Roquan Smith
2026 Cap Hit
$32,718,750
2026 Cash
$20,000,000
Career Earnings
$88,748,734
2023-2027 Pending Free Agent Extension (CURRENT)
| Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
26 | $9,000,000 | 4.00% | $27,000,000 | $27,000,000 | $45,000,000 | ||||||
| 2024 |
|
27 | $9,843,750 | 3.85% | $18,120,833 | $45,120,833 | $51,000,000 | ||||||
| 2025 |
|
28 | $15,720,955 | 5.63% | $15,002,205 | $60,123,038 | $41,156,250 | ||||||
| POTENTIAL OUT: 2026, 3 YR, $60,123,038; $25,437,500 DEAD CAP | |||||||||||||
| 2026 |
|
29 | $32,718,750 | 10.86% | $20,000,000 | $80,123,038 | $25,437,500 | ||||||
| 2027 |
|
30 | $32,718,750 | 10.13% | $20,000,000 | $100,123,038 | $12,718,750 | ||||||
| 2028 |
|
31 |
UFA |
||||||||||
| Year | Age | Base P5 Salary | Signing Bonus | Restructure Bonus | Roster Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
26 | $4,500,000 | $22,500,000 | - | - | - | - | $27,000,000 | $27,000,000 | $100,123,038 | |||
| 2024 |
|
27 | $1,125,000 | - | $4,875,000 | - | $12,000,000 | - | $18,120,833 | $45,120,833 | $73,123,038 | |||
| 2025 |
|
28 | $3,000,000 | - | $12,000,000 | - | - | $2,205 | $15,002,205 | $60,123,038 | $55,002,205 | |||
| POTENTIAL OUT: 2026, 3 YR, $60,123,038; $25,437,500 DEAD CAP | ||||||||||||||
| 2026 |
|
29 | $16,000,000 | - | - | $4,000,000 | - | - | $20,000,000 | $80,123,038 | $40,000,000 | |||
| 2027 |
|
30 | $16,000,000 | - | - | $4,000,000 | - | - | $20,000,000 | $100,123,038 | $20,000,000 | |||
- $45M guaranteed at signing (signing bonus + 2023 salary + 2024 salary + 2024 option bonus)
- $15M 2025 salary fully guarantees 3/17/2024 (injury guaranteed at signing)
- 2024 Option Bonus: $12M (guaranteed, due 3/17/2024)
- 2026 Roster Bonus: $4M (5th league day of 2026)
- 2027 Roster Bonus: $4M (5th league day of 2027)
2018-2022 Rookie
Seasons
8 Years
Career Earnings thru 2026
$88,748,734
Earnings w/ Different Teams
2 teams
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2018 | 21 |
|
Active
|
$11,997,941 |
$11,997,941 |
|
| 2019 | 22 |
|
Injured
|
$1,360,100 |
$13,358,041 |
|
| 2020 | 23 |
|
Active
|
$2,363,042 |
$15,721,083 |
|
| 2021 | 24 |
|
Active
|
$3,169,613 |
$18,890,696 |
All NFL (2nd) |
| 2022 | 25 |
|
Retained
Active / Club Exercised
|
$9,160,000 $575,000 |
$28,050,696 $28,625,696 |
All NFL (1st) |
| 2023 | 26 |
|
Active
|
$27,000,000 |
$55,625,696 |
Afc Pro Bowl:ILB All NFL (1st) |
| 2024 | 27 |
|
Active
|
$18,120,833 |
$73,746,529 |
Afc Pro Bowl:ILB All NFL (1st) |
| 2025 | 28 |
|
Active
|
$15,002,205 |
$88,748,734 |
Afc Pro Bowl:ILB |
| Total |
$88,748,734 |
$88,748,734 |
||||
| 2026 | 29 |
|
Active
|
$20,000,000 |
||
| 2027 | 30 |
|
Active
|
$20,000,000 |
||
| Total |
$128,748,734 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 5 |
|
$12,629,871 | $11,517,941 | $3,749,355 | - | - | $153,529 | $28,050,696 |
| 4 |
|
$9,200,000 | $22,500,000 | - | $16,875,000 | $2,205 | $120,833 | $60,698,038 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2018 |
|
21 |
$480,000
|
$11,517,941 |
$11,997,941 |
$11,997,941 |
|||||
| 2019 |
|
22 |
$1,319,871
|
$40,229 |
$1,360,100 |
$13,358,041 |
|||||
| 2020 |
|
23 |
$750,000
|
$1,499,742 |
$113,300 |
$2,363,042 |
$15,721,083 |
||||
| 2021 |
|
24 |
$920,000
|
$2,249,613 |
$3,169,613 |
$18,890,696 |
|||||
| 2022 |
|
25 |
$9,160,000 $575,000
|
$9,160,000 $575,000 |
$28,050,696 $28,625,696 |
||||||
| 2023 |
|
26 |
$4,500,000
|
$22,500,000 |
$27,000,000 |
$55,625,696 |
|||||
| 2024 |
|
27 |
$1,125,000
|
$4,875,000 |
$12,000,000 |
$120,833 |
$18,120,833 |
$73,746,529 |
|||
| 2025 |
|
28 |
$3,000,000
|
$12,000,000 |
$2,205 |
$15,002,205 |
