George Kittle
2024 Cap Hit
$12,204,575
2024 Cash
$14,000,000
Career Earnings
$62,505,903
2020-2025 Rookie Extension (CURRENT)
Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2020 | 27 | $5,807,574 | 2.93% | $20,133,000 | $20,133,000 | $23,707,574 | ||||||||
2021 | 28 | $5,450,000 | 2.99% | $3,650,000 | $23,783,000 | $29,350,000 | ||||||||
2022 | 29 | $7,389,329 | 3.55% | $10,539,040 | $34,322,040 | $27,514,875 | ||||||||
2023 | 30 | $9,577,740 | 4.26% | $12,220,576 | $46,542,616 | $27,470,300 | ||||||||
POTENTIAL OUT: 2024, 4 YR, $46,542,616; $30,523,725 DEAD CAP | ||||||||||||||
2024 | 31 | $12,204,575 | 4.78% | $14,000,000 | $60,542,616 | $30,523,725 | ||||||||
2025 | 32 | $21,794,575 | 7.97% | $15,000,000 | $75,542,616 | $20,129,150 | ||||||||
2026 | 33 |
Void UFA |
$13,334,575 | 4.56% | - | $75,542,616 | $13,334,575 | |||||||
2027 |
Void
|
$4,552,000 | 1.45% | - | $75,542,616 | $2,114,000 | ||||||||
2028 |
Void
|
$2,438,000 | 0.73% | - | $75,542,616 | - |
Year | Age | Status | Base P5 Salary | Signing Bonus | Restructure Bonus | Roster Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2020 | 27 | $2,133,000 | $18,000,000 | - | - | - | - | $20,133,000 | $20,133,000 | $20,133,000 | $12,590,436 | ||
2021 | 28 | $1,250,000 | - | - | $50,000 | $2,250,000 | $100,000 | $3,650,000 | $23,783,000 | $11,891,500 | $11,081,923 | ||
2022 | 29 | $1,035,000 | - | $8,962,875 | $441,165 | - | $100,000 | $10,539,040 | $34,322,040 | $11,440,680 | $12,939,904 | ||
2023 | 30 | $1,080,000 | - | $10,570,000 | - | - | $100,000 | $12,220,576 | $46,542,616 | $11,635,654 | $13,740,192 | ||
POTENTIAL OUT: 2024, 4 YR, $46,542,616; $30,523,725 DEAD CAP | |||||||||||||
2024 | 31 | $1,210,000 | - | $12,190,000 | - | - | $100,000 | $14,000,000 | $60,542,616 | $12,108,523 | $14,500,000 | ||
2025 | 32 | $14,400,000 | - | - | - | - | $100,000 | $15,000,000 | $75,542,616 | $12,590,436 | $15,000,000 | ||
2026 | 33 |
Void |
- | - | - | - | - | - | - | $75,542,616 | - | - | |
2027 | 34 |
Void |
- | - | - | - | - | - | - | $75,542,616 | - | - | |
2028 | 35 |
Void |
- | - | - | - | - | - | - | $75,542,616 | - | - |
- $23.6M guaranteed at signing (signing bonus + 2020 salary + 2021 salary + 2021 option bonus + $6.367M of 2022 salary)
- Remaining $5M of 2022 salary fully guarantees on 4/1/2021
- $4.917M of 2023 salary fully guarantees on 4/1/2021
- Remaining $5M of 2023 salary fully guarantees on 4/1/2022
- 2021 option bonus: $2.25M (due 3/21/2021)
- 2021 Per Game Active Bonus: $5,882 ($100,000, 8 LTBE)
- 2022-2025 Per Game Active Bonus: $29,411 ($500,000, 15 LTBE in 2023)
2017-2020 Rookie
Seasons
7 Years
Career Earnings thru 2024
$62,505,903
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2017 | 24 |
Active
|
$763,287 |
$763,287 |
||
2018 | 25 |
Active
|
$555,000 |
$1,318,287 |
||
2019 | 26 |
Active
|
$645,000 |
$1,963,287 |
||
2020 | 27 |
Active
|
$20,133,000 |
$22,096,287 |
||
2021 | 28 |
Active
|
$3,650,000 |
$25,746,287 |
||
2022 | 29 |
Active
|
$10,539,040 |
$36,285,327 |
All NFL (2nd) | |
2023 | 30 |
Active
|
$12,220,576 |
$48,505,903 |
Nfc Pro Bowl:TE All NFL (1st) | |
2024 | 31 |
Active
|
$14,000,000 |
$62,505,903 |
||
Total |
$62,505,903 |
$62,505,903 |
||||
2025 | 32 |
Active
|
$15,000,000 |
|||
Total |
$77,505,903 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
8 | $8,373,000 | $18,298,287 | $491,165 | $31,722,875 | $400,000 | - | $62,505,903 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2017 | 24 |
$465,000
|
$298,287 |
$763,287 |
$763,287 |
||||||
2018 | 25 |
$555,000
|
$555,000 |
$1,318,287 |
|||||||
2019 | 26 |
$645,000
|
$645,000 |
$1,963,287 |
|||||||
2020 | 27 |
$2,133,000
|
$18,000,000 |
$20,133,000 |
$22,096,287 |
||||||
2021 | 28 |
$1,250,000
|
$50,000 |
$2,250,000 |
$100,000 |
$3,650,000 |
$25,746,287 |
||||
2022 | 29 |
$1,035,000
|
$8,962,875 |
$441,165 |
$100,000 |
$10,539,040 |
$36,285,327 |
||||
2023 | 30 |
