Ryan Kelly
Career Earnings
$67,998,507
2020-2024 Rookie Extension
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
---|---|---|---|---|---|---|---|
2020 | 27 | $15,355,640 | 7.75% | $12,897,524 | $12,897,524 | $30,000,000 | |
2021 | 28 | $7,900,000 | 4.33% | $14,650,000 | $27,547,524 | $18,650,000 | |
2022 | 29 | $9,750,000 | 4.68% | $7,500,000 | $35,047,524 | $10,750,000 | |
2023 | 30 | $12,375,000 | 5.50% | $10,125,000 | $45,172,524 | $14,625,000 | |
2024 | 31 | $14,625,000 | 5.73% | $12,375,000 | $57,547,524 | $3,250,000 | |
2025 | 32 |
UFA |
Year | Age | Base P5 Salary | Restructure Proration | Roster Bonus | Workout Bonus | Cap Hit | Cap % League Cap | Dead Cap | ||
---|---|---|---|---|---|---|---|---|---|---|
2020 | 27 | $5,350,000 | - | $10,000,000 | $5,640 | $15,355,640 | 7.75% | $30,000,000 | ||
2021 | 28 | $1,000,000 | $2,250,000 | $4,650,000 | - | $7,900,000 | 4.33% | $18,650,000 | ||
2022 | 29 | $3,500,000 | $2,250,000 | $4,000,000 | - | $9,750,000 | 4.68% | $10,750,000 | ||
2023 | 30 | $9,125,000 | $2,250,000 | $1,000,000 | - | $12,375,000 | 5.50% | $14,625,000 | ||
2024 | 31 | $11,375,000 | $2,250,000 | $1,000,000 | - | $14,625,000 | 5.73% | $3,250,000 | ||
2025 | 32 |
UFA |
Year | Age | Base P5 Salary | Restructure Bonus | Roster Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
---|---|---|---|---|---|---|---|---|---|
2020 | 27 | $5,350,000 | - | $7,500,000 | $5,640 | $12,897,524 | $12,897,524 | $57,547,524 | |
2021 | 28 | $1,000,000 | $9,000,000 | $4,650,000 | - | $14,650,000 | $27,547,524 | $44,650,000 | |
2022 | 29 | $3,500,000 | - | $4,000,000 | - | $7,500,000 | $35,047,524 | $30,000,000 | |
2023 | 30 | $9,125,000 | - | $1,000,000 | - | $10,125,000 | $45,172,524 | $22,500,000 | |
2024 | 31 | $11,375,000 | - | $1,000,000 | - | $12,375,000 | $57,547,524 | $12,375,000 |
- 2020 Roster Bonus: $10M ($2.5M paid 6/18/2021)
- 2021 Roster Bonus: $4.65M (3/21/2021)
- 2022 Roster Bonus: $4M (fully guarantees 3/21/2021, injury guaranteed at signing)
- 2024 Roster Bonus: $1M (3/18/2024)
2016-2020 Rookie
Seasons
9 Years
Career Earnings thru 2025
$67,998,507
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2016 | 23 |
Active
|
$6,250,715 |
$6,250,715 |
||
2017 | 24 |
Injured
|
$925,045 |
$7,175,760 |
||
2018 | 25 |
Active
|
$1,400,089 |
$8,575,849 |
||
2019 | 26 |
Active
|
$1,875,134 |
$10,450,983 |
||
2020 | 27 |
Active
|
$12,897,524 |
$23,348,507 |
||
2021 | 28 |
Active
|
$14,650,000 |
$37,998,507 |
||
2022 | 29 |
Active
|
$7,500,000 |
$45,498,507 |
||
2023 | 30 |
Active
|
$10,125,000 |
$55,623,507 |
||
2024 | 31 |
Active
|
$12,375,000 |
$67,998,507 |
||
Total |
$67,998,507 |
$67,998,507 |
||||
Total |
$67,998,507 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
9 | $35,000,268 | $5,800,715 | $18,150,000 | $9,000,000 | $5,640 | $41,884 | $67,998,507 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2016 | 23 |
$450,000
|
$5,800,715 |
$6,250,715 |
$6,250,715 |
||||||
2017 | 24 |
$925,045
|
$925,045 |
$7,175,760 |
|||||||
2018 | 25 |
$1,400,089
|
$1,400,089 |
$8,575,849 |
|||||||
2019 | 26 |
$1,875,134
|
$1,875,134 |
$10,450,983 |
|||||||
2020 | 27 |
$5,350,000
|
$7,500,000 |
$5,640 |
$41,884 |
$12,897,524 |
$23,348,507 |
||||
2021 | 28 |
$1,000,000
|
$9,000,000 |
$4,650,000 |
$14,650,000 |
$37,998,507 |
|||||
2022 | 29 |
$3,500,000
|
$4,000,000 |
$7,500,000 |
$45,498,507 |
||||||
2023 | 30 |
