Trey Sermon

Indianapolis Colts, Running Back
Age: 25y-11m-30d (Jan 30, 1999)
Exp: 4 Years
Country: US
College: Ohio State
Drafted: Round 3 (#88 overall), 2021
Agent(s): Adisa Bakari (The Sports & Entertainment Group)
Career Earnings

$4,348,004

2024-2024 Free Agent

Trey Sermon signed a 1 year, $1,055,000 contract with the Indianapolis Colts, including an average annual salary of $1,055,000.
Contract Terms:
1 yr(s) / $1,055,000
Average Salary:
$1,055,000
Signing Bonus:
N/A
GTD at Sign:
Total GTD:
Free Agent:
2025 / UFA
Year Age Cap HitAnnual Cap % League Cap Cash Annual Cash Cumulative Dead Cap Annual
2024 25 $1,055,000 0.41% $1,055,000 $1,055,000 -
2025 26
UFA
Year Age Base P5 Salary Cap Hit Cap % League Cap Dead Cap
2024 25 $1,055,000 $1,055,000 0.41% -
2025 26
UFA
Year Age Base P5 Salary Cash Total Cash Cumulative Cash Remaining
2024 25 $1,055,000 $1,055,000 $1,055,000 $1,055,000
Source: NFL contract specifics generally collected from verified reports.

2023-2023

Contract Terms:
1 yr(s) / $940,000
Average Salary:
$940,000
Signing Bonus:
N/A
GTD at Sign:
Total GTD:
Free Agent:
2024 / UFA
To see the rest of the Trey Sermon's contract breakdowns, & gain access to all of Spotrac's Premium tools, sign up today. Already Subscribed? Login Here

2021-2024 Rookie

Contract Terms:
4 yr(s) / $4,872,934
Average Salary:
$1,218,234
Signing Bonus:
$903,952
GTD at Sign:
$903,952
Total GTD:
$903,952
Free Agent:
2025 / UFA
To see the rest of the Trey Sermon's contract breakdowns, & gain access to all of Spotrac's Premium tools, sign up today. Already Subscribed? Login Here
Seasons

4 Years

Career Earnings thru 2025

$4,348,004

Earnings w/ Different Teams

3 teams

Earnings Per Year

Year Age Team(s) Status Cash Total Cash Cumulative Awards
2021 22
Active
$1,563,952
$1,563,952
2022 23
Active
$881,497
$2,445,449
2023 24
Active
Retained
$835,555
$12,000
$3,281,004
$3,293,004
2024 25
Active
$1,055,000
$4,348,004
Total      
$4,348,004
$4,348,004
Total
$4,348,004

Earnings Per Team

Years Team Base Signing Roster Restructure Option Incentives Cash Cumulative
1 $660,000 $903,952 - - - - $1,563,952
1 $881,497 - - - - - $881,497
2 $1,902,556 - - - - - $1,902,555
Year Team(s) Age Base Signing Roster Restructure Option Workout Incentives Cash Total Cash Cumulative
2021
22
$660,000
$903,952
$1,563,952
$1,563,952
2022
23
$881,497
$881,497
$2,445,449
2023
24
$835,556
$12,000
$835,555
$12,000
$3,281,004
$3,293,004
2024
25
$1,055,000
$1,055,000
$4,348,004
Total
$3,444,053
$903,952
$4,348,004
$4,348,004
Total
$3,444,053
$903,952
$4,348,004

Earnings Per Team

Years Team Base Signing Roster Restructure Option Incentives Cash Cumulative
1 $660,000 $903,952 - - - - $1,563,952
1 $881,497 - - - - - $881,497
2 $1,902,556 - - - - - $1,902,555

Injuries

Year Weeks Reason
2023 PHI 1 - 2 Undisclosed
2021 SF 13 - 18 Ankle
  • Mar 14, 2024 Signed a 1 year $1.055 million contract with Indianapolis (IND)
  • Sep 23, 2023 Signed to the active roster by Indianapolis (IND)
  • Sep 19, 2023 Signed to the practice squad by Indianapolis (IND)
  • Sep 15, 2023 Waived by Philadelphia (PHI)
  • Aug 31, 2022 Waived by San Francisco (SF)
  • Jul 21, 2021 Signed a 4 year $4.87 million contract with San Francisco (SF)
  • Apr 30, 2021 Drafted by San Francisco (SF): Round 3 (#88 overall)
  • Apr 30, 2021 Drafted by San Francisco (SF): Round 3 (#88 overall)
Year Team GP GS Snaps Snaps% Rush Attempts Rush Yards Rush Yards/Gm Rush Touchdowns Rec Targets Rec Receptions Rec Yards Rec Yards/Rec Rec Yards/Gm Rec Touchdowns Fum
2024 IND 17 3 245 22.50 56 159 9.4 2 19 16 99 6.2 5.8 0 0
2023 IND 14 0 108 10.60 35 160 11.4 0 6 3 13 4.3 0.9 0 0
2022 PHI 2 0 8 0.70 2 19 9.5 0 0 0 0 0.0 0 0
2021 SF 9 2 107 15.00 41 167 18.6 1 4 3 26 8.7 2.9 0 0

Calculated Market Value

Market Value

  • 1 years, $1,252,985
  • Avg. Salary: $1,252,985
  • NFL Rank: 793
  • RB Rank: 42

Current Contract

  • Free Agent: 2025
  • Avg. Salary: $1,055,000

Comparable Players

We've selected the following players based on their age, contract status, and statistical production to compare Trey Sermon to.

Player Length Value Avg. Salary Age When Signed
Rico Dowdle 1 $1,255,000 $1,255,000 26
Ty Johnson 1 $1,292,500 $1,292,500 26
Dontrell Hilliard 1 $1,187,500 $1,187,500 26
Chase Edmonds 1 $1,500,000 $1,500,000 27
Averages 1 $1,308,750 $1,308,750 26.3

Base Calculated Value

After adjusting the above contracts as if signed at Sermon's current age (25), a linear regression is performed, providing us with the following initial value.

Length Value Avg. Salary
2 $2,708,572 $1,354,286

Statistical Comparisons

Now we'll compare our variables and Sermon statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Rush Yds/Gm, Rush TD/Gm, Rec/Gm, Fum/Gm, Rating

Player GP% Rush Yds/Gm Rush TD/Gm Rec/Gm Fum/Gm Rating
Rico Dowdle
2022-2023
61.76 17.19 0.10 0.81 0.05 32.80
Ty Johnson
2022-2023
79.41 10.81 0.04 0.70 0.04 76.60
Dontrell Hilliard
2020-2021
45.45 26.53 0.13 1.33 0.13 64.60
Chase Edmonds
2022-2023
76.47 16.19 0.08 1.15 0.00 55.60
Average 65.77 17.68 0.09 1.00 0.06 57.40
Trey Sermon
2023-2024
91.18 10.29 0.06 0.61 0.00 55.35
Pct Change 38.63 -41.80 -33.33 -39.00 100.00 -3.57
Median Prime % Change -18.45%
Average Prime % Change 3.49%

Calculated Market Value: Trey Sermon

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, $1,252,985 $1,252,985