Brandon Aiyuk
![](https://d1dglpr230r57l.cloudfront.net/images/thumb/sf.png)
San Francisco 49ers, Wide Receiver
Age: 26-181d (Mar 17, 1998)
Exp: 5 Years
Country: US
College: Arizona State
Drafted: Round 1 (#25 overall), 2020
Agent(s): Ryan Williams (Athletes First)
2024 Cap Hit
$5,725,000
2024 Cash
$24,125,000
Career Earnings
$12,531,342
2024-2028 Extension (CURRENT)
Brandon Aiyuk signed a 4 year , $120,000,000 contract with the San Francisco 49ers, including $23,000,000 signing bonus, $76,000,000 guaranteed, and an average annual salary of $30,000,000. In 2024, Aiyuk will earn a base salary of $1,125,000 and a signing bonus of $23,000,000, while carrying a cap hit of $5,725,000 and a dead cap value of $45,000,000.
Contract Terms:
4 yr(s) / $120,000,000
Average Salary:
$30,000,000
Signing Bonus:
$23,000,000
GTD at Sign:
$45,000,000
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 | $5,725,000 | 2.24% | $24,125,000 | $24,125,000 | $45,000,000 | |||||
2025 |
![]() |
27 | $11,191,000 | 4.09% | $24,875,000 | $49,000,000 | $39,275,000 | |||||
2026 |
![]() |
28 | $16,223,000 | 5.55% | $27,000,000 | $76,000,000 | $13,800,000 | |||||
POTENTIAL OUT: 2027, 3 YR, $76,000,000; $9,200,000 DEAD CAP | ||||||||||||
2027 |
![]() |
29 | $42,282,000 | 13.51% | $28,124,000 | $104,124,000 | $9,200,000 | |||||
2028 |
![]() |
30 | $44,158,000 | 13.19% | $30,000,000 | $134,124,000 | $4,600,000 | |||||
2029 |
![]() |
31 |
Void UFA |
$14,545,000 | 4.06% | - | - | - | ||||
2030 |
![]() |
Void
|
- | - | - | - | - |
Year | Age | Status | Base P5 Salary | Signing Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|---|---|---|
2024 |
![]() |
26 | $1,125,000 | $23,000,000 | - | - | $24,125,000 | $24,125,000 | $24,125,000 | $26,824,800 | |
2025 |
![]() |
27 | $1,170,000 | - | $22,855,000 | $100,000 | $24,875,000 | $49,000,000 | $24,500,000 | $27,499,750 | |
2026 |
![]() |
28 | $1,215,000 | - | $24,935,000 | $100,000 | $27,000,000 | $76,000,000 | $25,333,333 | $28,374,667 | |
2027 |
![]() |
29 | $27,274,000 | - | - | $100,000 | $28,124,000 | $104,124,000 | $26,031,000 | $29,062,000 | |
2028 |
![]() |
30 | $29,150,000 | - | - | $100,000 | $30,000,000 | $134,124,000 | $26,824,800 | $30,000,000 | |
2029 |
![]() |
31 |
Void |
- | - | - | - | - | - | - | - |
2030 |
![]() |
32 |
Void |
- | - | - | - | - | - | - | - |
Contract Notes
- $45M guaranteed at signing (signing bonus + 2024 salary + $20.875M of 2025 salary)
- Additional $31M fully guarantees 4/1/2025 (injury guaranteed at signing)
- 2025 Option Bonus: $22.855M (fully guarantees 4/1/2025)
- 2026 Option Bonus: $24.935M (fully guarantees 4/1/2025)
- 2025-2028 Per Game Active Bonus: $44,117 ($750,000)
Source:
NFL contract specifics generally collected from verified reports.
2020-2024 Rookie
Brandon Aiyuk signed a 4 year , $12,531,342 contract with the San Francisco 49ers, including $6,673,704 signing bonus, $12,531,342 guaranteed, and an average annual salary of $3,132,836. In 2024, Aiyuk will earn a base salary of $14,124,000, while carrying a cap hit of $14,124,000 and a dead cap value of $14,124,000.
