Courtland Sutton
2024 Cap Hit
$7,795,588
2024 Cash
$13,500,000
Career Earnings
$53,719,672
2021-2025 Rookie Extension (CURRENT)
Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | ||||
---|---|---|---|---|---|---|---|---|---|---|---|
2021 | 26 | $4,146,987 | 2.27% | $8,183,000 | $8,183,000 | $18,763,987 | |||||
2022 | 27 | $5,325,000 | 2.56% | $12,000,000 | $20,183,000 | $30,800,000 | |||||
2023 | 28 | $18,295,576 | 8.14% | $14,470,576 | $34,653,576 | $25,475,000 | |||||
POTENTIAL OUT: 2024, 3 YR, $34,653,576; $20,650,000 DEAD CAP | |||||||||||
2024 | 29 | $7,795,588 | 3.05% | $13,500,000 | $48,153,576 | $20,650,000 | |||||
2025 | 30 | $20,200,000 | 7.39% | $14,000,000 | $62,153,576 | $13,257,000 | |||||
2026 | 31 |
Void UFA |
$7,125,000 | 2.44% | - | $62,153,576 | $7,125,000 | ||||
2027 |
Void
|
$2,375,000 | 0.76% | - | $62,153,576 | - | |||||
2028 |
Void
|
$2,375,000 | 0.71% | - | $62,153,576 | - |
Year | Age | Status | Base P5 Salary | Signing Bonus | Restructure Bonus | Roster/Gm Bonus | Cash Total | Cash Cumulative | Cash Remaining | ||
---|---|---|---|---|---|---|---|---|---|---|---|
2021 | 26 | $2,183,000 | $6,000,000 | - | - | $8,183,000 | $8,183,000 | $62,153,576 | |||
2022 | 27 | $1,500,000 | - | $10,500,000 | - | $12,000,000 | $20,183,000 | $53,970,576 | |||
2023 | 28 | $14,000,000 | - | - | $470,576 | $14,470,576 | $34,653,576 | $41,970,576 | |||
POTENTIAL OUT: 2024, 3 YR, $34,653,576; $20,650,000 DEAD CAP | |||||||||||
2024 | 29 | $1,125,000 | - | $11,875,000 | $470,588 | $13,500,000 | $48,153,576 | $27,500,000 | |||
2025 | 30 | $13,500,000 | - | - | $500,000 | $14,000,000 | $62,153,576 | $14,000,000 | |||
2026 | 31 |
Void |
- | - | - | - | - | $62,153,576 | - | ||
2027 | 32 |
Void |
- | - | - | - | - | $62,153,576 | - | ||
2028 | 33 |
Void |
- | - | - | - | - | $62,153,576 | - |
- $18M guaranteed at signing (signing bonus + 2022 salary + 2022 roster bonus)
- 2023 salary fully guarantees 3/20/2022
- 2022 Roster Bonus: $10.5M (due 3/20/2022)
- $2M of 2024 salary fully guarantees 3/18/2024
- Per Game Active Bonus: $29,411 ($500,000)
- 2024 Incentives
1,500 Receiving Yards or 10 Receiving TDs + Playoff Berth: $200,000
$500,000 each for 500, 750, 1,065 Receiving Yards (plus team improves on 2023 Total Points or Yards/Attempt)
$500,000 for 900 receiving yards + team ranks Top 10 in Yards/Pass Attempt - 2025 Incentives (only 1)
1500 Receiving Yards OR 10 Receiving TDs: $100,000
1500 Receiving Yards plus a Playoff Berth: $200,000
10 Receiving TDs plus a Playoff Berth: $200,000
2018-2021 Rookie
Seasons
6 Years
Career Earnings thru 2024
$53,719,672
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2018 | 23 |
Active
|
$3,664,802 |
$3,664,802 |
||
2019 | 24 |
Active
|
$790,996 |
$4,455,798 |
||
2020 | 25 |
Injured
|
$1,110,298 |
$5,566,096 |
||
2021 | 26 |
Active
|
$8,183,000 |
$13,749,096 |
||
2022 | 27 |
Active
|
$12,000,000 |
$25,749,096 |
||
2023 | 28 |
Active
|
$14,470,576 |
$40,219,672 |
||
2024 | 29 |
Active
|
$13,500,000 |
$53,719,672 |
||
Total |
$53,719,672 |
$53,719,672 |
||||
2025 | 30 |
Active
|
$14,000,000 |
|||
Total |
$67,719,672 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
7 | $21,180,989 | $9,055,942 | - | $22,375,000 | - | $137,165 | $53,719,672 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2018 | 23 |
$480,000
|
$3,055,942 |
$128,860 |
$3,664,802 |
$3,664,802 |
|||||
2019 | 24 |
$790,996
|
$790,996 |
$4,455,798 |
|||||||
2020 | 25 |
$1,101,993
|
$8,305 |
$1,110,298 |
$5,566,096 |
||||||
2021 | 26 |
$2,183,000
|
$6,000,000 |
$8,183,000 |
$13,749,096 |
||||||
2022 | 27 |
$1,500,000
|
$10,500,000 |
