Khalil Shakir

2025 Cap Hit
$2,586,787
2025 Cash
$8,100,000
Career Earnings
$2,907,148
2025-2029 Extension (CURRENT)
Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | ||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2025 |
![]() |
25 | $2,586,787 | 0.93% | $8,100,000 | $8,100,000 | $20,098,787 | ||||||
2026 |
![]() |
26 | $6,792,000 | 2.21% | $12,672,000 | $20,772,000 | $17,512,000 | ||||||
POTENTIAL OUT: 2027, 2 YR, $20,772,000; $4,200,000 DEAD CAP | |||||||||||||
2027 |
![]() |
27 | $13,920,000 | 4.12% | $10,700,000 | $31,472,000 | $4,200,000 | ||||||
2028 |
![]() |
28 | $15,020,000 | 4.04% | $11,800,000 | $43,272,000 | $2,800,000 | ||||||
2029 |
![]() |
29 | $15,970,000 | 3.91% | $12,750,000 | $56,022,000 | $1,400,000 | ||||||
2030 |
![]() |
30 |
Void UFA |
$1,820,000 | 0.40% | - | $56,022,000 | - |
Year | Age | Status | Base P5 Salary | Signing Bonus | Roster Bonus | Roster/Gm Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2025 |
![]() |
25 | $1,100,000 | $7,000,000 | - | - | - | - | $8,100,000 | $8,100,000 | $56,022,000 | ||
2026 |
![]() |
26 | $2,812,000 | - | - | $510,000 | $9,100,000 | $250,000 | $12,672,000 | $20,772,000 | $47,922,000 | ||
POTENTIAL OUT: 2027, 2 YR, $20,772,000; $4,200,000 DEAD CAP | |||||||||||||
2027 |
![]() |
27 | $9,940,000 | - | - | $510,000 | - | $250,000 | $10,700,000 | $31,472,000 | $35,250,000 | ||
2028 |
![]() |
28 | $11,040,000 | - | - | $510,000 | - | $250,000 | $11,800,000 | $43,272,000 | $24,550,000 | ||
2029 |
![]() |
29 | $11,240,000 | - | $1,000,000 | $510,000 | - | - | $12,750,000 | $56,022,000 | $12,750,000 | ||
2030 |
![]() |
30 |
Void |
- | - | - | - | - | - | - | $56,022,000 | - |
- $20M guaranteed at signing (signing bonus + 2025 salary + 2026 salary + 2026 option bonus)
- 2026 Option Bonus: $9.1M
- 2027 salary guaranteed for injury (fully guarantees at a TBD date)
- 2026-2029 Per Game Active Bonus: $30,000 ($510,000)
- 2029 Roster Bonus: $1M (March 2029)
2022-2025 Rookie
Seasons
3 Years
Career Earnings thru 2025
$2,907,148
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2022 | 22 |
![]() |
Active
|
$1,052,148 |
$1,052,148 |
|
2023 | 23 |
![]() |
Active
|
$870,000 |
$1,922,148 |
|
2024 | 24 |
![]() |
Active
|
$985,000 |
$2,907,148 |
|
Total |
$2,907,148 |
$2,907,148 |
||||
2025 | 25 |
![]() |
Active
|
$8,100,000 |
||
2026 | 26 |
![]() |
Active
|
$12,672,000 |
||
2027 | 27 |
![]() |
Active
|
$10,700,000 |
||
2028 | 28 |
![]() |
Active
|
$11,800,000 |
||
2029 | 29 |
![]() |
Active
|
$12,750,000 |
||
Total |
$58,929,148 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
3 |
![]() |
$2,560,000 | $347,148 | - | - | - | - | $2,907,148 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2022 |
![]() |
22 |
$705,000
|
$347,148 |
$1,052,148 |
$1,052,148 |
|||||
2023 |
![]() |
23 |
$870,000
|
$870,000 |
$1,922,148 |
||||||
2024 |
![]() |
24 |
$985,000
|
$985,000 |
$2,907,148 |
||||||
Total |
$2,560,000 |
$347,148 |
$2,907,148 |
$2,907,148 |
|||||||
2025 |
![]() |
25 |
$1,100,000
|
$7,000,000 |
$8,100,000 |
||||||
2026 |
![]() |
26 |
$2,812,000
|
$9,100,000 |
$250,000 |
$12,672,000 |
|||||
2027 |
![]() |
27 |
$9,940,000
|
$250,000 |
$10,700,000 |
||||||
2028 |
![]() |
28 |
$11,040,000
|
$250,000 |
$11,800,000 |
||||||
2029 |
![]() |
29 |
$11,240,000
|
$1,000,000 |
$12,750,000 |
||||||
Total |
$38,692,000 |
$7,347,148 |
$1,000,000 |
$9,100,000 |
$750,000 |
$58,929,148 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
3 |
![]() |
$2,560,000 | $347,148 | - | - | - | - | $2,907,148 |
Year | Team | GP | GS | Snaps | Snaps% | Rec Receptions | Rec Yards | Rec Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|
2024 | BUF | 15 | 9 | 586 | 53.90 | 76 | 821 | 4 | 1 |
2023 | BUF | 17 | 10 | 604 | 51.90 | 39 | 611 | 2 | 1 |
2022 | BUF | 14 | 2 | 275 | 25.30 | 10 | 161 | 1 | 0 |
Calculated Market Value
Market Value
- 4 years, $77,400,544
- Avg. Salary: $19,350,136
- NFL Rank: 95
- WR Rank: 19
Current Contract
- Free Agent: 2030
- Avg. Salary: $13,252,250
- NFL Rank: 165
- WR Rank: 23
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Khalil Shakir to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Darnell Mooney | 3 | $39,000,000 | $13,000,000 | 26 |
Nico Collins | 3 | $72,750,000 | $24,250,000 | 25 |
D.J. Moore | 3 | $61,884,000 | $20,628,000 | 24 |
Jaylen Waddle | 3 | $84,750,000 | $28,250,000 | 25 |
Averages | 3 | $64,596,000 | $21,532,000 | 25.0 |
Base Calculated Value
After adjusting the above contracts as if signed at Shakir's current age (25), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
4 | $81,857,696 | $20,464,424 |
Statistical Comparisons
Now we'll compare our variables and Shakir 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 |
---|---|---|---|---|---|---|---|---|
Darnell Mooney
2022-2023
|
79.41 | 4.52 | 2.63 | 33.59 | 0.11 | 13.15 | 0.22 | 62.20 |
Nico Collins
2022-2023
|
73.53 | 7.00 | 4.68 | 71.12 | 0.40 | 27.92 | 0.16 | 81.70 |
D.J. Moore
2020-2021
|
96.97 | 8.78 | 4.97 | 73.44 | 0.25 | 26.58 | 0.52 | 77.75 |
Jaylen Waddle
2022-2023
|
91.18 | 7.13 | 4.74 | 76.45 | 0.39 | 30.45 | 0.45 | 87.30 |
Average | 85.27 | 6.86 | 4.26 | 63.65 | 0.29 | 24.53 | 0.34 | 77.24 |
Khalil Shakir
2023-2024
|
94.12 | 4.53 | 3.59 | 44.75 | 0.19 | 27.84 | 0.09 | 76.05 |
Pct Change | 10.38 | -33.97 | -15.73 | -29.69 | -34.48 | 13.49 | 73.53 | -1.54 |
Median Prime % Change | -8.64% | |||||||
Average Prime % Change | -2.25% |
Calculated Market Value: Khalil Shakir
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, $77,400,544 | $19,350,136 |