Brandon Aiyuk
2024 Cap Hit
$14,124,000
2024 Cash
$14,124,000
Career Earnings
$12,531,342
2020-2024 Rookie (CURRENT)
Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
---|---|---|---|---|---|---|---|---|
2020 | 22 | $2,278,426 | 1.15% | $7,283,704 | $7,283,704 | $12,531,342 | ||
2021 | 23 | $2,848,032 | 1.56% | $1,179,606 | $8,463,310 | $10,252,916 | ||
2022 | 24 | $3,417,639 | 1.64% | $1,749,213 | $10,212,523 | $7,404,884 | ||
2023 | 25 | $3,987,245 | 1.77% | $2,318,819 | $12,531,342 | $3,987,245 | ||
2024 | 26 |
Club
|
$14,124,000 | 5.53% | $14,124,000 | $26,655,342 | $14,124,000 | |
2025 | 27 |
UFA |
Year | Age | Status | Base P5 Salary | Signing Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|---|
2020 | 22 | $610,000 | $6,673,704 | $7,283,704 | $7,283,704 | $7,283,704 | $5,331,068 | ||
2021 | 23 | $1,179,606 | - | $1,179,606 | $8,463,310 | $4,231,655 | $4,842,910 | ||
2022 | 24 | $1,749,213 | - | $1,749,213 | $10,212,523 | $3,404,174 | $6,064,011 | ||
2023 | 25 | $2,318,819 | - | $2,318,819 | $12,531,342 | $3,132,836 | $8,221,410 | ||
2024 | 26 |
Club |
$14,124,000 | - | $14,124,000 | $26,655,342 | $5,331,068 | $14,124,000 |
- Fully guaranteed
- 5th-year option available
Career Earnings thru 2024
$12,531,342
Career Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2020 | 22 |
Active
|
$7,283,704 |
$7,283,704 |
||
2021 | 23 |
Active
|
$1,179,606 |
$8,463,310 |
||
2022 | 24 |
Active
|
$1,749,213 |
$10,212,523 |
||
2023 | 25 |
Active
|
$2,318,819 |
$12,531,342 |
All NFL (2nd) | |
Total |
$12,531,342 |
$12,531,342 |
||||
2024 | 26 |
Active / Club Exercised
|
$14,124,000 |
|||
Total |
$26,655,342 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2020 | 22 |
$610,000
|
$6,673,704 |
$7,283,704 |
$7,283,704 |
||||||
2021 | 23 |
$1,179,606
|
$1,179,606 |
$8,463,310 |
|||||||
2022 | 24 |
$1,749,213
|
$1,749,213 |
$10,212,523 |
|||||||
2023 | 25 |
$2,318,819
|
$2,318,819 |
$12,531,342 |
|||||||
Total |
$5,857,638 |
$6,673,704 |
$12,531,342 |
$12,531,342 |
|||||||
2024 | 26 |
$14,124,000
|
$14,124,000 |
||||||||
Total |
$19,981,638 |
$6,673,704 |
$26,655,342 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $5,857,638 | $6,673,704 | - | - | - | - | $12,531,342 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2020 | SF | 9 - 9 | COVID-19 |
2020 | SF | 11 - 12 | COVID-19 |
Year | Team | GP | GS | Snaps | Snaps% | Receiving Receptions | Receiving Yards | Receiving Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|
2023 | SF | 16 | 15 | 780 | 77.60 | 75 | 1,342 | 7 | 1 |
2022 | SF | 17 | 17 | 1,002 | 91.10 | 78 | 1,015 | 8 | 1 |
2021 | SF | 17 | 16 | 906 | 83.00 | 56 | 826 | 5 | 2 |
2020 | SF | 12 | 10 | 728 | 66.50 | 60 | 748 | 5 | 0 |
Calculated Market Value
Market Value
- 4 years, $104,614,756
- Avg. Salary: $26,153,689
- NFL Rank: 32
- WR Rank: 7
Current Contract
- Free Agent: 2025
- Avg. Salary: $3,132,836
- NFL Rank: 596
- WR Rank: 70
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Brandon Aiyuk to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Jaylen Waddle | 3 | $84,750,000 | $28,250,000 | 25 |
DeVonta Smith | 3 | $75,000,000 | $25,000,000 | 25 |
Amon-Ra St. Brown | 4 | $120,010,000 | $30,002,500 | 24 |
Michael Pittman Jr. | 3 | $70,000,000 | $23,333,333 | 26 |
Averages | 3 | $87,440,000 | $26,646,458 | 25.0 |
Base Calculated Value
After adjusting the above contracts as if signed at Aiyuk's current age (26), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
2 | $51,715,238 | $25,857,619 |
Statistical Comparisons
Now we'll compare our variables and Aiyuk statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Rec Tgt/Gm, Rec/Gm, Rec Yds/Gm, Rec TD/Gm, GP/Yr, YAC/GM, Drops/Gm, Rating
Player | GP% | Rec Tgt/Gm | Rec/Gm | Rec Yds/Gm | Rec TD/Gm | GP/Yr | YAC/GM | Drops/Gm | Rating |
---|---|---|---|---|---|---|---|---|---|
Jaylen Waddle
2022-2023
|
93.94 | 7.13 | 4.74 | 76.45 | 0.39 | 15.50 | 30.45 | 0.45 | 87.30 |
DeVonta Smith
2022-2023
|
100.00 | 7.52 | 5.33 | 68.55 | 0.42 | 16.50 | 23.55 | 0.30 | 77.00 |
Amon-Ra St. Brown
2022-2023
|
96.97 | 9.69 | 7.03 | 83.62 | 0.50 | 16.00 | 38.16 | 0.25 | 90.65 |
Michael Pittman Jr.
2022-2023
|
96.97 | 9.28 | 6.50 | 64.91 | 0.25 | 16.00 | 26.91 | 0.31 | 74.15 |
Average | 96.97 | 8.41 | 5.90 | 73.38 | 0.39 | 16.00 | 29.77 | 0.33 | 82.28 |
Brandon Aiyuk
2022-2023
|
100.00 | 6.64 | 4.64 | 71.42 | 0.45 | 16.50 | 22.24 | 0.21 | 86.30 |
Pct Change | 3.12 | -21.05 | -21.36 | -2.67 | 15.38 | 3.13 | -25.29 | 36.36 | 4.89 |
Median Prime % Change | 3.12% | ||||||||
Average Prime % Change | -0.83% |
Calculated Market Value: Brandon Aiyuk
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 |
---|---|
4 years, $104,614,756 | $26,153,689 |