$1,080,000
|
$10,570,000 |
$100,000 |
$12,220,576 |
$48,505,903 |
|||||
2024 | 31 |
$1,210,000
|
$12,190,000 |
$100,000 |
$14,000,000 |
$62,505,903 |
|||||
Total |
$8,373,000 |
$18,298,287 |
$31,722,875 |
$491,165 |
$2,250,000 |
$400,000 |
$62,505,903 |
$62,505,903 |
|||
2025 | 32 |
$14,400,000
|
$100,000 |
$15,000,000 |
|||||||
Total |
$22,773,000 |
$18,298,287 |
$31,722,875 |
$491,165 |
$2,250,000 |
$500,000 |
$77,505,903 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
8 | $8,373,000 | $18,298,287 | $491,165 | $31,722,875 | $400,000 | - | $62,505,903 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2020 | SF | 9 - 15 | Foot |
2021 | SF | 5 - 8 | Calf |
- Mar 15, 2024 Converted $12.19M of 2024 salary into signing bonus, adding 1 void year, clearing $9.752M of cap with San Francisco (SF)
- Oct 13, 2023 Fined $13,659 Taunting against Dallas (DAL)
- Sep 06, 2023 Converted $10.57M of 2023 base salary into signing bonus, adding 1 void year, clearing $8.456M of cap with San Francisco (SF)
- Mar 16, 2022 Converted $10.415M of 2022 salary into signing bonus, adding one void year, freeing up $8.33M of cap space with San Francisco (SF)
- Aug 13, 2020 Signed a 5 year $75 million contract extension with San Francisco (SF)
- Apr 29, 2017 Drafted by San Francisco (SF): Round 5 (#146 overall)
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Oct 13, 2023 | Taunting against Dallas (DAL) | $13,659 |
Year | Team | GP | GS | Snaps | Snaps% | Rec Targets | Rec Receptions | Rec Yards | Rec Yards/Rec | Rec Yards/Gm | Rec Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 | SF | 8 | 8 | 470 | 70.90 | 53 | 43 | 560 | 13.0 | 70.0 | 7 | 0 |
2023 | SF | 16 | 16 | 895 | 84.00 | 90 | 65 | 1,020 | 15.7 | 63.8 | 6 | 0 |
2022 | SF | 15 | 15 | 859 | 78.10 | 86 | 60 | 765 | 12.8 | 51.0 | 11 | 1 |
2021 | SF | 14 | 14 | 840 | 91.90 | 94 | 71 | 910 | 12.8 | 65.0 | 6 | 2 |
2020 | SF | 8 | 7 | 443 | 66.30 | 63 | 48 | 634 | 13.2 | 79.3 | 2 | 0 |
2019 | SF | 14 | 14 | 815 | 75.00 | 107 | 85 | 1,053 | 12.4 | 75.2 | 5 | 1 |
2018 | SF | 16 | 16 | 928 | 87.90 | 136 | 88 | 1,377 | 15.6 | 86.1 | 5 | 0 |
2017 | SF | 15 | 7 | 593 | 53.70 | 63 | 43 | 515 | 12.0 | 34.3 | 2 | 0 |
Calculated Market Value
Market Value
- 2 years, $32,484,334
- Avg. Salary: $16,242,167
- NFL Rank: 141
- TE Rank: 2
Current Contract
- Free Agent: 2026
- Avg. Salary: $15,000,000
- NFL Rank: 149
- TE Rank: 3
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare George Kittle to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Mark Andrews | 4 | $56,000,000 | $14,000,000 | 24 |
T.J. Hockenson | 4 | $66,000,000 | $16,500,000 | 26 |
Dallas Goedert | 4 | $57,000,000 | $14,250,000 | 25 |
Travis Kelce | 2 | $34,250,000 | $17,125,000 | 34 |
Averages | 4 | $53,312,500 | $15,468,750 | 27.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Kittle's current age (31), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
4 | $60,346,152 | $15,086,538 |
Statistical Comparisons
Now we'll compare our variables and Kittle 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 |
---|---|---|---|---|---|---|---|---|
Mark Andrews
2019-2020
|
90.62 | 6.41 | 4.21 | 53.55 | 0.59 | 16.25 | 0.36 | 86.80 |
T.J. Hockenson
2021-2022
|
85.29 | 7.31 | 5.07 | 51.62 | 0.34 | 21.62 | 0.24 | 69.15 |
Dallas Goedert
2019-2020
|
81.25 | 5.85 | 4.00 | 43.50 | 0.31 | 21.31 | 0.23 | 81.35 |
Travis Kelce
2022-2023
|
94.12 | 8.53 | 6.34 | 72.56 | 0.53 | 35.16 | 0.38 | 84.85 |
Average | 87.82 | 7.03 | 4.91 | 55.31 | 0.44 | 23.59 | 0.30 | 80.54 |
George Kittle
2023-2024
|
92.31 | 5.96 | 4.50 | 65.83 | 0.54 | 29.29 | 0.29 | 88.80 |
Pct Change | 5.11 | -15.22 | -8.35 | 19.02 | 22.73 | 24.16 | 3.33 | 10.26 |
Median Prime % Change | 7.69% | |||||||
Average Prime % Change | 7.63% |
Calculated Market Value: George Kittle
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 |
---|---|
2 years, $32,484,334 | $16,242,167 |