Trevon Moehrig

2025 Cap Hit
$7,200,000
2025 Cash
$19,200,000
Career Earnings
$9,524,416
2025-2027 Free Agent (CURRENT)
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||
---|---|---|---|---|---|---|---|---|---|---|---|
2025 |
![]() |
26 | $7,200,000 | 2.58% | $19,200,000 | $19,200,000 | $34,500,000 | ||||
2026 |
![]() |
27 | $21,300,000 | 6.94% | $15,300,000 | $34,500,000 | $27,300,000 | ||||
POTENTIAL OUT: 2027, 2 YR, $34,500,000; $6,000,000 DEAD CAP | |||||||||||
2027 |
![]() |
28 | $22,500,000 | 6.66% | $16,500,000 | $51,000,000 | $6,000,000 | ||||
2028 |
![]() |
29 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Roster/Gm Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | |||
---|---|---|---|---|---|---|---|---|---|---|---|
2025 |
![]() |
26 | $1,170,000 | $18,000,000 | - | $30,000 | $19,200,000 | $19,200,000 | $51,000,000 | ||
2026 |
![]() |
27 | $14,500,000 | - | $510,000 | $290,000 | $15,300,000 | $34,500,000 | $31,800,000 | ||
POTENTIAL OUT: 2027, 2 YR, $34,500,000; $6,000,000 DEAD CAP | |||||||||||
2027 |
![]() |
28 | $15,700,000 | - | $510,000 | $290,000 | $16,500,000 | $51,000,000 | $16,500,000 |
- $34.5M guaranteed (signing bonus + 2025 compensation + 2026 compensation)
- 2026-2027 Per Game Active Bonus: $30,000 ($510,000)
- Annual Honors Incentive (non-cumulative)
Pro Bowl: $750,000
1st Team All-Pro: $1.5M
2021-2024 Rookie
Seasons
4 Years
Career Earnings thru 2025
$9,524,416
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2021 | 22 |
![]() |
Active
|
$3,761,824 |
$3,761,824 |
|
2022 | 23 |
![]() |
Active
|
$1,018,864 |
$4,780,688 |
|
2023 | 24 |
![]() |
Active
|
$1,377,728 |
$6,158,416 |
|
2024 | 25 |
![]() |
Active
|
$3,366,000 |
$9,524,416 |
|
Total |
$9,524,416 |
$9,524,416 |
||||
2025 | 26 |
![]() |
Active
|
$19,200,000 |
||
2026 | 27 |
![]() |
Active
|
$15,300,000 |
||
2027 | 28 |
![]() |
Active
|
$16,500,000 |
||
Total |
$60,524,416 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 |
![]() |
$6,422,592 | $3,101,824 | - | - | - | - | $9,524,416 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2021 |
![]() |
22 |
$660,000
|
$3,101,824 |
$3,761,824 |
$3,761,824 |
|||||
2022 |
![]() |
23 |
$1,018,864
|
$1,018,864 |
$4,780,688 |
||||||
2023 |
![]() |
24 |
$1,377,728
|
$1,377,728 |
$6,158,416 |
||||||
2024 |
![]() |
25 |
$3,366,000
|
$3,366,000 |
$9,524,416 |
||||||
Total |
$6,422,592 |
$3,101,824 |
$9,524,416 |
$9,524,416 |
|||||||
2025 |
![]() |
26 |
$1,170,000
|
$18,000,000 |
$30,000 |
$19,200,000 |
|||||
2026 |
![]() |
27 |
$14,500,000
|
$290,000 |
$15,300,000 |
||||||
2027 |
![]() |
28 |
$15,700,000
|
$290,000 |
$16,500,000 |
||||||
Total |
$37,792,592 |
$21,101,824 |
$610,000 |
$60,524,416 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 |
![]() |
$6,422,592 | $3,101,824 | - | - | - | - | $9,524,416 |
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Sep 22, 2023 |
![]() |
Roughing the Passer against Josh Allen | $11,962 | |
Fines: 1 | $11,962 |
Year | Team | GP | GS | Snaps | Snaps% | Sack | Tackles Total | Tackles Solo | Tackles Assisted | FFum | Int |
---|---|---|---|---|---|---|---|---|---|---|---|
2024 | LV | 17 | 17 | 1,101 | 98.70 | 1 | 104 | 64 | 40 | 0 | 2 |
2023 | LV | 17 | 17 | 1,106 | 97.60 | 2 | 83 | 65 | 18 | 0 | 3 |
2022 | LV | 15 | 13 | 908 | 80.60 | 0 | 55 | 37 | 18 | 0 | 0 |
2021 | LV | 17 | 17 | 1,153 | 99.50 | 0 | 55 | 36 | 19 | 0 | 1 |
Calculated Market Value
Market Value
- 3 years, $47,195,007
- Avg. Salary: $15,731,669
- NFL Rank: 159
- S Rank: 3
Current Contract
- Free Agent: 2028
- Avg. Salary: $17,000,000
- NFL Rank: 144
- S Rank: 3
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Trevon Moehrig to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Grant Delpit | 3 | $36,000,000 | $12,000,000 | 25 |
Kyle Dugger | 4 | $58,000,000 | $14,500,000 | 28 |
Jessie Bates III | 4 | $64,020,000 | $16,005,000 | 26 |
Antoine Winfield Jr. | 4 | $84,100,000 | $21,025,000 | 25 |
Averages | 4 | $60,530,000 | $15,882,500 | 26.0 |
Base Calculated Value
After adjusting the above contracts as if signed at Moehrig's current age (25), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
5 | $78,536,615 | $15,707,323 |
Statistical Comparisons
Now we'll compare our variables and Moehrig statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Tackles/Gm, Int/Gm, Catch Rate/Yr, Rating
Player | GP% | Tackles/Gm | Int/Gm | Catch Rate/Yr | Rating |
---|---|---|---|---|---|
Grant Delpit
2021-2022
|
94.12 | 3.47 | 0.16 | 65.55 | 63.70 |
Kyle Dugger
2022-2023
|
94.12 | 3.66 | 0.16 | 70.95 | 70.05 |
Jessie Bates III
2021-2022
|
93.94 | 3.39 | 0.16 | 74.50 | 66.50 |
Antoine Winfield Jr.
2022-2023
|
88.24 | 4.67 | 0.13 | 69.30 | 84.50 |
Average | 92.61 | 3.80 | 0.15 | 70.08 | 71.19 |
Trevon Moehrig
2023-2024
|
100.00 | 3.79 | 0.15 | 71.20 | 68.85 |
Pct Change | 7.98 | -0.26 | 0.00 | -1.60 | -3.29 |
Median Prime % Change | -0.26% | ||||
Average Prime % Change | 0.57% |
Calculated Market Value: Trevon Moehrig
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, $47,195,007 | $15,731,669 |