Khalil Shakir
2024 Cap Hit
$1,071,787
2024 Cash
$985,000
Career Earnings
$2,907,148
2022-2025 Rookie (CURRENT)
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
---|---|---|---|---|---|---|---|
2022 | 22 | $791,787 | 0.38% | $1,052,148 | $1,052,148 | $347,148 | |
2023 | 23 | $956,787 | 0.43% | $870,000 | $1,922,148 | $260,361 | |
2024 | 24 | $1,071,787 | 0.42% | $985,000 | $2,907,148 | $173,574 | |
2025 | 25 | $1,186,787 | 0.43% | $1,100,000 | $4,007,148 | $86,787 | |
2026 | 26 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|
2022 | 22 | $705,000 | $347,148 | $1,052,148 | $1,052,148 | $1,052,148 | $1,001,787 | |
2023 | 23 | $870,000 | - | $870,000 | $1,922,148 | $961,074 | $985,000 | |
2024 | 24 | $985,000 | - | $985,000 | $2,907,148 | $969,049 | $1,042,500 | |
2025 | 25 | $1,100,000 | - | $1,100,000 | $4,007,148 | $1,001,787 | $1,100,000 |
Seasons
2 Years
Career Earnings thru 2024
$2,907,148
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2022 | 22 |
Active
|
$1,052,148 |
$1,052,148 |
||
2023 | 23 |
Active
|
$870,000 |
$1,922,148 |
||
2024 | 24 |
Active
|
$985,000 |
$2,907,148 |
||
Total |
$2,907,148 |
$2,907,148 |
||||
2025 | 25 |
Active
|
$1,100,000 |
|||
Total |
$4,007,148 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
3 | $2,560,000 | $347,148 | - | - | - | - | $2,907,148 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2022 | 22 |
$705,000
|
$347,148 |
$1,052,148 |
$1,052,148 |
||||||
2023 | 23 |
$870,000
|
$870,000 |
$1,922,148 |
|||||||
2024 | 24 |
$985,000
|
$985,000 |
$2,907,148 |
|||||||
Total |
$2,560,000 |
$347,148 |
$2,907,148 |
$2,907,148 |
|||||||
2025 | 25 |
$1,100,000
|
$1,100,000 |
||||||||
Total |
$3,660,000 |
$347,148 |
$4,007,148 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
3 | $2,560,000 | $347,148 | - | - | - | - | $2,907,148 |
Year | Team | GP | GS | Snaps | Snaps% | Receiving Receptions | Receiving Yards | Receiving Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|
2024 | BUF | 8 | 5 | 277 | 49.70 | 42 | 471 | 2 | 0 |
2023 | BUF | 17 | 10 | 604 | 51.90 | 39 | 611 | 2 | 1 |
2022 | BUF | 14 | 2 | 275 | 25.30 | 10 | 161 | 1 | 0 |
Calculated Market Value
Market Value
- 4 years, $73,270,824
- Avg. Salary: $18,317,706
- NFL Rank: 113
- WR Rank: 25
Current Contract
- Free Agent: 2026
- Avg. Salary: $1,001,787
- NFL Rank: 1551
- WR Rank: 176
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Khalil Shakir to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Darnell Mooney | 3 | $39,000,000 | $13,000,000 | 26 |
Nico Collins | 3 | $72,750,000 | $24,250,000 | 25 |
D.J. Moore | 3 | $61,884,000 | $20,628,000 | 24 |
Jaylen Waddle | 3 | $84,750,000 | $28,250,000 | 25 |
Averages | 3 | $64,596,000 | $21,532,000 | 25.0 |
Base Calculated Value
After adjusting the above contracts as if signed at Shakir's current age (24), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
4 | $81,857,696 | $20,464,424 |
Statistical Comparisons
Now we'll compare our variables and Shakir 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, YAC/GM, Drops/Gm, Rating
Player | GP% | Rec Tgt/Gm | Rec/Gm | Rec Yds/Gm | Rec TD/Gm | YAC/GM | Drops/Gm | Rating |
---|---|---|---|---|---|---|---|---|
Darnell Mooney
2022-2023
|
79.41 | 4.52 | 2.63 | 33.59 | 0.11 | 13.15 | 0.22 | 62.20 |
Nico Collins
2022-2023
|
73.53 | 7.00 | 4.68 | 71.12 | 0.40 | 27.92 | 0.16 | 81.70 |
D.J. Moore
2020-2021
|
96.97 | 8.78 | 4.97 | 73.44 | 0.25 | 26.58 | 0.52 | 77.75 |
Jaylen Waddle
2022-2023
|
91.18 | 7.13 | 4.74 | 76.45 | 0.39 | 30.45 | 0.45 | 87.30 |
Average | 85.27 | 6.86 | 4.26 | 63.65 | 0.29 | 24.53 | 0.34 | 77.24 |
Khalil Shakir
2023-2024
|
96.00 | 3.46 | 3.12 | 43.00 | 0.17 | 24.42 | 0.04 | 75.55 |
Pct Change | 12.58 | -49.56 | -26.76 | -32.44 | -41.38 | -0.45 | 88.24 | -2.19 |
Median Prime % Change | -14.48% | |||||||
Average Prime % Change | -6.50% |
Calculated Market Value: Khalil Shakir
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, $73,270,824 | $18,317,706 |