$9,125,000
|
$1,000,000 |
$10,125,000 |
$55,623,507 |
||||||
2024 | 31 |
$11,375,000
|
$1,000,000 |
$12,375,000 |
$67,998,507 |
||||||
Total |
$35,000,268 |
$5,800,715 |
$9,000,000 |
$18,150,000 |
$5,640 |
$41,884 |
$67,998,507 |
$67,998,507 |
|||
Total |
$35,000,268 |
$5,800,715 |
$9,000,000 |
$18,150,000 |
$5,640 |
$41,884 |
$67,998,507 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
9 | $35,000,268 | $5,800,715 | $18,150,000 | $9,000,000 | $5,640 | $41,884 | $67,998,507 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2024 | IND | 10 - 15 | Undisclosed |
2021 | IND | 13 - 14 | COVID-19 |
2017 | IND | 16 - 17 | Concussion |
- Oct 18, 2024 Fined $11,255 Excessive Facemask against Tennessee (TEN)
- Sep 03, 2021 Converted $9M of 2021 salary into bonus, clearing $6.75M of cap space with Indianapolis (IND)
- Sep 03, 2020 Signed a 4 year $50 million contract extension with Indianapolis (IND)
- Apr 27, 2019 Indianapolis (IND) exercised a $10.35 million option for 2020
- May 04, 2016 Signed a 4 year $10.45 million contract with Indianapolis (IND)
- Apr 28, 2016 Drafted by Indianapolis (IND): Round 1 (#18 overall)
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Oct 18, 2024 | Excessive Facemask against Tennessee (TEN) | $11,255 | ||
Fines: 1 | $11,255 |
Year | Team | GP | GS | Snaps | Snaps% |
---|---|---|---|---|---|
2024 | IND | 10 | 10 | 601 | 79.10 |
2023 | IND | 14 | 14 | 882 | 76.80 |
2022 | IND | 17 | 17 | 1,095 | 95.10 |
2021 | IND | 14 | 14 | 909 | 81.60 |
2020 | IND | 15 | 15 | 1,007 | 92.30 |
2019 | IND | 16 | 16 | 1,033 | 94.60 |
2018 | IND | 12 | 12 | 776 | 68.40 |
2017 | IND | 7 | 7 | 394 | 43.60 |
2016 | IND | 16 | 16 | 1,020 | 93.10 |
Calculated Market Value
Market Value
- 1 years, $10,107,764
- Avg. Salary: $10,107,764
- NFL Rank: 220
- C Rank: 5
Current Contract
- Free Agent: 2025
- Avg. Salary: $12,500,000
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Ryan Kelly to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Connor McGovern | 3 | $22,350,000 | $7,450,000 | 25 |
Andre James | 3 | $24,000,000 | $8,000,000 | 26 |
Austin Corbett | 3 | $26,250,000 | $8,750,000 | 26 |
Tyler Biadasz | 3 | $29,250,000 | $9,750,000 | 26 |
Averages | 3 | $25,462,500 | $8,487,500 | 25.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Kelly's current age (31), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
2 | $16,975,000 | $8,487,500 |
Statistical Comparisons
Now we'll compare our variables and Kelly statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, QB Hurries Allowed/Gm, QB Sacks Allowed/Gm, Rating
Player | GP% | QB Hurries Allowed/Gm | QB Sacks Allowed/Gm | Rating |
---|---|---|---|---|
Connor McGovern
2021-2022
|
91.18 | 0.83 | 0.10 | 60.90 |
Andre James
2022-2023
|
91.18 | 0.90 | 0.19 | 68.70 |
Austin Corbett
2020-2021
|
100.00 | 1.31 | 0.12 | 71.25 |
Tyler Biadasz
2022-2023
|
94.12 | 0.94 | 0.09 | 65.15 |
Average | 94.12 | 1.00 | 0.13 | 66.50 |
Ryan Kelly
2023-2024
|
70.59 | 0.62 | 0.08 | 72.10 |
Pct Change | -25.00 | 38.00 | 38.46 | 8.42 |
Median Prime % Change | 23.21% | |||
Average Prime % Change | 14.97% |
Calculated Market Value: Ryan Kelly
After applying our Prime % figures into our base calculated value, we're given two values. The average of these values becomes our current calculated market value.
Terms | Avg. Salary |
---|---|
1 years, $10,107,764 | $10,107,764 |