Jaylen Waddle
Miami Dolphins, Wide Receiver
Age: 26y-0m-28d (Nov 25, 1998)
Exp: 3 Years
Country: US
College: Alabama
Drafted: Round 1 (#6 overall), 2021
Agent(s): Joel Segal (WME Sports)
2024 Cap Hit
$9,094,326
2024 Cash
$19,928,000
Career Earnings
$42,660,450
2024-2028 Rookie Extension (CURRENT)
In his first offseason of extension eligibility, Jaylen Waddle signed a 3 year, $84.75M extension with the Miami Dolphins that keeps him under contract through 2028 at a total value of $104.6M. The deal includes $76M practically guaranteed, with $36M of that fully guaranteed at signing, including an $18.8M signing bonus. Early vesting mechanisms are built into his 2026 & 2027 salaries, making this a 4 year, $77.3M contract for practical purposes.
Contract Terms:
3 yr(s) / $84,750,000
Average Salary:
$28,250,000
Signing Bonus:
$18,873,000
GTD at Sign:
$35,978,000
Total GTD:
$76,000,000
Free Agent:
2029 / UFA
Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 | 26 | $9,094,326 | 3.56% | $19,928,000 | $19,928,000 | $40,242,726 | ||||||||
2025 | 27 | $8,020,600 | 2.93% | $16,150,000 | $36,078,000 | $31,148,400 | ||||||||
2026 | 28 | $11,658,800 | 3.99% | $17,241,000 | $53,319,000 | $23,227,800 | ||||||||
2027 | 29 | $33,834,254 | 10.81% | $24,000,454 | $77,319,454 | $16,477,200 | ||||||||
POTENTIAL OUT: 2028, 4 YR, $77,319,454; $9,726,600 DEAD CAP | ||||||||||||||
2028 | 30 | $37,208,346 | 11.11% | $27,374,546 | $104,694,000 | $9,726,600 | ||||||||
2029 | 31 |
Void UFA |
$6,059,200 | 1.69% | - | $104,694,000 | $2,976,000 | |||||||
2030 |
Void
|
$3,083,200 | 0.80% | - | $104,694,000 | - |
Year | Age | Status | Base P5 Salary | Signing Bonus | Roster Bonus | Roster/Gm Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 | 26 | $1,055,000 | $18,873,000 | - | - | - | - | $19,928,000 | $19,928,000 | $104,694,000 | |||
2025 | 27 | $1,170,000 | - | - | - | $14,880,000 | $100,000 | $16,150,000 | $36,078,000 | $84,766,000 | |||
2026 | 28 | $1,215,000 | - | - | $510,000 | $15,416,000 | $100,000 | $17,241,000 | $53,319,000 | $68,616,000 | |||
2027 | 29 | $23,390,454 | - | - | $510,000 | - | $100,000 | $24,000,454 | $77,319,454 | $51,375,000 | |||
POTENTIAL OUT: 2028, 4 YR, $77,319,454; $9,726,600 DEAD CAP | |||||||||||||
2028 | 30 | $25,764,546 | - | $1,000,000 | $510,000 | - | $100,000 | $27,374,546 | $104,694,000 | $27,374,546 | |||
2029 | 31 |
Void |
- | - | - | - | - | - | - | $104,694,000 | - | ||
2030 | 32 |
Void |
- | - | - | - | - | - | - | $104,694,000 | - |
Contract Notes
- $35.9M guaranteed at signing (signing bonus + 2024 salary + 2025 salary)
- $16.631M 2026 salary fully guarantees the 5th league day of 2025 (injury guaranteed at sign)
- $15,203,795 of 2027 salary fully guarantees 5th league day of 2026 (fully $23.39M injury guaranteed at sign)
- Remaining $8,186,659 of 2027 salary fully guarantees the 5th league day of 2027
- 2028 Roster Bonus: $1M (March 2028)
- 2025-2028 Per Game Active Bonus: $30,000 ($510,000)
Source:
PFT
2021-2025 Rookie
Jaylen Waddle signed a 4 year , $27,085,993 contract with the Miami Dolphins, including $17,058,904 signing bonus, $27,085,993 guaranteed, and an average annual salary of $6,771,498. In 2024, Waddle will earn a base salary of $1,055,000 and a roster bonus of $3,298,544, while carrying a cap hit of $8,618,270 and a dead cap value of $8,618,270.
Contract Terms:
4 yr(s) / $27,085,993
Average Salary:
$6,771,498
Signing Bonus:
$17,058,904
GTD at Sign:
$27,085,993
Total GTD:
$27,085,993
Free Agent:
2026 / UFA
Seasons
3 Years
Career Earnings thru 2024
$42,660,450
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2021 | 23 |
Active
|
$17,718,904 |
$17,718,904 |
||
2022 | 24 |
Active
|
$1,891,182 |
$19,610,086 |
||
2023 | 25 |
Active
|
$3,122,364 |
$22,732,450 |
||
2024 | 26 |
Active
|
$19,928,000 |
$42,660,450 |
||
Total |
$42,660,450 |
$42,660,450 |
||||
2025 | 27 |
Active
|
$16,150,000 |
|||
2026 | 28 |
Active
|
$17,241,000 |
|||
2027 | 29 |
Active
|
$24,000,454 |
|||
2028 | 30 |
Active
|
$27,374,546 |
|||
Total |
$127,426,450 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $3,480,000 | $35,931,904 | $3,248,546 | - | - | - | $42,660,450 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2021 | 23 |
$660,000
|
$17,058,904 |
$17,718,904 |
$17,718,904 |
||||||
2022 | 24 |
$825,000
|
$1,066,182 |
$1,891,182 |
$19,610,086 |
||||||
2023 | 25 |
$940,000
|
$2,182,364 |
$3,122,364 |
$22,732,450 |
||||||
2024 | 26 |
$1,055,000
|
$18,873,000 |
$19,928,000 |
$42,660,450 |
||||||
Total |
$3,480,000 |
$35,931,904 |
$3,248,546 |
$42,660,450 |
$42,660,450 |
||||||
2025 | 27 |
$1,170,000
|
$14,880,000 |
$100,000 |
$16,150,000 |
||||||
2026 | 28 |
$1,215,000
|
$15,416,000 |
$100,000 |
$17,241,000 |
||||||
2027 | 29 |
$23,390,454
|
$100,000 |
$24,000,454 |
|||||||
2028 | 30 |
$25,764,546
|
$1,000,000 |
$100,000 |
$27,374,546 |
||||||
Total |
$55,020,000 |
$35,931,904 |
$4,248,546 |
$30,296,000 |
$400,000 |
$127,426,450 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $3,480,000 | $35,931,904 | $3,248,546 | - | - | - | $42,660,450 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2021 | MIA | 15 - 15 | COVID-19 |
Year | Team | GP | GS | Snaps | Snaps% | Rec Receptions | Rec Yards | Rec Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|
2024 | MIA | 14 | 14 | 730 | 77.60 | 54 | 700 | 2 | 0 |
2023 | MIA | 14 | 14 | 611 | 55.60 | 72 | 1,014 | 4 | 0 |
2022 | MIA | 17 | 17 | 785 | 74.30 | 75 | 1,356 | 8 | 1 |
2021 | MIA | 16 | 16 | 903 | 78.20 | 104 | 1,015 | 6 | 2 |