justin Hardy, 6'0" 188 - East Carolina Round 2 \| CB Quinten Rollins, 6'0" 200 - Miami (Ohio) Round 3 \| QB Garrett Grayson, 6'2" 220 - Colorado State Round 3 \| RG Laken Tomlinson, 6'3" 320 - Duke Round 4 \| OT Sean Hickey, 6'5" 300 - Syracuse Round 5 \| SS Erick Dargan, 5'11" 212 - Oregon Round 5 \| DE Henry Anderson, 6'5 295 - Stanford Round 5 \| ILB Mike Hull, 6'0" 232 - Penn State Round 6 \| TE Nick Boyle, 6'5" 270 - Delaware Round 7 \| RB Malcolm Agnew, 5'9" 207 - Southern Illinois Round 7 \| DE Brock Hekking, 6'4" 255 - Nevada Preseason Cuts Tyler Bray, QB Donald Stephenson, OL Kelcie McCray, S Mike Catapano, DE James-Michael Johnson, ILB Junior Hemmingway, WR Roster Breakdown: QB Alex Smith QB Aaron Murray QB Garrett Grayson RB Jamaal Charles RB Knile Davis RB De’Anthony Thomas RB Malcolm Agnew FB Anthony Sherman WR Dwayne Bowe WR Cecil Shorts WR Justin Hardy WR Albert Wilson WR Jason Avant TE Travis Kelce TE Demetrius Harris TE Nick Boyle LT Eric Fisher RT Joe Barksdale OT Sean Hickey LG James Carpenter RG Laken Tomlinson OL Zach Fulton OL Laurent Duvernay-Tardif OC Rodney Hudson OL Eric Kush DE Allen Bailey DE Jaye Howard DE Kevin Vickerson DL Vance Walker DE Henry Anderson NT Dontari Poe NT Kenrick Ellis OLB Justin Houston OLB Dee Ford OLB Josh Martin OLB Frank Zombo OLB Brock Hekking ILB David Harris ILB Casey Matthews ILB Josh Mauga ILB Mike Hull CB Sean Smith CB Phillip Gaines CB Quentin Rollins CB Marcus Cooper CB Jamell Fleming S Husain Abdullah S Kurt Coleman S Ron Parker S Erick Dargan K Cairo Santos P Dustin Colquitt LS Thomas Gafford
Posts: 14,150