Tua Tagovailoa
2024-2028 Rookie Extension (CURRENT)
| Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 |
|
26 | $9,526,890 | 3.73% | $43,126,890 | $43,126,890 | $93,171,000 | ||||||
| 2025 |
|
27 | $39,313,647 | 14.08% | $50,913,647 | $94,040,537 | $137,896,000 | ||||||
| 2026 |
|
28 |
June 1st Cut
|
$56,267,647 | 18.68% | $54,867,647 | $148,908,184 | $99,200,000 | |||||
| POTENTIAL OUT: 2027, 3 YR, $151,908,184; $46,800,000 DEAD CAP | |||||||||||||
| 2027 |
|
29 |
June 1st Cut
|
$43,800,000 | 13.56% | - | $148,908,184 | $43,800,000 | |||||
| 2028 |
|
30 |
Voided
|
$65,800,000 | 18.54% | $49,400,000 | $198,308,184 | $27,400,000 | |||||
| 2029 |
|
31 |
Voided
|
$8,000,000 | 2.13% | - | $198,308,184 | $11,000,000 | |||||
| 2030 |
|
32 |
Voided
|
$3,000,000 | 0.75% | - | $198,308,184 | $3,000,000 | |||||
| 2029 |
|
33 |
UFA |
||||||||||
| Year | Age | Status | Base P5 Salary | Signing Bonus | Roster Bonus | Active/Gm Roster Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 |
|
26 | $1,125,000 | $42,000,000 | - | - | - | $1,890 | $43,126,890 | $43,126,890 | $148,908,184 | ||
| 2025 |
|
27 | $25,046,000 | - | - | $617,647 | $25,000,000 | $250,000 | $50,913,647 | $94,040,537 | $105,781,294 | ||
| 2026 |
|
28 |
June 1st Cut |
$39,000,000 | - | - | $617,647 | $15,000,000 | $250,000 | $54,867,647 | $148,908,184 | $54,867,647 | |
| POTENTIAL OUT: 2027, 3 YR, $151,908,184; $46,800,000 DEAD CAP | |||||||||||||
| 2027 |
|
29 |
June 1st Cut |
- | - | - | - | - | - | - | $148,908,184 | - | |
| 2028 |
|
30 |
Voided |
$41,400,000 | - | $7,000,000 | $750,000 | - | $250,000 | $49,400,000 | $198,308,184 | - | |
| 2029 |
|
31 |
Voided |
- | - | - | - | - | - | - | $198,308,184 | - | |
| 2030 |
|
32 |
Voided |
- | - | - | - | - | - | - | $198,308,184 | - | |
- $93.171M guaranteed at signing (signing bonus + 2024 salary + 2025 salary + 2025 option bonus)
- 2025 Option Bonus: $25M (guaranteed, exercised between March 12-14, 2025)
- $54M 2026 compensation fully guarantees March 14, 2025 (injury guaranteed at sign)
- 2026 Option Bonus: $15M (exercised between the 1st-10th league days of 2026)
- $3M of 2027 salary fully guarantees 3rd league day of 2026 (injury guaranteed at sign)
- Additional $17M of 2027 salary fully guarantees 3rd league day of 2027 (injury guaranteed at sign)
- 2027 Roster Bonus: $5M (3rd league day of 2027)
- 2028 Roster Bonus: $7M (3rd league day of 2028)
- Annual Per Game Active Bonus: $44,117 ($750,000)
- 2025-2028 Playing Time/Playoff Incentives
50% regular season + Wild Card Win: $250,000
50% regular season + Divisional Round Win: $500,000
50% regular season + Conf. Championship Win: $500,000
50% regular season + Super Bowl Win Win: $1M - 2029-2030 Years Automatically Void 5 days after 2028 Super Bowl
2020-2024 Rookie
Seasons
6 Years
Career Earnings thru 2026
$124,378,454
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2020 | 22 |
|
Active
|
$20,250,979 |
$20,250,979 |
|
| 2021 | 23 |
|
Active
|
$1,986,156 |
$22,237,135 |
|
| 2022 | 24 |
|
Active
|
$3,362,313 |
$25,599,448 |
|
| 2023 | 25 |
|
Active
|
$4,738,469 |
$30,337,917 |
Afc Pro Bowl:QB |
| 2024 | 26 |
|
Active
|
$43,126,890 |
$73,464,807 |
|
| 2025 | 27 |
|
Active
|
$50,913,647 |
$124,378,454 |
|
| Total |
$124,378,454 |
$124,378,454 |
||||
| 2026 | 28 |
|
Active / june-first
|
$54,867,647 |
||
| Total |
$179,246,101 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 6 |
|
$29,466,000 | $61,578,500 | $7,401,938 | - | $251,890 | $62,479 | $124,378,454 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 |
|
22 |
$610,000
|
$19,578,500 |
$62,479 |
$20,250,979 |
$20,250,979 |
||||
| 2021 |
|
23 |
$780,000
|
$1,206,156 |
$1,986,156 |
$22,237,135 |
|||||
| 2022 |
|
24 |
$895,000
|
$2,467,313 |
$3,362,313 |
$25,599,448 |
|||||
| 2023 |
|
25 |
$1,010,000
|
$3,728,469 |
$4,738,469 |
$30,337,917 |
|||||
| 2024 |
|
26 |
$1,125,000
|
$42,000,000 |
$1,890 |
$43,126,890 |
$73,464,807 |
||||
| 2025 |
|
27 |
$25,046,000
