Josh Allen
2024 Cap Hit
$30,356,281
2024 Cash
$60,000,000
Career Earnings
$173,076,199
2021-2028 Rookie Extension (CURRENT)
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2021 | 25 | $10,202,338 | 5.59% | $20,000,001 | $20,000,001 | $103,410,057 | |||||||
2022 | 26 | $16,372,281 | 7.86% | $47,000,000 | $67,000,001 | $93,661,405 | |||||||
2023 | 27 | $18,636,281 | 8.29% | $28,000,000 | $95,000,001 | $117,789,124 | |||||||
2024 | 28 | $30,356,281 | 11.89% | $60,000,000 | $155,000,001 | $127,160,562 | |||||||
2025 | 29 | $43,231,281 | 15.82% | $14,500,000 | $169,500,001 | $96,804,281 | |||||||
POTENTIAL OUT: 2026, 5 YR, $169,500,001; $54,073,000 DEAD CAP | |||||||||||||
2026 | 30 | $63,939,000 | 21.87% | $38,500,000 | $208,000,001 | $54,073,000 | |||||||
2027 | 31 | $56,959,000 | 18.20% | $40,000,000 | $248,000,001 | $28,634,000 | |||||||
2028 | 32 | $48,229,595 | 14.41% | $36,554,595 | $284,554,596 | $11,675,000 | |||||||
2029 | 33 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Restructure Bonus | Roster Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2021 | 25 | $920,000 | $16,461,405 | - | $2,618,596 | - | - | $20,000,001 | $20,000,001 | ||||
2022 | 26 | $4,100,000 | - | - | - | $42,400,000 | $500,000 | $47,000,000 | $67,000,001 | ||||
2023 | 27 | $1,080,000 | - | $26,420,000 | - | - | $500,000 | $28,000,000 | $95,000,001 | ||||
2024 | 28 | $1,125,000 | $5,000,000 | $53,375,000 | - | - | $500,000 | $60,000,000 | $155,000,001 | ||||
2025 | 29 | $14,000,000 | - | - | - | - | $500,000 | $14,500,000 | $169,500,001 | ||||
POTENTIAL OUT: 2026, 5 YR, $169,500,001; $54,073,000 DEAD CAP | |||||||||||||
2026 | 30 | $22,500,000 | - | - | $15,000,000 | - | $1,000,000 | $38,500,000 | $208,000,001 | ||||
2027 | 31 | $14,000,000 | - | - | $25,000,000 | - | $1,000,000 | $40,000,000 | $248,000,001 | ||||
2028 | 32 | $10,554,595 | - | - | $25,000,000 | - | $1,000,000 | $36,554,595 | $284,554,596 |
- $100M guaranteed at signing (signing bonus + 2021 salary + 2021 roster bonus + 2022 salary + 2022 option bonus + 2023 salary + 2024 roster bonus)
- $10M of 2024 salary fully guarantees on the 5th league day of 2022
- Additional $13.5M of 2024 salary fully guarantees on 3/19/2023
- $14M 2025 salary fully guarantees 3/17/2024
- 2022 Option Bonus: $42.4M (must be exercised 3/16 - 3/20)
- 2024 Roster Bonus: $6M (fully guarantees 8/11/2021, due 3/17/2024)
- 2025 Roster Bonus: $25M (converted to 2024 signing bonus)
- 2026 Roster Bonus: $15M (5th league day of 2026, fully guarantees the 5th league day of 2025)
- 2027 Roster Bonus: $25M (5th league day of 2027, fully guarantees the 5th league day of 2026)
- 2028 Roster Bonus: $25M (5th league day of 2028)
- 2022-2025 Workout Bonus: $500,000
- 2026-2028 Workout Bonus: $1M
- 2024-2028: Full No Trade Clause
- $37.5M of 2024 compensation is insured
- 2025 Escalators
60% Regular Season Snaps + 2024 #1 AFC Seed: $2.5M
60% Regular Season Snaps + 2024 AFC Championship Win: $2.5M
60% Regular Seasons Snaps + 2024-25 Super Bowl Win: $5M - Annual Incentives
