Isaiah McDuffie
Career Earnings
$3,610,708
2021-2024 Rookie
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% | $825,000 | $1,615,708 | $98,031 | |
2023 | 24 | $972,677 | 0.43% | $940,000 | $2,555,708 | $65,354 | |
2024 | 25 | $1,087,677 | 0.43% | $1,055,000 | $3,610,708 | $32,677 | |
2025 | 26 |
UFA |
Year | Age | Base P5 Salary | Signing Proration | Cap Hit | Cap % League Cap | Dead Cap | ||
---|---|---|---|---|---|---|---|---|
2021 | 22 | $660,000 | $32,677 | $692,677 | 0.38% | $130,708 | ||
2022 | 23 | $825,000 | $32,677 | $857,677 | 0.41% | $98,031 | ||
2023 | 24 | $940,000 | $32,677 | $972,677 | 0.43% | $65,354 | ||
2024 | 25 | $1,055,000 | $32,677 | $1,087,677 | 0.43% | $32,677 | ||
2025 | 26 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
---|---|---|---|---|---|---|---|
2021 | 22 | $660,000 | $130,708 | $790,708 | $790,708 | $3,610,708 | |
2022 | 23 | $825,000 | - | $825,000 | $1,615,708 | $2,820,000 | |
2023 | 24 | $940,000 | - | $940,000 | $2,555,708 | $1,995,000 | |
2024 | 25 | $1,055,000 | - | $1,055,000 | $3,610,708 | $1,055,000 |
Seasons
4 Years
Career Earnings thru 2025
$3,610,708
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
|
$825,000 |
$1,615,708 |
||
2023 | 24 |
Active
|
$940,000 |
$2,555,708 |
||
2024 | 25 |
Active
|
$1,055,000 |
$3,610,708 |
||
Total |
$3,610,708 |
$3,610,708 |
||||
Total |
$3,610,708 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $3,480,000 | $130,708 | - | - | - | - | $3,610,708 |
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
|
$825,000 |
$1,615,708 |
|||||||
2023 | 24 |
$940,000
|
$940,000 |
$2,555,708 |
|||||||
2024 | 25 |
$1,055,000
|
$1,055,000 |
$3,610,708 |
|||||||
Total |
$3,480,000 |
$130,708 |
$3,610,708 |
$3,610,708 |
|||||||
Total |
$3,480,000 |
$130,708 |
$3,610,708 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $3,480,000 | $130,708 | - | - | - | - | $3,610,708 |
Year | Team | GP | GS | Snaps | Snaps% | Sack | Tackles Total | Tackles Solo | Tackles Assisted | FFum | Int |
---|---|---|---|---|---|---|---|---|---|---|---|
2024 | GB | 17 | 16 | 671 | 65.30 | 1 | 94 | 43 | 51 | 1 | 0 |
2023 | GB | 16 | 8 | 513 | 46.20 | 1 | 82 | 52 | 30 | 0 | 0 |
2022 | GB | 17 | 1 | 174 | 16.80 | 0 | 30 | 19 | 11 | 0 | 0 |
2021 | GB | 13 | 0 | 5 | 0.50 | 0 | 2 | 0 | 2 | 0 | 0 |
Calculated Market Value
Market Value
- 2 years, $9,524,194
- Avg. Salary: $4,762,097
- NFL Rank: 402
- OLB Rank: 29
Current Contract
- Free Agent: 2025
- Avg. Salary: $902,677
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Isaiah McDuffie to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Dre Greenlaw | 2 | $16,400,000 | $8,200,000 | 24 |
Pete Werner | 3 | $22,500,000 | $7,500,000 | 25 |
De'Vondre Campbell | 1 | $5,000,000 | $5,000,000 | 30 |
Jahlani Tavai | 3 | $16,000,000 | $5,333,333 | 27 |
Averages | 2 | $14,975,000 | $6,508,333 | 26.5 |
Base Calculated Value
After adjusting the above contracts as if signed at McDuffie's current age (25), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
4 | $21,917,372 | $5,479,343 |
Statistical Comparisons
Now we'll compare our variables and McDuffie statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Tackles/Gm, Sacks/Gm, Stops/Gm, Catch Rate/Yr, QB Hurries/Gm, Rating
Player | GP% | Tackles/Gm | Sacks/Gm | Stops/Gm | Catch Rate/Yr | QB Hurries/Gm | Rating |
---|---|---|---|---|---|---|---|
Dre Greenlaw
2020-2021
|
48.48 | 4.44 | 0.06 | 2.56 | 83.20 | 0.06 | 64.65 |
Pete Werner
2022-2023
|
82.35 | 4.11 | 0.02 | 2.68 | 80.00 | 0.43 | 61.10 |
De'Vondre Campbell
2022-2023
|
70.59 | 4.25 | 0.00 | 2.08 | 80.70 | 0.21 | 69.00 |
Jahlani Tavai
2022-2023
|
100.00 | 2.79 | 0.07 | 1.62 | 75.70 | 0.29 | 80.05 |
Average | 75.36 | 3.90 | 0.04 | 2.24 | 79.90 | 0.25 | 68.70 |
Isaiah McDuffie
2023-2024
|
97.06 | 2.88 | 0.03 | 1.47 | 81.35 | 0.27 | 57.30 |
Pct Change | 28.80 | -26.15 | -25.00 | -34.38 | -1.81 | 8.00 | -16.59 |
Median Prime % Change | -16.59% | ||||||
Average Prime % Change | -9.59% |
Calculated Market Value: Isaiah McDuffie
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 |
---|---|
2 years, $9,524,194 | $4,762,097 |