$12,000,000 |
$25,749,096 |
||||||
2023 | 28 |
$14,000,000
|
$14,470,576 |
$40,219,672 |
|||||||
2024 | 29 |
$1,125,000
|
$11,875,000 |
$13,500,000 |
$53,719,672 |
||||||
Total |
$21,180,989 |
$9,055,942 |
$22,375,000 |
$137,165 |
$53,719,672 |
$53,719,672 |
|||||
2025 | 30 |
$13,500,000
|
$14,000,000 |
||||||||
Total |
$34,680,989 |
$9,055,942 |
$22,375,000 |
$137,165 |
$67,719,672 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
7 | $21,180,989 | $9,055,942 | - | $22,375,000 | - | $137,165 | $53,719,672 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2020 | DEN | 3 - 17 | Knee (ACL) |
- Sep 04, 2024 Converted $11.79M of 2024 salary into signing bonus, adding 3 void years, clearing $9.4M of cap with Denver (DEN)
- Jul 25, 2024 Signed a renegotiated contract with Denver (DEN)
- Nov 25, 2022 Fined $15,914 Blindside Block against Las Vegas (LV)
- Sep 23, 2022 Fined $10,609 Unsportsmanlike Conduct against Houston (HOU)
- Nov 22, 2021 Signed a 4 year $60.8 million contract extension with Denver (DEN)
- May 10, 2018 Signed a 4 year $6.84 million contract with Denver (DEN)
- Apr 27, 2018 Drafted by Denver (DEN): Round 2 (#40 overall)
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Nov 25, 2022 | Blindside Block against Las Vegas (LV) | $15,914 | ||
Sep 23, 2022 | Unsportsmanlike Conduct against Houston (HOU) | $10,609 | ||
Fines: 2 | $26,523 |
Year | Team | GP | GS | Snaps | Snaps% | Rec Receptions | Rec Yards | Rec Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|
2024 | DEN | 14 | 11 | 774 | 85.60 | 66 | 878 | 6 | 1 |
2023 | DEN | 16 | 14 | 782 | 72.90 | 59 | 772 | 10 | 3 |
2022 | DEN | 15 | 15 | 882 | 77.60 | 64 | 829 | 2 | 0 |
2021 | DEN | 17 | 16 | 920 | 85.10 | 58 | 776 | 2 | 0 |
2020 | DEN | 1 | 1 | 31 | 22.80 | 3 | 66 | 0 | 0 |
2019 | DEN | 16 | 14 | 943 | 92.00 | 72 | 1,112 | 6 | 2 |
2018 | DEN | 16 | 9 | 819 | 76.30 | 42 | 704 | 4 | 0 |
Calculated Market Value
Market Value
- 3 years, $58,838,037
- Avg. Salary: $19,612,679
- NFL Rank: 93
- WR Rank: 24
Current Contract
- Free Agent: 2026
- Avg. Salary: $15,200,000
- NFL Rank: 147
- WR Rank: 27
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Courtland Sutton to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
DeVonta Smith | 3 | $75,000,000 | $25,000,000 | 25 |
Tyreek Hill | 4 | $120,000,000 | $30,000,000 | 27 |
Cooper Kupp | 3 | $80,100,000 | $26,700,000 | 28 |
Davante Adams | 5 | $140,000,000 | $28,000,000 | 29 |
Averages | 4 | $103,775,000 | $27,425,000 | 27.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Sutton's current age (29), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
2 | $55,988,236 | $27,994,118 |
Statistical Comparisons
Now we'll compare our variables and Sutton 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 |
---|---|---|---|---|---|---|---|---|
DeVonta Smith
2022-2023
|
97.06 | 7.52 | 5.33 | 68.55 | 0.42 | 23.55 | 0.30 | 77.00 |
Tyreek Hill
2020-2021
|
96.97 | 9.19 | 6.19 | 78.59 | 0.75 | 27.34 | 0.59 | 84.15 |
Cooper Kupp
2020-2021
|
96.97 | 9.84 | 7.41 | 91.28 | 0.59 | 43.56 | 0.38 | 86.55 |
Davante Adams
2020-2021
|
90.91 | 10.57 | 7.93 | 97.57 | 0.97 | 41.41 | 0.17 | 92.50 |
Average | 95.48 | 9.28 | 6.72 | 84.00 | 0.68 | 33.97 | 0.36 | 85.05 |
Courtland Sutton
2023-2024
|
96.67 | 6.69 | 4.21 | 55.79 | 0.52 | 10.97 | 0.48 | 74.90 |
Pct Change | 1.25 | -27.91 | -37.35 | -33.58 | -23.53 | -67.71 | -33.33 | -11.93 |
Median Prime % Change | -30.62% | |||||||
Average Prime % Change | -29.26% |
Calculated Market Value: Courtland Sutton
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 |
---|---|
3 years, $58,838,037 | $19,612,679 |