Trey Sermon
Career Earnings
$4,348,004
2024-2024 Free Agent
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 |
2023-2023
2021-2024 Rookie
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 |