Grant Delpit

2023-2026 Extension (CURRENT)

Year	Age	Status	Cap HitAnnual	Cap % League Cap	Cash Annual	Cash Cumulative	Dead Cap Annual
2023	25		$3,575,247	1.59%	$7,627,963	$7,627,963	$13,514,054
2024	26		$3,676,000	1.44%	$6,000,000	$13,627,963	$21,270,000
2025	27		$5,984,000	2.19%	$12,000,000	$25,627,963	$18,179,000
2026	28		$8,033,000	2.75%	$12,000,000	$37,627,963	$4,908,000
2027	29	Void UFA	$16,927,000	5.41%	-	-	$2,872,000
2028		Void	$4,853,000	1.45%	-	-	$836,000
2029		Void	$4,017,000	1.12%	-	-	-
2030		Void	$2,004,000	0.52%	-	-	-

Year	Age	Status	Base P5 Salary	Signing Proration	Roster/Gm Bonus	Option Proration	Cap Hit	Cap % League Cap	Dead Cap
2023	25		$1,627,963	$1,947,284	-	-	$3,575,247	1.59%	$13,514,054
2024	26		$1,055,000	$1,200,000	$585,000	$836,000	$3,676,000	1.44%	$21,270,000	2024 Release/Trade PRE-6/1 RELEASE 2024 Dead Cap: $21,270,000 2024 Savings: $-17,594,000 PRE-6/1 TRADE 2024 Dead Cap: $8,980,000 2024 Savings: $-5,304,000 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2024 Dead Cap: $14,326,000 2025 Dead Cap: $6,944,000 2024 Savings: $-10,650,000 POST-6/1 TRADE 2024 Dead Cap: $2,036,000 2025 Dead Cap: $6,944,000 2024 Savings: $1,640,000 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2025	27		$1,170,000	$1,200,000	$765,000	$2,849,000	$5,984,000	2.19%	$18,179,000	2025 Release/Trade PRE-6/1 RELEASE 2025 Dead Cap: $18,179,000 2025 Savings: $-12,195,000 PRE-6/1 TRADE 2025 Dead Cap: $6,944,000 2025 Savings: $-960,000 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2025 Dead Cap: $13,271,000 2026 Dead Cap: $4,908,000 2025 Savings: $-7,287,000 POST-6/1 TRADE 2025 Dead Cap: $2,036,000 2026 Dead Cap: $4,908,000 2025 Savings: $3,948,000 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2026	28		$1,215,000	$1,200,000	$765,000	$4,853,000	$8,033,000	2.75%	$4,908,000	2026 Release/Trade PRE-6/1 RELEASE 2026 Dead Cap: $4,908,000 2026 Savings: $3,125,000 PRE-6/1 TRADE 2026 Dead Cap: $4,908,000 2026 Savings: $3,125,000 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2026 Dead Cap: $2,036,000 2027 Dead Cap: $2,872,000 2026 Savings: $5,997,000 POST-6/1 TRADE 2026 Dead Cap: $2,036,000 2027 Dead Cap: $2,872,000 2026 Savings: $5,997,000 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2027	29	Void UFA	-	$1,200,000	-	$4,853,000	$16,927,000	5.41%	$2,872,000	2027 Release/Trade PRE-6/1 RELEASE 2027 Dead Cap: $2,872,000 2027 Savings: $14,055,000 PRE-6/1 TRADE 2027 Dead Cap: $2,872,000 2027 Savings: $14,055,000 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2027 Dead Cap: $0 2028 Dead Cap: $2,872,000 2027 Savings: $16,927,000 POST-6/1 TRADE 2027 Dead Cap: $0 2028 Dead Cap: $2,872,000 2027 Savings: $16,927,000 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2028		Void	-	-	-	$4,853,000	$4,853,000	1.45%	$836,000	2028 Release/Trade PRE-6/1 RELEASE 2028 Dead Cap: $836,000 2028 Savings: $4,017,000 PRE-6/1 TRADE 2028 Dead Cap: $836,000 2028 Savings: $4,017,000 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2028 Dead Cap: $0 2029 Dead Cap: $836,000 2028 Savings: $4,853,000 POST-6/1 TRADE 2028 Dead Cap: $0 2029 Dead Cap: $836,000 2028 Savings: $4,853,000 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2029		Void	-	-	-	$4,017,000	$4,017,000	1.12%	-	2029 Release/Trade PRE-6/1 RELEASE 2029 Dead Cap: $0 2029 Savings: $4,017,000 PRE-6/1 TRADE 2029 Dead Cap: $0 2029 Savings: $4,017,000 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2029 Dead Cap: $0 2030 Dead Cap: $0 2029 Savings: $4,017,000 POST-6/1 TRADE 2029 Dead Cap: $0 2030 Dead Cap: $0 2029 Savings: $4,017,000 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.
2030		Void	-	-	-	$2,004,000	$2,004,000	0.52%	-	2030 Release/Trade PRE-6/1 RELEASE 2030 Dead Cap: $0 2030 Savings: $2,004,000 PRE-6/1 TRADE 2030 Dead Cap: $0 2030 Savings: $2,004,000 What is a Pre-6/1 Release or Trade? When a player is released or traded before June 1st, all of the dead cap remaining on his contract (including any guaranteed salary) accelerates into the current year. POST-6/1 RELEASE 2030 Dead Cap: $0 2031 Dead Cap: $0 2030 Savings: $2,004,000 POST-6/1 TRADE 2030 Dead Cap: $0 2031 Dead Cap: $0 2030 Savings: $2,004,000 What is a Post-6/1 Release or Trade? When a release or trade is processed after June 1st (including a Post June 1st Designation transaction), the remaining dead cap on the contract is allowed to split across the current year & the following year. Dead cap that is directly associated with the current year plus all future guaranteed salary remains as current year dead cap, while the remaining future year dead cap is allocated to the following season.

