NFL
Trey Smith
Trey Smith
Kansas City Chiefs, Guard
Age: 25-171d (Jun 16, 1999)
Exp: 3 Years
Country: US
College: Tennessee
Drafted: Round 6 (#226 overall), 2021
Agent(s): Tory Dandy, Jimmy Sexton (CAA Football)
2024 Cap Hit
$3,398,677
2024 Cash
$3,366,000
Career Earnings
$6,585,464
2021-2024 Rookie (CURRENT)
Trey Smith signed a 4 year , $3,610,708 contract with the Kansas City Chiefs, including $130,708 signing bonus, $130,708 guaranteed, and an average annual salary of $902,677. In 2024, Smith will earn a base salary of $3,366,000, while carrying a cap hit of $3,398,677 and a dead cap value of $32,677.
Contract Terms:
4 yr(s) / $3,610,708
Average Salary:
$902,677
Signing Bonus:
$130,708
GTD at Sign:
$130,708
Total GTD:
$130,708
Free Agent:
2025 / UFA
| Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
|---|---|---|---|---|---|---|---|
| 2021 |
|
22 | $692,677 | 0.38% | $790,708 | $790,708 | $130,708 |
| 2022 |
|
23 | $857,677 | 0.41% | $1,488,756 | $2,279,464 | $98,031 |
| 2023 |
|
24 | $972,677 | 0.43% | $940,000 | $3,219,464 | $65,354 |
| 2024 |
|
25 | $3,398,677 | 1.33% | $3,366,000 | $6,585,464 | $32,677 |
| 2025 |
|
26 |
UFA |
| Year | Age | Base P5 Salary | Signing Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
|---|---|---|---|---|---|---|---|---|
| 2021 |
|
22 | $660,000 | $130,708 | $790,708 | $790,708 | $790,708 | $1,646,366 |
| 2022 |
|
23 | $825,000 | - | $1,488,756 | $2,279,464 | $1,139,732 | $1,931,585 |
| 2023 |
|
24 | $940,000 | - | $940,000 | $3,219,464 | $1,073,155 | $2,153,000 |
| 2024 |
|
25 | $3,366,000 | - | $3,366,000 | $6,585,464 | $1,646,366 | $3,366,000 |
Contract Notes
- 2024 proven performance escalator
Source:
NFL contract specifics generally collected from verified reports.
Seasons
3 Years
Career Earnings thru 2024
$6,585,464
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2021 | 22 |
|
Active
|
$790,708 |
$790,708 |
|
| 2022 | 23 |
|
Active
|
$1,488,756 |
$2,279,464 |
Champion |
| 2023 | 24 |
|
Active
|
$940,000 |
$3,219,464 |
Champion |
| 2024 | 25 |
|
Active
|
$3,366,000 |
$6,585,464 |
|
| Total |
$6,585,464 |
$6,585,464 |
||||
| Total |
$6,585,464 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$5,791,000 | $130,708 | - | - | - | $663,756 | $6,585,464 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 |
|
22 |
$660,000
|
$130,708 |
$790,708 |
$790,708 |
|||||
| 2022 |
|
23 |
$825,000
|
$663,756 |
$1,488,756 |
$2,279,464 |
|||||
| 2023 |
|
24 |
$940,000
|
$940,000 |
$3,219,464 |
||||||
| 2024 |
|
25 |
$3,366,000
|
$3,366,000 |
$6,585,464 |
||||||
| Total |
$5,791,000 |
$130,708 |
$663,756 |
$6,585,464 |
$6,585,464 |
||||||
| Total |
$5,791,000 |
$130,708 |
$663,756 |
$6,585,464 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$5,791,000 | $130,708 | - | - | - | $663,756 | $6,585,464 |
| Year | Team | GP | GS | Snaps | Snaps% |
|---|---|---|---|---|---|
| 2024 | KC | 10 | 10 | 689 | 100.00 |
| 2023 | KC | 17 | 17 | 1,086 | 96.10 |
| 2022 | KC | 16 | 16 | 1,037 | 90.30 |
| 2021 | KC | 17 | 17 | 1,195 | 100.00 |
Calculated Market Value
Market Value
- 4 years, $74,231,124
- Avg. Salary: $18,557,781
- NFL Rank: 106
- G Rank: 4
Current Contract
- Free Agent: 2025
- Avg. Salary: $902,677
- NFL Rank: 1827
- G Rank: 124
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Trey Smith to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Landon Dickerson | 4 | $84,000,000 | $21,000,000 | 25 |
| Chris Lindstrom | 5 | $102,500,000 | $20,500,000 | 26 |
| Quenton Nelson | 4 | $80,000,000 | $20,000,000 | 25 |
| Robert Hunt | 5 | $100,000,000 | $20,000,000 | 27 |
| Averages | 5 | $91,625,000 | $20,375,000 | 25.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Smith's current age (25), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 5 | $101,452,990 | $20,290,598 |
Statistical Comparisons
Now we'll compare our variables and Smith statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, QB Hurries Allowed/Gm, QB Sacks Allowed/Gm, Rating
| Player | GP% | QB Hurries Allowed/Gm | QB Sacks Allowed/Gm | Rating |
|---|---|---|---|---|
|
Landon Dickerson
2022-2023
|
97.06 | 1.21 | 0.12 | 68.65 |
|
Chris Lindstrom
2021-2022
|
100.00 | 0.85 | 0.06 | 89.55 |
|
Quenton Nelson
2020-2021
|
87.88 | 0.54 | 0.07 | 76.90 |
|
Robert Hunt
2022-2023
|
82.35 | 0.67 | 0.15 | 75.40 |
| Average | 91.82 | 0.82 | 0.10 | 77.63 |
|
Trey Smith
2023-2024
|
96.15 | 1.62 | 0.08 | 76.35 |
| Pct Change | 4.72 | -97.56 | 20.00 | -1.65 |
| Median Prime % Change | 1.54% | |||
| Average Prime % Change | -18.62% | |||
Calculated Market Value: Trey Smith
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, $74,231,124 | $18,557,781 |
