Terry McLaurin
2024 Cap Hit
$24,100,000
2024 Cash
$18,500,000
Career Earnings
$56,433,671
2022-2025 Rookie Extension (CURRENT)
Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2022 | 27 | $7,329,805 | 3.52% | $29,479,000 | $29,479,000 | $34,904,805 | ||||||
2023 | 28 | $11,025,000 | 4.90% | $5,425,000 | $34,904,000 | $39,475,000 | ||||||
2024 | 29 | $24,100,000 | 9.44% | $18,500,000 | $53,404,000 | $33,950,000 | ||||||
POTENTIAL OUT: 2025, 3 YR, $53,404,000; $11,200,000 DEAD CAP | ||||||||||||
2025 | 30 | $23,600,000 | 8.64% | $18,000,000 | $71,404,000 | $11,200,000 | ||||||
2026 | 31 |
Void UFA |
$5,600,000 | 1.92% | - | $71,404,000 | $5,600,000 |
Year | Age | Status | Base P5 Salary | Signing Bonus | Roster Bonus | Workout Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|---|---|---|
2022 | 27 | $1,054,000 | $28,000,000 | $425,000 | - | $29,479,000 | $29,479,000 | $29,479,000 | $17,851,000 | ||
2023 | 28 | $2,075,000 | - | $2,000,000 | $500,000 | $5,425,000 | $34,904,000 | $17,452,000 | $13,975,000 | ||
2024 | 29 | $15,150,000 | - | $2,000,000 | $500,000 | $18,500,000 | $53,404,000 | $17,801,333 | $18,250,000 | ||
POTENTIAL OUT: 2025, 3 YR, $53,404,000; $11,200,000 DEAD CAP | |||||||||||
2025 | 30 | $15,250,000 | - | $1,400,000 | $500,000 | $18,000,000 | $71,404,000 | $17,851,000 | $18,000,000 | ||
2026 | 31 |
Void |
- | - | - | - | - | $71,404,000 | - | - |
- $34.6M guaranteed at signing (signing bonus + 2022 salary/per game bonus + 2023 salary + 2023 roster/workout/per game bonus)
- 2023 Roster Bonus: $2M (guaranteed, due 3/17/2023)
- $12.5M of 2024 salary fully guarantees 3/17/2023
- Remaining $6M of 2024 compensation fully guarantees 3/15/2024
- 2025 Roster Bonus: $1.4M (5th league day of 2025)
- Pro Bowl $250,000 next year escalator (earned for 2023)
- 2024 Pro Bowl Bonus: $250,000
- 2026 automatically voids the 4th day of the 2026 waiver period
2019-2022 Rookie
Seasons
5 Years
Career Earnings thru 2024
$56,433,671
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2019 | 24 |
Active
|
$1,498,220 |
$1,498,220 |
||
2020 | 25 |
Active
|
$681,451 |
$2,179,671 |
||
2021 | 26 |
Active
|
$850,000 |
$3,029,671 |
||
2022 | 27 |
Active
|
$29,479,000 |
$32,508,671 |
||
2023 | 28 |
Active
|
$5,425,000 |
$37,933,671 |
||
2024 | 29 |
Active
|
$18,500,000 |
$56,433,671 |
||
Total |
$56,433,671 |
$56,433,671 |
||||
2025 | 30 |
Active
|
$18,000,000 |
|||
Total |
$74,433,671 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
6 | $20,305,451 | $29,003,220 | $4,425,000 | - | $1,000,000 | - | $56,433,671 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2019 | 24 |
$495,000
|
$1,003,220 |
$1,498,220 |
$1,498,220 |
||||||
2020 | 25 |
$681,451
|
$681,451 |
$2,179,671 |
|||||||
2021 | 26 |
$850,000
|
$850,000 |
$3,029,671 |
|||||||
2022 | 27 |
$1,054,000
|
$28,000,000 |