Year	Age	Status	Base P5 Salary	Signing Bonus	Option Bonus	Cash Total	Cash Cumulative	AYC Cumulative	AYC Remaining
2023	25		$1,627,963	$6,000,000	-	$7,627,963	$7,627,963	$7,627,963	$9,406,991
2024	26		$1,055,000	-	$4,180,000	$6,000,000	$13,627,963	$6,813,982	$10,000,000
2025	27		$1,170,000	-	$10,065,000	$12,000,000	$25,627,963	$8,542,654	$12,000,000
2026	28		$1,215,000	-	$10,020,000	$12,000,000	$37,627,963	$9,406,991	$12,000,000
2027	29	Void	-	-	-	-	-	-	-
2028	30	Void	-	-	-	-	-	-	-
2029	31	Void	-	-	-	-	-	-	-
2030	32	Void	-	-	-	-	-	-	-

Contract Notes

$14.9M guaranteed at signing (signing bonus + 2023 salary + 2024 salary + 2024 option bonus + 2025 salary)
Remaining 2025 compensation fully guarantees 3/16/2024 (injury guaranteed at signing)
2024 Option Bonus: $4.18M (guaranteed at sign)
2025 Option Bonus: $10.065M (guarantees 3/16/2024)
2026 Option Bonus: $10.02M
2024-2026 Per Game Active Bonus: $45,000 ($765,000)

Source: NFL contract specifics generally collected from verified reports.

Earnings Per Year

Year	Age	Status	Cash Total	Cash Cumulative
2020	22	Injured	$3,599,136	$3,599,136
2021	23	Active	$949,321	$4,548,457
2022	24	Active	$1,288,642	$5,837,099
2023	25	Injured	$7,627,963	$13,465,062
Total			$13,465,062	$13,465,062
2024	26	Active	$6,000,000
2025	27	Active	$12,000,000
2026	28	Active	$12,000,000
Total			$43,465,062

Year	Age	Base	Signing	Option	Cash Total	Cash Cumulative
2020	22	$610,000	$2,989,136		$3,599,136	$3,599,136
2021	23	$949,321			$949,321	$4,548,457
2022	24	$1,288,642			$1,288,642	$5,837,099
2023	25	$1,627,963	$6,000,000		$7,627,963	$13,465,062
Total		$4,475,926	$8,989,136		$13,465,062	$13,465,062
2024	26	$1,055,000		$4,180,000	$6,000,000
2025	27	$1,170,000		$10,065,000	$12,000,000
2026	28	$1,215,000		$10,020,000	$12,000,000
Total		$7,915,926	$8,989,136	$24,265,000	$43,465,062

Earnings Per Team

Years	Team	Base	Signing	Roster	Restructure	Option	Incentives	Cash Cumulative
4		$4,475,926	$8,989,136	-	-	-	-	$13,465,062

Cap Hit

$3,676,000 / 567th

Cash Total

$6,000,000 / 363rd

Contract Value

$36,000,000 / 185th

Contract Average

$12,000,000 / 200th

AAV% of Cap

5.34% / 188th

Signing Bonus

$6,000,000 / 359th

2-Year Cash

$13,627,963 / 334th

3-Year Cash

$25,627,963 / 241st

Total Guaranteed

$23,609,558 / 194th

Guaranteed at Signing

$14,909,558 / 269th

Dec 10, 2023 Signed a 3 year $36 million contract extension with Cleveland (CLE)
Nov 10, 2023 Fined $10,927 Taunting against Arizona (ARI)
Jul 15, 2020 Signed a 4 year $7.46 million contract with Cleveland (CLE)
Apr 24, 2020 Drafted by Cleveland (CLE): Round 2 (#44 overall)