Darren Waller

Tight End

Age: 30
Free Agency: 2027 (UFA)
Accrued Seasons: 5
  • 2022 Salary Cap Charge: $11,165,000 (5.38% of cap)
  • 2022 Cash Payout: $12,275,000 (5.44% of spending)
  • 2022 Cash to Cap Ratio: 1.10
  • Contract Value: $51,000,000 ($17,000,000 APY)
  • Fully Guaranteed Money: $19,250,000
  • Contract Ranking: 1/160 at TE

Current Contract

(Extension, signed 2022)
(📝: indicates contract trigger occuring during that year)
YearAgeBase SalaryProrated BonusPer Game Roster BonusWorkout BonusGuaranteed SalaryCap
Number
Cap %
Dead Money & Cap Savings
202230$11,000,000$165,000$1,275,000$0$11,000,000$11,165,0005.4%
2023 📝
March 20: $2.75 million is guaranteed
31$11,000,000$165,000$1,275,000$200,000$8,250,000$12,640,0005.4%
202432$10,525,000$165,000$1,275,000$200,000$0$11,890,0004.6%
202533$11,525,000$165,000$1,275,000$200,000$0$13,165,000--
202634$13,525,000$165,000$1,275,000$200,000$0$15,165,000--
Total$57,575,000$825,000$6,375,000$800,000$19,250,000$64,025,000

Contract Notes

Darren Waller signed a 3 year, $51 million contract extension with the Raiders on September 9, 2022. Waller received $22 million in guaranteed salary of which $19.25 million is fully guaranteed at signing. IF on the roster on the 3rd day of the 2023 league year the remaining $2.75 million will be guaranteed. There are annual per game bonuses of $1.275 million. Waller can earn up to $1.25 million in additional Pro Bowl incentives.

Cash Flows

- old money
- fully earned money
- unearned or partially earned money
$17M
$34M
$51M
Old Money20222023202420252026
Cash Due$275,000$5,525,000$5,475,000$11,725,000$13,000,000$15,000,000
Running Cash$5,800,000$11,275,000$23,000,000$36,000,000$51,000,000
Career Earnings: $18,275,241
Career APY: $2,610,749
Potential Earnings: $82,659,041
Total Guarantees: $22,581,100
Largest Cash Payment: $15,000,000 (2026)
Largest Cap Number: $15,165,000 (2026)

Contract History

TeamContract TypeStatusYear SignedYrsTotalAPYGuaranteesAmount Earned% EarnedEffective APY
RavensDraftedTerminated20154$2,386,096$596,524$111,096$878,74336.8%$292,914
RavensPracticeTerminated20181$129,200$129,200$0$00.0%$0
RaidersSFARenegotiated20181$630,000$630,000$0$185,29429.4%$185,294
RaidersExtensionExtended20194$30,300,004$7,575,001$3,220,004$17,120,00456.5%$5,706,668
RaidersExtensionActive20223$51,000,000$17,000,000$19,250,000$00.0%$0
Earnings By Team
TeamYrsSalaryAPYPaid on Cap% Paid on CapPaid as Dead Money% Paid as Dead Money
Ravens3$969,943$323,314$849,3360.0%$117,3380.0%
Raiders4$17,305,298$4,326,325$17,405,2980.0%$00.0%

Season History

YearTeamBase SalaryProrated BonusPer Game Roster BonusWorkout BonusOther BonusGuaranteed SalaryCap
Number
Cap %Cash Paid
2015Ravens$435,000$27,774$0$0$0$0$393,9500.3%$477,272
2016Ravens$525,000$27,774$0$0$0$0$429,2450.3%$401,471
2017Ravens$615,000$27,774$0$0$0$0$26,1410.0%$0
2018Raiders$630,000$0$0$0$0$0$185,2940.1%$185,294
2019Raiders$4,583,642$0$0$0$100,000$2,965,886$3,320,0041.7%$3,220,004
2020Raiders$7,280,000$0$0$250,000$0$7,280,000$7,530,0003.4%$7,630,000
2021Raiders$6,020,000$0$0$250,000$100,000$6,020,000$6,370,0003.4%$6,270,000
2022Raiders$11,000,000$165,000$1,275,000$0$0$11,000,000$11,165,0005.4%$12,275,000
2023Raiders$11,000,000$165,000$1,275,000$200,000$0$8,250,000$12,640,0005.4%$12,475,000
2024Raiders$10,525,000$165,000$1,275,000$200,000$0$0$11,890,0004.6%$11,725,000
2025Raiders$11,525,000$165,000$1,275,000$200,000$0$0$13,165,000--$13,000,000
2026Raiders$13,525,000$165,000$1,275,000$200,000$0$0$15,165,000--$15,000,000
Total$77,663,642$908,322$6,375,000$1,300,000$200,000$35,515,886$82,279,634$82,659,041
Dead Money History
TeamYearCap ChargeCash Paid
Ravens2018$26,138$0
Ravens2018$91,200$91,200
Total$117,338$91,200

Statistics

YearGames PlayedGames InactiveSnapsRushingReceivingFumbles
InjuredHealthyOffenseSpecialAttYardsAvgTDRecYardsAvgTDTotalLost
201561004.0%20.2%000.002189.0000
2016120020.7%46.1%000.0010858.5200
20184014.0%8.1%12121.0067512.5000
2019160090.6%0.9%252.5090114512.7311
2020160091.7%0.6%000.00107119611.2900
2021115053.3%0.6%000.005566512.1200
202240073.0%0.0%000.001617510.9100

Valuation Diamond

The diamond is a scatterplot graph that visualizes the relation of the player's APY (in green) and performance (in blue, as measured by OTC's Valuations) to the rest of the league at his position. To understand how to read the diamond, read this explainer.

OTC ValuationAPY
Regular$7,688,000$17,000,000
Injury Adjusted$7,688,000$17,000,000
test
OTC Valuation $2.2M $4.4M $6.7M $8.9M $11.1M APY $2.8M $5.7M $8.5M $11.3M $14.2M $6,994,000 $8,021,667

Weekly Valuation Trends

The chart below illustrates the trend of the player's weekly OTC Valuations (in blue) from the most recent season, using APY (in green) and, if applicable, cash that is due to the player in the next season (in red) as benchmarks. Weeks not plotted indicate that the player was inactive or on a bye.

To see interactive and more in-depth use of OTC Valuation data, subscribe to OTC Premium.