$425,000 |
$29,479,000 |
$32,508,671 |
|||||
2023 | 28 |
$2,075,000
|
$2,000,000 |
$500,000 |
$5,425,000 |
$37,933,671 |
|||||
2024 | 29 |
$15,150,000
|
$2,000,000 |
$500,000 |
$18,500,000 |
$56,433,671 |
|||||
Total |
$20,305,451 |
$29,003,220 |
$4,425,000 |
$1,000,000 |
$56,433,671 |
$56,433,671 |
|||||
2025 | 30 |
$15,250,000
|
$1,400,000 |
$500,000 |
$18,000,000 |
||||||
Total |
$35,555,451 |
$29,003,220 |
$5,825,000 |
$1,500,000 |
$74,433,671 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
6 | $20,305,451 | $29,003,220 | $4,425,000 | - | $1,000,000 | - | $56,433,671 |
Year | Team | GP | GS | Snaps | Snaps% | Rec Receptions | Rec Yards | Rec Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|
2024 | WAS | 10 | 10 | 512 | 77.90 | 47 | 711 | 6 | 1 |
2023 | WAS | 17 | 17 | 941 | 85.00 | 79 | 1,002 | 4 | 0 |
2022 | WAS | 17 | 17 | 1,063 | 89.30 | 77 | 1,191 | 5 | 1 |
2021 | WAS | 17 | 17 | 1,010 | 89.60 | 77 | 1,053 | 5 | 0 |
2020 | WAS | 15 | 14 | 950 | 87.20 | 87 | 1,118 | 4 | 1 |
2019 | WAS | 14 | 14 | 784 | 81.60 | 58 | 919 | 7 | 0 |
Calculated Market Value
Market Value
- 3 years, $85,300,980
- Avg. Salary: $28,433,660
- NFL Rank: 27
- WR Rank: 6
Current Contract
- Free Agent: 2026
- Avg. Salary: $22,788,000
- NFL Rank: 62
- WR Rank: 17
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Terry McLaurin to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Justin Jefferson | 4 | $140,000,000 | $35,000,000 | 25 |
A.J. Brown | 3 | $96,000,000 | $32,000,000 | 26 |
Amon-Ra St. Brown | 4 | $120,010,000 | $30,002,500 | 24 |
CeeDee Lamb | 4 | $136,000,000 | $34,000,000 | 25 |
Averages | 4 | $123,002,500 | $32,750,625 | 25.0 |
Base Calculated Value
After adjusting the above contracts as if signed at McLaurin's current age (29), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
4 | $131,371,228 | $32,842,807 |
Statistical Comparisons
Now we'll compare our variables and McLaurin 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 |
---|---|---|---|---|---|---|---|---|
Justin Jefferson
2022-2023
|
79.41 | 10.52 | 7.26 | 106.78 | 0.48 | 33.15 | 0.33 | 90.75 |
A.J. Brown
2022-2023
|
100.00 | 8.94 | 5.71 | 86.82 | 0.53 | 30.85 | 0.29 | 89.00 |
Amon-Ra St. Brown
2022-2023
|
94.12 | 9.69 | 7.03 | 83.62 | 0.50 | 38.16 | 0.25 | 90.65 |
CeeDee Lamb
2022-2023
|
100.00 | 9.91 | 7.12 | 91.41 | 0.62 | 34.44 | 0.29 | 88.70 |
Average | 93.38 | 9.77 | 6.78 | 92.16 | 0.53 | 34.15 | 0.29 | 89.78 |
Terry McLaurin
2024-2024
|
100.00 | 6.60 | 4.70 | 71.10 | 0.60 | 17.10 | 0.20 | 82.80 |
Pct Change | 7.09 | -32.45 | -30.68 | -22.85 | 13.21 | -49.93 | 31.03 | -7.77 |
Median Prime % Change | -15.31% | |||||||
Average Prime % Change | -11.54% |
Calculated Market Value: Terry McLaurin
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 |
---|---|
3 years, $85,300,980 | $28,433,660 |