NFL
Lloyd Cushenberry
Lloyd Cushenberry
2024 Cap Hit
$6,425,000
2024 Cash
$20,000,000
Career Earnings
$6,581,900
2024-2027 Free Agent (CURRENT)
Lloyd Cushenberry signed a 4 year , $50,000,000 contract with the Tennessee Titans, including $18,100,000 signing bonus, $30,000,000 guaranteed, and an average annual salary of $12,500,000. In 2024, Cushenberry will earn a base salary of $1,390,000 and a signing bonus of $18,100,000, while carrying a cap hit of $6,425,000 and a dead cap value of $26,000,000.
| Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 |
|
27 | $6,425,000 | 2.52% | $20,000,000 | $20,000,000 | $26,000,000 | ||||
| 2025 |
|
28 | $14,525,000 | 5.31% | $10,000,000 | $30,000,000 | $19,575,000 | ||||
| POTENTIAL OUT: 2026, 2 YR, $30,000,000; $9,050,000 DEAD CAP | |||||||||||
| 2026 |
|
29 | $12,525,000 | 4.28% | $8,000,000 | $38,000,000 | $9,050,000 | ||||
| 2027 |
|
30 | $16,525,000 | 5.28% | $12,000,000 | $50,000,000 | $4,525,000 | ||||
| 2028 |
|
31 |
UFA |
||||||||
| Year | Age | Base P5 Salary | Signing Bonus | Roster Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
|---|---|---|---|---|---|---|---|---|---|
| 2024 |
|
27 | $1,390,000 | $18,100,000 | - | $20,000,000 | $20,000,000 | $20,000,000 | $12,500,000 |
| 2025 |
|
28 | $9,490,000 | - | - | $10,000,000 | $30,000,000 | $15,000,000 | $10,000,000 |
| 2026 |
|
29 | $6,490,000 | - | $1,000,000 | $8,000,000 | $38,000,000 | $12,666,667 | $10,000,000 |
| 2027 |
|
30 | $10,490,000 | - | $1,000,000 | $12,000,000 | $50,000,000 | $12,500,000 | $12,000,000 |
- $26M guaranteed at signing (signing bonus + 2024 salary/per-game bonus + $5.49M of 2025 salary/per-game bonus)
- Additional $4M of 2025 salary fully guarantees the 5th league day of 2025
- Per Game Active Bonus: $30,000 ($510,000)
- 2026 Roster Bonus: $1 (5th league day of 2026)
- 2027 Roster Bonus: $1 (5th league day of 2027)
2020-2023 Rookie
Lloyd Cushenberry signed a 4 year , $4,655,990 contract with the Denver Broncos, including $946,176 signing bonus, $946,176 guaranteed, and an average annual salary of $1,163,998.
Career Earnings thru 2024
$6,581,900
Career Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2020 | 23 |
|
Active
|
$1,983,992 |
$1,983,992 |
|
| 2021 | 24 |
|
Active
|
$821,636 |
$2,805,628 |
|
| 2022 | 25 |
|
Injured
|
$1,033,272 |
$3,838,900 |
|
| 2023 | 26 |
|
Active
|
$2,743,000 |
$6,581,900 |
|
| Total |
$26,581,900 |
$6,581,900 |
||||
| 2024 | 27 |
|
Active
|
$20,000,000 |
$26,581,900 |
|
| 2025 | 28 |
|
Active
|
$10,000,000 |
$36,581,900 |
|
| 2026 | 29 |
|
Active
|
$8,000,000 |
$44,581,900 |
|
| 2027 | 30 |
|
Active
|
$12,000,000 |
$56,581,900 |
|
| Total |
$56,581,900 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 |
|
23 |
$610,000
|
$946,176 |
$427,816 |
$1,983,992 |
$1,983,992 |
||||
| 2021 |
|
24 |
$821,636
|
$821,636 |
$2,805,628 |
||||||
| 2022 |
|
25 |
$1,033,272
|
$1,033,272 |
$3,838,900 |
||||||
| 2023 |
|
26 |
$2,743,000
|
$2,743,000 |
$6,581,900 |
||||||
| 2024 |
|
27 |
$1,390,000
|
$18,100,000 |
$20,000,000 |
$26,581,900 |
|||||
| Total |
$6,597,908 |
$19,046,176 |
$427,816 |
$26,581,900 |
$26,581,900 |
||||||
| 2025 |
|
28 |
$9,490,000
|
$10,000,000 |
$36,581,900 |
||||||
| 2026 |
|
29 |
$6,490,000
|
$1,000,000 |
$8,000,000 |
$44,581,900 |
|||||
| 2027 |
|
30 |
$10,490,000
|
$1,000,000 |
$12,000,000 |
$56,581,900 |
|||||
| Total |
$33,067,908 |
$19,046,176 |
$2,000,000 |
$427,816 |
$56,581,900 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$5,207,908 | $946,176 | - | - | - | $427,816 | $6,581,900 |
Injuries
| Year | Weeks | Reason | |
|---|---|---|---|
| 2021 |
DEN |
16 - 16 | COVID-19 |
| 2022 |
DEN |
10 - 18 | Groin |
| Year | Team | GP | GS | Snaps | Snaps% |
|---|---|---|---|---|---|
| 2023 | DEN | 16 | 16 | 1,008 | 99.70 |
| 2022 | DEN | 8 | 8 | 502 | 93.70 |
| 2021 | DEN | 16 | 16 | 1,039 | 96.10 |
| 2020 | DEN | 16 | 16 | 1,075 | 100.00 |
Calculated Market Value
Market Value
- 5 years, $67,868,860
- Avg. Salary: $13,573,772
- NFL Rank: 173
- C Rank: 1
Current Contract
- Free Agent: 2028
- Avg. Salary: $12,500,000
- NFL Rank: 193
- C Rank: 4
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Lloyd Cushenberry to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Ryan Jensen | 3 | $39,000,000 | $13,000,000 | 30 |
| Corey Linsley | 5 | $62,500,000 | $12,500,000 | 29 |
| Ryan Kelly | 4 | $50,000,000 | $12,500,000 | 26 |
| Frank Ragnow | 4 | $54,000,000 | $13,500,000 | 24 |
| Averages | 4 | $51,375,000 | $12,875,000 | 27.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Cushenberry's current age (26), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 5 | $63,571,430 | $12,714,286 |
Statistical Comparisons
Now we'll compare our variables and Cushenberry 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 |
|---|---|---|---|---|
|
Ryan Jensen
2020-2021
|
100.00 | 0.88 | 0.19 | 66.60 |
|
Corey Linsley
2019-2020
|
90.62 | 0.50 | 0.21 | 80.05 |
|
Ryan Kelly
2018-2019
|
87.50 | 0.75 | 0.07 | 71.45 |
|
Frank Ragnow
2019-2020
|
90.62 | 0.79 | 0.07 | 77.75 |
| Average | 92.19 | 0.73 | 0.14 | 73.96 |
|
Lloyd Cushenberry
2022-2023
|
72.73 | 0.56 | 0.08 | 64.70 |
| Pct Change | -21.11 | 23.29 | 42.86 | -12.52 |
| Median Prime % Change | 5.39% | |||
| Average Prime % Change | 8.13% | |||
Calculated Market Value: Lloyd Cushenberry
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 |
|---|---|
| 5 years, $67,868,860 | $13,573,772 |
