Trey Smith
2024 Cap Hit
$3,398,677
2024 Cash
$3,366,000
Career Earnings
$6,585,464
2021-2024 Rookie (CURRENT)
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
---|---|---|---|---|---|---|---|
2021 | 22 | $692,677 | 0.38% | $790,708 | $790,708 | $130,708 | |
2022 | 23 | $857,677 | 0.41% | $1,488,756 | $2,279,464 | $98,031 | |
2023 | 24 | $972,677 | 0.43% | $940,000 | $3,219,464 | $65,354 | |
2024 | 25 | $3,398,677 | 1.33% | $3,366,000 | $6,585,464 | $32,677 | |
2025 | 26 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|
2021 | 22 | $660,000 | $130,708 | $790,708 | $790,708 | $790,708 | $1,646,366 | |
2022 | 23 | $825,000 | - | $1,488,756 | $2,279,464 | $1,139,732 | $1,931,585 | |
2023 | 24 | $940,000 | - | $940,000 | $3,219,464 | $1,073,155 | $2,153,000 | |
2024 | 25 | $3,366,000 | - | $3,366,000 | $6,585,464 | $1,646,366 | $3,366,000 |
- 2024 proven performance escalator
Seasons
3 Years
Career Earnings thru 2024
$6,585,464
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2021 | 22 |
Active
|
$790,708 |
$790,708 |
||
2022 | 23 |
Active
|
$1,488,756 |
$2,279,464 |
Champion | |
2023 | 24 |
Active
|
$940,000 |
$3,219,464 |
Champion | |
2024 | 25 |
Active
|
$3,366,000 |
$6,585,464 |
||
Total |
$6,585,464 |
$6,585,464 |
||||
Total |
$6,585,464 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $5,791,000 | $130,708 | - | - | - | $663,756 | $6,585,464 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2021 | 22 |
$660,000
|
$130,708 |
$790,708 |
$790,708 |
||||||
2022 | 23 |
$825,000
|
$663,756 |
$1,488,756 |
$2,279,464 |
||||||
2023 | 24 |
$940,000
|
$940,000 |
$3,219,464 |
|||||||
2024 | 25 |
$3,366,000
|
$3,366,000 |
$6,585,464 |
|||||||
Total |
$5,791,000 |
$130,708 |
$663,756 |
$6,585,464 |
$6,585,464 |
||||||
Total |
$5,791,000 |
$130,708 |
$663,756 |
$6,585,464 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $5,791,000 | $130,708 | - | - | - | $663,756 | $6,585,464 |
Year | Team | GP | GS | Snaps | Snaps% |
---|---|---|---|---|---|
2024 | KC | 8 | 8 | 566 | 100.00 |
2023 | KC | 17 | 17 | 1,086 | 96.10 |
2022 | KC | 16 | 16 | 1,037 | 90.30 |
2021 | KC | 17 | 17 | 1,195 | 100.00 |
Calculated Market Value
Market Value
- 4 years, $75,643,348
- Avg. Salary: $18,910,837
- NFL Rank: 106
- G Rank: 4
Current Contract
- Free Agent: 2025
- Avg. Salary: $902,677
- NFL Rank: 1831
- G Rank: 129
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Trey Smith to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Landon Dickerson | 4 | $84,000,000 | $21,000,000 | 25 |
Chris Lindstrom | 5 | $102,500,000 | $20,500,000 | 26 |
Quenton Nelson | 4 | $80,000,000 | $20,000,000 | 25 |
Robert Hunt | 5 | $100,000,000 | $20,000,000 | 27 |
Averages | 5 | $91,625,000 | $20,375,000 | 25.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Smith's current age (25), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
5 | $101,452,990 | $20,290,598 |
Statistical Comparisons
Now we'll compare our variables and Smith statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, QB Hurries Allowed/Gm, QB Sacks Allowed/Gm, Rating
Player | GP% | QB Hurries Allowed/Gm | QB Sacks Allowed/Gm | Rating |
---|---|---|---|---|
Landon Dickerson
2022-2023
|
97.06 | 1.21 | 0.12 | 68.65 |
Chris Lindstrom
2021-2022
|
100.00 | 0.85 | 0.06 | 89.55 |
Quenton Nelson
2020-2021
|
87.88 | 0.54 | 0.07 | 76.90 |
Robert Hunt
2022-2023
|
82.35 | 0.67 | 0.15 | 75.40 |
Average | 91.82 | 0.82 | 0.10 | 77.63 |
Trey Smith
2023-2024
|
100.00 | 1.62 | 0.08 | 76.70 |
Pct Change | 8.91 | -97.56 | 20.00 | -1.20 |
Median Prime % Change | 3.86% | |||
Average Prime % Change | -17.46% |
Calculated Market Value: Trey Smith
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, $75,643,348 | $18,910,837 |