Contract Terms:
4 yr(s) / $12,531,342
Average Salary:
$3,132,836
Signing Bonus:
$6,673,704
GTD at Sign:
$12,531,342
Total GTD:
$12,531,342
Free Agent:
2025 / UFA
Career Earnings thru 2024
$12,531,342
Career Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2020 | 22 |
![]() |
Active
|
$7,283,704 |
$7,283,704 |
|
2021 | 23 |
![]() |
Active
|
$1,179,606 |
$8,463,310 |
|
2022 | 24 |
![]() |
Active
|
$1,749,213 |
$10,212,523 |
|
2023 | 25 |
![]() |
Active
|
$2,318,819 |
$12,531,342 |
All NFL (2nd) |
Total |
$12,531,342 |
$12,531,342 |
||||
2024 | 26 |
![]() |
Active
|
$24,125,000 |
||
2025 | 27 |
![]() |
Active
|
$24,875,000 |
||
2026 | 28 |
![]() |
Active
|
$27,000,000 |
||
2027 | 29 |
![]() |
Active
|
$28,124,000 |
||
2028 | 30 |
![]() |
Active
|
$30,000,000 |
||
Total |
$146,655,342 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2020 |
![]() |
22 |
$610,000
|
$6,673,704 |
$7,283,704 |
$7,283,704 |
|||||
2021 |
![]() |
23 |
$1,179,606
|
$1,179,606 |
$8,463,310 |
||||||
2022 |
![]() |
24 |
$1,749,213
|
$1,749,213 |
$10,212,523 |
||||||
2023 |
![]() |
25 |
$2,318,819
|
$2,318,819 |
$12,531,342 |
||||||
Total |
$5,857,638 |
$6,673,704 |
$12,531,342 |
$12,531,342 |
|||||||
2024 |
![]() |
26 |
$1,125,000
|
$23,000,000 |
$24,125,000 |
||||||
2025 |
![]() |
27 |
$1,170,000
|
$22,855,000 |
$100,000 |
$24,875,000 |
|||||
2026 |
![]() |
28 |
$1,215,000
|
$24,935,000 |
$100,000 |
$27,000,000 |
|||||
2027 |
![]() |
29 |
$27,274,000
|
$100,000 |
$28,124,000 |
||||||
2028 |
![]() |
30 |
$29,150,000
|
$100,000 |
$30,000,000 |
||||||
Total |
$65,791,638 |
$29,673,704 |
$47,790,000 |
$400,000 |
$146,655,342 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 |
![]() |
$5,857,638 | $6,673,704 | - | - | - | - | $12,531,342 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2020 |
![]() |
9 - 9 | COVID-19 |
2020 |
![]() |
11 - 12 | COVID-19 |
Year | Team | GP | GS | Snaps | Snaps% | Receiving Receptions | Receiving Yards | Receiving Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|
2023 | SF | 16 | 15 | 780 | 77.60 | 75 | 1,342 | 7 | 1 |
2022 | SF | 17 | 17 | 1,002 | 91.10 | 78 | 1,015 | 8 | 1 |
2021 | SF | 17 | 16 | 906 | 83.00 | 56 | 826 | 5 | 2 |
2020 | SF | 12 | 10 | 728 | 66.50 | 60 | 748 | 5 | 0 |
Calculated Market Value
Market Value
- 4 years, $109,889,620
- Avg. Salary: $27,472,405
- NFL Rank: 37
- WR Rank: 9
Current Contract
- Free Agent: 2029
- Avg. Salary: $30,000,000
- NFL Rank: 26
- WR Rank: 5
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Brandon Aiyuk to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
D.J. Moore | 4 | $110,000,000 | $27,500,000 | 27 |
Jaylen Waddle | 3 | $84,750,000 | $28,250,000 | 25 |
DeVonta Smith | 3 | $75,000,000 | $25,000,000 | 25 |
Amon-Ra St. Brown | 4 | $120,010,000 | $30,002,500 | 24 |
Averages | 4 | $97,440,000 | $27,688,125 | 25.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Aiyuk's current age (26), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
3 | $82,744,053 | $27,581,351 |
Statistical Comparisons
Now we'll compare our variables and Aiyuk 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, GP/Yr, YAC/GM, Drops/Gm, Rating
Player | GP% | Rec Tgt/Gm | Rec/Gm | Rec Yds/Gm | Rec TD/Gm | GP/Yr | YAC/GM | Drops/Gm | Rating |
---|---|---|---|---|---|---|---|---|---|
D.J. Moore
2022-2023
|
103.03 | 7.47 | 4.68 | 66.24 | 0.44 | 17.00 | 21.79 | 0.15 | 81.65 |
Jaylen Waddle
2022-2023
|
93.94 | 7.13 | 4.74 | 76.45 | 0.39 | 15.50 | 30.45 | 0.45 | 87.30 |
DeVonta Smith
2022-2023
|
100.00 | 7.52 | 5.33 | 68.55 | 0.42 | 16.50 | 23.55 | 0.30 | 77.00 |
Amon-Ra St. Brown
2022-2023
|
96.97 | 9.69 | 7.03 | 83.62 | 0.50 | 16.00 | 38.16 | 0.25 | 90.65 |
Average | 98.49 | 7.95 | 5.45 | 73.72 | 0.44 | 16.25 | 28.49 | 0.29 | 84.15 |
Brandon Aiyuk
2022-2023
|
100.00 | 6.64 | 4.64 | 71.42 | 0.45 | 16.50 | 22.24 | 0.21 | 86.30 |
Pct Change | 1.53 | -16.48 | -14.86 | -3.12 | 2.27 | 1.54 | -21.94 | 27.59 | 2.55 |
Median Prime % Change | 1.53% | ||||||||
Average Prime % Change | -2.32% |
Calculated Market Value: Brandon Aiyuk
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, $109,889,620 | $27,472,405 |