Luke Farrell
Career Earnings
$3,838,020
2021-2024 Rookie
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
---|---|---|---|---|---|---|---|
2021 | 23 | $749,505 | 0.41% | $1,018,020 | $1,018,020 | $358,020 | |
2022 | 24 | $914,505 | 0.44% | $825,000 | $1,843,020 | $268,515 | |
2023 | 25 | $1,029,505 | 0.46% | $940,000 | $2,783,020 | $179,010 | |
2024 | 26 | $1,144,505 | 0.45% | $1,055,000 | $3,838,020 | $89,505 | |
2025 | 27 |
UFA |
Year | Age | Base P5 Salary | Signing Proration | Cap Hit | Cap % League Cap | Dead Cap | ||
---|---|---|---|---|---|---|---|---|
2021 | 23 | $660,000 | $89,505 | $749,505 | 0.41% | $358,020 | ||
2022 | 24 | $825,000 | $89,505 | $914,505 | 0.44% | $268,515 | ||
2023 | 25 | $940,000 | $89,505 | $1,029,505 | 0.46% | $179,010 | ||
2024 | 26 | $1,055,000 | $89,505 | $1,144,505 | 0.45% | $89,505 | ||
2025 | 27 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
---|---|---|---|---|---|---|---|
2021 | 23 | $660,000 | $358,020 | $1,018,020 | $1,018,020 | $3,838,020 | |
2022 | 24 | $825,000 | - | $825,000 | $1,843,020 | $2,820,000 | |
2023 | 25 | $940,000 | - | $940,000 | $2,783,020 | $1,995,000 | |
2024 | 26 | $1,055,000 | - | $1,055,000 | $3,838,020 | $1,055,000 |
Seasons
4 Years
Career Earnings thru 2025
$3,838,020
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2021 | 23 |
Active
|
$1,018,020 |
$1,018,020 |
||
2022 | 24 |
Active
|
$825,000 |
$1,843,020 |
||
2023 | 25 |
Active
|
$940,000 |
$2,783,020 |
||
2024 | 26 |
Active
|
$1,055,000 |
$3,838,020 |
||
Total |
$3,838,020 |
$3,838,020 |
||||
Total |
$3,838,020 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $3,480,000 | $358,020 | - | - | - | - | $3,838,020 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2021 | 23 |
$660,000
|
$358,020 |
$1,018,020 |
$1,018,020 |
||||||
2022 | 24 |
$825,000
|
$825,000 |
$1,843,020 |
|||||||
2023 | 25 |
$940,000
|
$940,000 |
$2,783,020 |
|||||||
2024 | 26 |
$1,055,000
|
$1,055,000 |
$3,838,020 |
|||||||
Total |
$3,480,000 |
$358,020 |
$3,838,020 |
$3,838,020 |
|||||||
Total |
$3,480,000 |
$358,020 |
$3,838,020 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $3,480,000 | $358,020 | - | - | - | - | $3,838,020 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2021 | JAX | 17 - 17 | COVID-19 |
Year | Team | GP | GS | Snaps | Snaps% | Rec Targets | Rec Receptions | Rec Yards | Rec Yards/Rec | Rec Yards/Gm | Rec Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 | JAX | 17 | 8 | 390 | 37.80 | 17 | 12 | 67 | 5.6 | 3.9 | 0 | 0 |
2023 | JAX | 17 | 8 | 411 | 35.20 | 15 | 13 | 155 | 11.9 | 9.1 | 0 | 0 |
2022 | JAX | 17 | 0 | 97 | 8.60 | 4 | 4 | 40 | 10.0 | 2.4 | 0 | 0 |
2021 | JAX | 15 | 4 | 254 | 23.40 | 11 | 7 | 56 | 8.0 | 3.7 | 0 | 1 |
Calculated Market Value
Market Value
- 1 years, $1,459,584
- Avg. Salary: $1,459,584
- NFL Rank: 691
- TE Rank: 40
Current Contract
- Free Agent: 2025
- Avg. Salary: $959,505
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Luke Farrell to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
MyCole Pruitt | 1 | $1,260,000 | $1,260,000 | 32 |
Ian Thomas | 1 | $1,300,000 | $1,300,000 | 27 |
Josiah Deguara | 1 | $1,125,000 | $1,125,000 | 27 |
Pharaoh Brown | 1 | $3,200,000 | $3,200,000 | 29 |
Averages | 1 | $1,721,250 | $1,721,250 | 28.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Farrell's current age (26), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
4 | $6,720,000 | $1,680,000 |
Statistical Comparisons
Now we'll compare our variables and Farrell 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 |
---|---|---|---|---|---|---|---|---|
MyCole Pruitt
2022-2023
|
88.24 | 1.10 | 0.83 | 8.67 | 0.17 | 4.47 | 0.03 | 67.65 |
Ian Thomas
2022-2023
|
85.29 | 1.34 | 0.90 | 8.72 | 0.00 | 7.79 | 0.07 | 53.25 |
Josiah Deguara
2022-2023
|
94.12 | 0.72 | 0.66 | 5.59 | 0.00 | 3.42 | 0.00 | 55.20 |
Pharaoh Brown
2022-2023
|
97.06 | 1.06 | 0.76 | 9.85 | 0.03 | 6.24 | 0.06 | 66.20 |
Average | 91.18 | 1.06 | 0.79 | 8.21 | 0.05 | 5.48 | 0.04 | 60.58 |
Luke Farrell
2023-2024
|
100.00 | 0.94 | 0.74 | 6.53 | 0.00 | 3.76 | 0.03 | 57.90 |
Pct Change | 9.67 | -11.32 | -6.33 | -20.46 | -100.00 | -31.39 | 25.00 | -4.42 |
Median Prime % Change | -8.83% | |||||||
Average Prime % Change | -17.41% |
Calculated Market Value: Luke Farrell
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, $1,459,584 | $1,459,584 |