Base Contract Value Reported Fact
$16.0M
2 Years ($8.0M APY)
Guaranteed Money Reported Fact
$14.5M
90.6% of Base Guaranteed
Max Incentive Ceiling Reported Fact
$20.0M
$4.0M Performance Earn-Outs
Effective APY Scenario Model
$8.00M
Base + Active Incentives
1. Cash Flow & Cap Allocation Timeline
Annual Cap Breakdown ($14.5M Guaranteed + $4.0M Incentives)
Year 1 Incentive Allocation
$0.0M
Year 2 Incentive Allocation
$0.0M
Signing Bonus Structure (Prorated over 2 yrs)
$6.0M
2. TE Market Benchmark Matrix
Henry's Deal vs. Active NFL Tight End Extensions (APY vs Guarantee %)
• Gold Node: Hunter Henry (Dynamic Scenario)
• Red Nodes: Elite TE Contracts (Kelce, Kittle, Andrews, Hockenson)
Contract Extension Analytical Summary
| Contract Year | Base Salary | Signing Bonus Proration | Active Incentives | Total Cap Hit | Guaranteed Cash | Dead Money Risk |
|---|
Source Alignment Status: Hunter Henry 2-Year Extension ($16.0M Base, $14.5M Guaranteed, Up to $20.0M Max Value). Effective Scenario APY: $8.00M.