|
$25,000,000 |
$250,000 |
$50,913,647 |
$124,378,454 |
||||
| Total |
$29,466,000 |
$61,578,500 |
$7,401,938 |
$25,000,000 |
$251,890 |
$62,479 |
$124,378,454 |
$124,378,454 |
|||
| 2026 |
|
28 |
$39,000,000
|
$15,000,000 |
$250,000 |
$54,867,647 |
|||||
| Total |
$68,466,000 |
$61,578,500 |
$7,401,938 |
$40,000,000 |
$501,890 |
$62,479 |
$179,246,101 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 6 |
|
$29,466,000 | $61,578,500 | $7,401,938 | - | $251,890 | $62,479 | $124,378,454 |
Injuries
| Year | Weeks | Reason | |
|---|---|---|---|
| 2024 |
|
3 - 7 | Concussion |
| 2021 |
|
3 - 5 | Ribs |
-
Mar 12, 2026
Designated a Post June 1st release by Miami (MIA)
-
Jul 26, 2024
Signed a 4 year $212.4 million contract extension with Miami (MIA)
-
Mar 20, 2023
Miami (MIA) exercised a $23.17M 5th-year option for 2024
-
May 11, 2020
Signed a 4 year $30.275 million contract with Miami (MIA)
-
Apr 23, 2020
Drafted by Miami (MIA): Round 1 (#5 overall)
| Year | Team | GP | GS | Snaps | Snaps% | Pass Attempts | Pass Completions | Pass Completion % | Pass Yards | Pass Yards/Gm | Pass Touchdowns | Pass Interceptions | Pass Rating | Rush Attempts | Rush Yards | Rush Touchdowns | Fum |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | MIA | 14 | 14 | 778 | 79.23 | 384 | 260 | 67.7 | 2,660 | 190.0 | 20 | 15 | 88.45 | 20 | 43 | 0 | 8 |
| 2024 | MIA | 11 | 11 | 717 | 63.01 | 399 | 291 | 72.9 | 2,867 | 260.6 | 19 | 7 | 101.36 | 17 | 49 | 0 | 7 |
| 2023 | MIA | 17 | 17 | 1,045 | 95.17 | 560 | 388 | 69.3 | 4,624 | 272.0 | 29 | 14 | 101.07 | 35 | 74 | 0 | 13 |
| 2022 | MIA | 13 | 13 | 705 | 66.76 | 400 | 259 | 64.8 | 3,548 | 272.9 | 25 | 8 | 105.50 | 24 | 70 | 0 | 6 |
| 2021 | MIA | 13 | 12 | 777 | 67.39 | 388 | 263 | 67.8 | 2,653 | 204.1 | 16 | 10 | 90.07 | 42 | 128 | 3 | 9 |
| 2020 | MIA | 10 | 8 | 572 | 53.61 | 290 | 186 | 64.1 | 1,814 | 181.4 | 11 | 5 | 87.05 | 36 | 109 | 3 | 1 |
Calculated Market Value
Market Value
- 2 years, $76,923,040
- Avg. Salary: $38,461,520
- NFL Rank: 23
- QB Rank: 17
Current Contract
- Free Agent: 2029
- Avg. Salary: $53,100,000
- NFL Rank: 6
- QB Rank: 6
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Tua Tagovailoa to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Kirk Cousins | 4 | $180,000,000 | $45,000,000 | 35 |
| Matthew Stafford | 2 | $84,000,000 | $42,000,000 | 37 |
| Jared Goff | 4 | $212,000,000 | $53,000,000 | 29 |
| Baker Mayfield | 3 | $100,000,000 | $33,333,333 | 28 |
| Averages | 3 | $144,000,000 | $43,333,333 | 32.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Tagovailoa's current age (28), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 8 | $352,231,880 | $44,028,985 |
Statistical Comparisons
Now we'll compare our variables and Tagovailoa statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Snaps %, Pass Yds/Gm, Pass TD/Gm, Pass INT/Gm, Pass Comp%, Pass Rat, Rush Yds/Gm, Rating
| Player | GP% | Snaps % | Pass Yds/Gm | Pass TD/Gm | Pass INT/Gm | Pass Comp% | Pass Rat | Rush Yds/Gm | Rating |
|---|---|---|---|---|---|---|---|---|---|
|
Kirk Cousins
2022-2023
|
73.53 | 70.53 | 275.12 | 1.88 | 0.76 | 67.70 | 98.12 | 4.88 | 81.75 |
|
Matthew Stafford
2023-2024
|
91.18 | 90.61 | 249.26 | 1.42 | 0.61 | 64.20 | 93.07 | 3.42 | 80.30 |
|
Jared Goff
2022-2023
|
100.00 | 99.48 | 265.09 | 1.74 | 0.56 | 66.20 | 98.62 | 2.76 | 78.40 |
|
Baker Mayfield
2022-2023
|
85.29 | 81.60 | 214.03 | 1.31 | 0.62 | 62.15 | 86.78 | 8.69 | 62.60 |
| Average | 87.50 | 85.56 | 250.88 | 1.59 | 0.64 | 65.06 | 94.15 | 4.94 | 75.76 |
|
Tua Tagovailoa
2024-2025
|
73.53 | 71.12 | 221.08 | 1.56 | 0.88 | 70.30 | 94.90 | 3.68 | 66.15 |
| Pct Change | -15.97 | -16.88 | -11.88 | -1.89 | -37.50 | 8.05 | 0.80 | -25.51 | -12.68 |
| Median Prime % Change | -12.68% | ||||||||
| Average Prime % Change | -12.61% | ||||||||
Calculated Market Value: Tua Tagovailoa
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 |
|---|---|
| 2 years, $76,923,040 | $38,461,520 |
