K.J. Osborn
2024 Cap Hit
$3,960,000
2024 Cash
$4,000,000
Career Earnings
$9,353,754
2024-2024 Free Agent (CURRENT)
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
---|---|---|---|---|---|---|---|
2024 | 27 | $3,960,000 | 1.55% | $4,000,000 | $4,000,000 | $3,180,000 | |
2025 | 28 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Workout Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|---|
2024 | 27 | $1,180,000 | $2,000,000 | $140,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
2020-2023 Rookie
Seasons
4 Years
Career Earnings thru 2024
$9,353,754
Earnings w/ Different Teams
2 teams
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2020 | 23 |
Active
|
$935,754 |
$935,754 |
||
2021 | 24 |
Active
|
$780,000 |
$1,715,754 |
||
2022 | 25 |
Active
|
$895,000 |
$2,610,754 |
||
2023 | 26 |
Active
|
$2,743,000 |
$5,353,754 |
||
2024 | 27 |
Active
|
$4,000,000 |
$9,353,754 |
||
Total |
$9,353,754 |
$9,353,754 |
||||
Total |
$9,353,754 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $5,028,000 | $267,772 | - | - | - | $57,982 | $5,353,754 | |
1 | $1,180,000 | $2,000,000 | - | - | $140,000 | - | $4,000,000 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2020 | 23 |
$610,000
|
$267,772 |
$57,982 |
$935,754 |
$935,754 |
|||||
2021 | 24 |
$780,000
|
$780,000 |
$1,715,754 |
|||||||
2022 | 25 |
$895,000
|
$895,000 |
$2,610,754 |
|||||||
2023 | 26 |
$2,743,000
|
$2,743,000 |
$5,353,754 |
|||||||
2024 | 27 |
$1,180,000
|
$2,000,000 |
$140,000 |
$4,000,000 |
$9,353,754 |
|||||
Total |
$6,208,000 |
$2,267,772 |
$140,000 |
$57,982 |
$9,353,754 |
$9,353,754 |
|||||
Total |
$6,208,000 |
$2,267,772 |
$140,000 |
$57,982 |
$9,353,754 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $5,028,000 | $267,772 | - | - | - | $57,982 | $5,353,754 | |
1 | $1,180,000 | $2,000,000 | - | - | $140,000 | - | $4,000,000 |
Year | Team | GP | GS | Snaps | Snaps% | Receiving Receptions | Receiving Yards | Receiving Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|
2024 | NE | 6 | 4 | 203 | 40.40 | 7 | 57 | 1 | 0 |
2023 | MIN | 16 | 12 | 821 | 73.20 | 48 | 540 | 3 | 1 |
2022 | MIN | 17 | 9 | 873 | 74.70 | 60 | 650 | 5 | 1 |
2021 | MIN | 17 | 9 | 774 | 67.80 | 50 | 655 | 7 | 0 |
2020 | MIN | 9 | 0 | 0 | 0.00 | 0 | 0 | 0 | 2 |
Calculated Market Value
Market Value
- 1 years, $5,780,458
- Avg. Salary: $5,780,458
- NFL Rank: 391
- WR Rank: 46
Current Contract
- Free Agent: 2025
- Avg. Salary: $4,000,000
- NFL Rank: 494
- WR Rank: 56
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare K.J. Osborn to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Darius Slayton | 2 | $12,000,000 | $6,000,000 | 26 |
Kalif Raymond | 2 | $10,500,000 | $5,250,000 | 29 |
Kendrick Bourne | 3 | $15,000,000 | $5,000,000 | 25 |
Josh Reynolds | 2 | $6,000,000 | $3,000,000 | 26 |
Averages | 2 | $10,875,000 | $4,812,500 | 26.5 |
Base Calculated Value
After adjusting the above contracts as if signed at Osborn's current age (27), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
3 | $15,182,433 | $5,060,811 |
Statistical Comparisons
Now we'll compare our variables and Osborn 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 |
---|---|---|---|---|---|---|---|---|
Darius Slayton
2021-2022
|
85.29 | 4.45 | 2.48 | 36.66 | 0.14 | 11.48 | 0.41 | 60.65 |
Kalif Raymond
2021-2022
|
97.06 | 4.09 | 2.88 | 36.12 | 0.12 | 14.97 | 0.09 | 66.30 |
Kendrick Bourne
2019-2020
|
96.88 | 3.81 | 2.55 | 33.06 | 0.23 | 10.10 | 0.23 | 68.15 |
Josh Reynolds
2020-2021
|
84.85 | 4.64 | 2.89 | 36.21 | 0.14 | 12.11 | 0.15 | 65.85 |
Average | 91.02 | 4.25 | 2.70 | 35.51 | 0.16 | 12.17 | 0.22 | 65.24 |
K.J. Osborn
2022-2023
|
100.00 | 5.00 | 3.27 | 36.06 | 0.24 | 14.79 | 0.21 | 59.50 |
Pct Change | 9.87 | 17.65 | 21.11 | 1.55 | 50.00 | 21.53 | 4.55 | -8.80 |
Median Prime % Change | 13.76% | |||||||
Average Prime % Change | 14.68% |
Calculated Market Value: K.J. Osborn
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 |
---|---|
1 years, $5,780,458 | $5,780,458 |