60% Regular Season Snaps + AFC Championship Win: $1M
60% Regular Seasons Snaps + Super Bowl Win: $2.5M
NFL MVP: $1.5M
2018-2022 Rookie
Seasons
6 Years
Career Earnings thru 2024
$173,076,199
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2018 | 22 |
Active
|
$13,965,846 |
$13,965,846 |
||
2019 | 23 |
Active
|
$1,494,715 |
$15,460,561 |
||
2020 | 24 |
Active
|
$2,615,637 |
$18,076,198 |
All NFL (2nd) Afc Pro Bowl:QB | |
2021 | 25 |
Active
|
$20,000,001 |
$38,076,199 |
||
2022 | 26 |
Active
|
$47,000,000 |
$85,076,199 |
Afc Pro Bowl:QB | |
2023 | 27 |
Active
|
$28,000,000 |
$113,076,199 |
||
2024 | 28 |
Active
|
$60,000,000 |
$173,076,199 |
||
Total |
$173,076,199 |
$173,076,199 |
||||
2025 | 29 |
Active
|
$14,500,000 |
|||
2026 | 30 |
Active
|
$38,500,000 |
|||
2027 | 31 |
Active
|
$40,000,000 |
|||
2028 | 32 |
Active
|
$36,554,595 |
|||
Total |
$302,630,794 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
7 | $9,025,000 | $34,947,251 | $5,237,191 | $79,795,000 | $1,500,000 | $171,757 | $173,076,199 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2018 | 22 |
$480,000
|
$13,485,846 |
$13,965,846 |
$13,965,846 |
||||||
2019 | 23 |
$570,000
|
$872,865 |
$51,850 |
$1,494,715 |
$15,460,561 |
|||||
2020 | 24 |
$750,000
|
$1,745,730 |
$119,907 |
$2,615,637 |
$18,076,198 |
|||||
2021 | 25 |
$920,000
|
$16,461,405 |
$2,618,596 |
$20,000,001 |
$38,076,199 |
|||||
2022 | 26 |
$4,100,000
|
$42,400,000 |
$500,000 |
$47,000,000 |
$85,076,199 |
|||||
2023 | 27 |
$1,080,000
|
$26,420,000 |
$500,000 |
$28,000,000 |
$113,076,199 |
|||||
2024 | 28 |
$1,125,000
|
$5,000,000 |
$53,375,000 |
$500,000 |
$60,000,000 |
$173,076,199 |
||||
Total |
$9,025,000 |
$34,947,251 |
$79,795,000 |
$5,237,191 |
$42,400,000 |
$1,500,000 |
$171,757 |
$173,076,199 |
$173,076,199 |
||
2025 | 29 |
$14,000,000
|
$500,000 |
$14,500,000 |
|||||||
2026 | 30 |
$22,500,000
|
$15,000,000 |
$1,000,000 |
$38,500,000 |
||||||
2027 | 31 |
$14,000,000
|
$25,000,000 |
$1,000,000 |
$40,000,000 |
||||||
2028 | 32 |
$10,554,595
|
$25,000,000 |
$1,000,000 |
$36,554,595 |
||||||
Total |
$70,079,595 |
$34,947,251 |
$79,795,000 |
$70,237,191 |
$42,400,000 |
$5,000,000 |
$171,757 |
$302,630,794 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
7 | $9,025,000 | $34,947,251 | $5,237,191 | $79,795,000 | $1,500,000 | $171,757 | $173,076,199 |
- Mar 11, 2024 Converted $14.875M of 2024 salary plus a $6M roster bonus, clearing $16.7M of cap with Buffalo (BUF)
- Nov 10, 2023 Fined $10,927 Taunting against Cincinnati (CIN)
- Mar 13, 2023 Converted $26.42M of 2023 salary into signing bonus, clearing $21.136M of cap with Buffalo (BUF)
- Aug 06, 2021 Signed a 6 year $258 million contract extension with Buffalo (BUF)
- May 03, 2021 Buffalo (BUF) exercised a $23 million option for 2022
- Jan 29, 2021 Fined $15,000 Unsportsmanlike Conduct against Kansas City (KC)
- Oct 25, 2019 Fined $7,017 Throwing the ball into the stands against Miami (MIA)
- Jul 25, 2018 Signed a 4 year $21.44 million contract with Buffalo (BUF)
- Apr 26, 2018 Drafted by Buffalo (BUF): Round 1 (#7 overall)
