Originally Posted by That Guy
well, according to your link, which draws numbers directly from NFLPA, AH counts 10.4mill in 2009 (6mill base + 22/5 = 10.4mill), not 7.9, and dockery counts 4mill (3.2base +4/5 = 4.0mill) not 4.1.
yay math/better info:
all signing bonuses are prorated over 5 years, option bonuses are listed as other bonuses, and incentives aren't included since I don't have specifics on them or how they're accounted for.
the option bonuses listed in the article are for 2013-2016, which is either a mistake or incentive to work a new deal (at 35?) - i believe it should be 2012-2015, but that's not super important to know in 2009.
Haynesworth contract details:
Signing bonus - $22mill in 2009, $9mill in 2010, $10mill in 2011
Incentives - up to $15mill over the first four years
Option bonuses - $12mill ($3mill in 2013, 2014, 2015, and 2016)
Base salary - $6mill in 2009, $3.6 in 2010, $5.4mill in 2011, $6.7mill in 2012, $8.5mill in 2013, $10.3mill in 2014, $11.5mill in 2015
yearly cap hits:
2009 $10.4mill ($6base + 22/5)
2010 $9.8mill ($3.6base + 22/5 + 9/5)
2011 $13.6mill ($5.4base + 22/5 + 9/5 + 10/5)
2012 $15.1mill ($6.7base + 22/5 + 9/5 + 10/5)
2013 $19.9mill ($8.5base + 22/5 + 9/5 + 10/5 + $3 OB)
2014 $17.1mill ($10.3base + 9/5 + 10/5 + $3 OB)
2015 $16.5mill ($11.5base + 10/5 + $3 OB)
release fees:
2009 $41mill (22 + 9 + 10)
2010 $36.6mill (22*4/5 + 9 + 10)
2011 $30.4mill (22*3/5 + 9*4/5 + 10)
2012 $22.2mill (22*2/5 + 9*3/5 + 10*4/5)
2013 $14.0mill (22*1/5 + 9*2/5 + 10*3/5)
2014 $5.8mill (9*1/5 + 10*2/5)
2015 $2.0mill (10*1/5)
the other information i'm not sure on is this contract is sited as having a 26.9mill hit in 2013 (outside the $3 option bonus), but the only way that meshes with the other numbers is if that 10$mill bonus that counts fully against 2013 (but there's no mention of it, and it results in a 110$mill deal vs $100mill).
further info/insight welcome, but this would mean we have 2.4mill less space than projected (2.5more on haynesworth, .1less on dock).. details aren't out on hall...
then the article says we have 11mill of free space, which wouldn't be true with the AH numbers as stated from the NFLPA site, unless he just grabbed it from this thread.
|