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Nov 10, 2023 | Taunting against Cincinnati (CIN) | $10,927 | ||
Jan 29, 2021 | Unsportsmanlike Conduct against Kansas City (KC) | $15,000 | ||
Oct 25, 2019 | Throwing the ball into the stands against Miami (MIA) | $7,017 | ||
Fines: 3 | $32,944 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 | BUF | 12 | 12 | 718 | 94.20 | 356 | 230 | 64.6 | 2,691 | 224.3 | 20 | 5 | 100.29 | 70 | 334 | 6 | 5 |
2023 | BUF | 17 | 17 | 1,126 | 96.70 | 579 | 385 | 66.5 | 4,306 | 253.3 | 29 | 18 | 92.22 | 111 | 524 | 15 | 7 |
2022 | BUF | 16 | 16 | 1,061 | 97.80 | 567 | 359 | 63.3 | 4,283 | 267.7 | 35 | 14 | 96.61 | 124 | 762 | 7 | 13 |
2021 | BUF | 17 | 17 | 1,161 | 96.90 | 646 | 409 | 63.3 | 4,407 | 259.2 | 36 | 15 | 92.17 | 122 | 763 | 6 | 8 |
2020 | BUF | 16 | 15 | 1,035 | 95.10 | 572 | 396 | 69.2 | 4,544 | 284.0 | 37 | 10 | 107.15 | 102 | 421 | 8 | 9 |
2019 | BUF | 16 | 16 | 1,016 | 92.60 | 461 | 271 | 58.8 | 3,089 | 193.1 | 20 | 9 | 85.32 | 109 | 510 | 9 | 14 |
2018 | BUF | 12 | 11 | 719 | 71.70 | 320 | 169 | 52.8 | 2,074 | 172.8 | 10 | 12 | 67.89 | 89 | 631 | 8 | 8 |
Calculated Market Value
Market Value
- 4 years, $234,739,320
- Avg. Salary: $58,684,830
- NFL Rank: 1
- QB Rank: 1
Current Contract
- Free Agent: 2029
- Avg. Salary: $43,005,667
- NFL Rank: 14
- QB Rank: 14
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Josh Allen to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Joe Burrow | 5 | $275,000,000 | $55,000,000 | 26 |
Trevor Lawrence | 5 | $275,000,000 | $55,000,000 | 24 |
Dak Prescott | 4 | $240,000,000 | $60,000,000 | 31 |
Jordan Love | 4 | $220,000,000 | $55,000,000 | 25 |
Averages | 5 | $252,500,000 | $56,250,000 | 26.5 |
Base Calculated Value
After adjusting the above contracts as if signed at Allen's current age (28), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
5 | $279,878,050 | $55,975,610 |
Statistical Comparisons
Now we'll compare our variables and Allen statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Pass Yds/Gm, Pass TD/Gm, Pass INT/Gm, Pass Comp%, Pass Rat, Rush Yds/Gm, Rating
Player | GP% | Pass Yds/Gm | Pass TD/Gm | Pass INT/Gm | Pass Comp% | Pass Rat | Rush Yds/Gm | Rating |
---|---|---|---|---|---|---|---|---|
Joe Burrow
2021-2022
|
96.97 | 283.94 | 2.16 | 0.81 | 69.35 | 104.52 | 11.72 | 91.20 |
Trevor Lawrence
2022-2023
|
97.06 | 246.33 | 1.39 | 0.67 | 65.95 | 91.85 | 19.09 | 78.55 |
Dak Prescott
2022-2023
|
85.29 | 254.34 | 2.03 | 0.83 | 67.85 | 98.50 | 14.62 | 81.40 |
Jordan Love
2022-2023
|
61.76 | 207.33 | 1.57 | 0.52 | 65.45 | 104.13 | 11.71 | 80.85 |
Average | 85.27 | 247.99 | 1.79 | 0.71 | 67.15 | 99.75 | 14.29 | 83.00 |
Josh Allen
2023-2024
|
100.00 | 243.96 | 1.70 | 0.81 | 65.00 | 96.21 | 29.07 | 85.95 |
Pct Change | 17.27 | -1.63 | -5.03 | -14.08 | -3.20 | -3.55 | 103.43 | 3.55 |
Median Prime % Change | -2.42% | |||||||
Average Prime % Change | 12.10% |
Calculated Market Value: Josh Allen
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, $234,739,320 | $58,684,830 |