$88,748,734 |
||||
| Total |
$21,829,871 |
$34,017,941 |
$16,875,000 |
$3,749,355 |
$12,000,000 |
$2,205 |
$274,362 |
$88,748,734 |
$88,748,734 |
||
| 2026 |
|
29 |
$16,000,000
|
$4,000,000 |
$20,000,000 |
||||||
| 2027 |
|
30 |
$16,000,000
|
$4,000,000 |
$20,000,000 |
||||||
| Total |
$53,829,871 |
$34,017,941 |
$16,875,000 |
$11,749,355 |
$12,000,000 |
$2,205 |
$274,362 |
$128,748,734 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 5 |
|
$12,629,871 | $11,517,941 | $3,749,355 | - | - | $153,529 | $28,050,696 |
| 4 |
|
$9,200,000 | $22,500,000 | - | $16,875,000 | $2,205 | $120,833 | $60,698,038 |
Injuries
| Year | Weeks | Reason | |
|---|---|---|---|
| 2019 |
|
15 - 17 | Pectoral |
-
Sep 06, 2025
Converted $12M of 2025 salary into signing bonus, creating $8M of cap with Baltimore (BAL)
-
Sep 03, 2024
Converted $4.875M of 2024 salary into signing bonus, clearing $3.65M of cap with Baltimore (BAL)
-
Oct 27, 2023
Fined $16,391 Roughing the Passer against Detroit (DET)
-
Jan 10, 2023
Signed a 5 year $100 million contract extension with Baltimore (BAL)
-
Oct 31, 2022
Traded to Baltimore (BAL) from Chicago (CHI) for A.J. Klein, 2023 2nd round pick (#53 Gervon Dexter) and 2023 5th round pick (#148 Noah Sewell)
-
Apr 27, 2021
Chicago (CHI) exercised a $9.735 million option for 2022
-
Jan 04, 2019
Fined $20,054 Roughing the Passer against Kirk Cousins (MIN)
-
Aug 13, 2018
Signed a 4 year $18.4M contract with Chicago (CHI)
-
Apr 26, 2018
Drafted by Chicago (CHI): Round 1 (#8 overall)
-
Apr 26, 2018
Drafted by Chicago (CHI): Round 1 (#8 overall)
Fines
| Date | Reason | Fine Amount | ||
|---|---|---|---|---|
| Sep 13, 2024 |
|
Horse-Collar tackle against Kansas City (KC) | $16,883 | |
| Dec 15, 2023 |
|
Facemask against Los Angeles (LAR) | $10,927 | |
| Oct 27, 2023 |
|
Roughing the Passer against Detroit (DET) | $16,391 | |
| Jan 04, 2019 |
|
Roughing the Passer against Kirk Cousins (MIN) | $20,054 | |
| Fines: 4 | $64,255 |
| Year | Team | GP | GS | Snaps | Snaps% | Sack | Tackles Total | Tackles Solo | Tackles Assisted | FFum | Int |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | BAL | 15 | 15 | 953 | 93.98 | 0 | 130 | 76 | 54 | 0 | 0 |
| 2024 | BAL | 16 | 16 | 992 | 89.37 | 2 | 154 | 81 | 73 | 1 | 1 |
| 2023 | BAL | 16 | 16 | 1,067 | 94.84 | 2 | 158 | 84 | 74 | 1 | 1 |
| 2022 | BAL | 17 | 17 | 1,039 | 94.97 | 5 | 169 | 103 | 66 | 0 | 3 |
| 2021 | CHI | 17 | 17 | 1,009 | 90.01 | 3 | 163 | 95 | 68 | 0 | 1 |
| 2020 | CHI | 16 | 15 | 1,016 | 98.55 | 4 | 139 | 98 | 41 | 1 | 2 |
| 2019 | CHI | 12 | 12 | 734 | 67.20 | 2 | 100 | 66 | 34 | 0 | 1 |
| 2018 | CHI | 16 | 14 | 880 | 84.00 | 5 | 122 | 89 | 33 | 0 | 1 |
Calculated Market Value
Market Value
- 2 years, $41,613,960
- Avg. Salary: $20,806,980
- NFL Rank: 100
Current Contract
- Free Agent: 2028
- Avg. Salary: $20,000,000
- NFL Rank: 110
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Roquan Smith to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Tremaine Edmunds | 4 | $72,000,000 | $18,000,000 | 24 |
| Jamien Sherwood | 3 | $45,000,000 | $15,000,000 | 25 |
| Fred Warner | 3 | $63,000,000 | $21,000,000 | 28 |
| Nick Bolton | 3 | $45,000,000 | $15,000,000 | 24 |
| Averages | 3 | $56,250,000 | $17,250,000 | 25.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Smith's current age (28), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 1 | $20,400,000 | $20,400,000 |
Statistical Comparisons
Now we'll compare our variables and Smith statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Snaps %, Tackles/Gm, Sacks/Gm, Stops/Gm, Catch Rate/Yr, QB Hurries/Gm, Rating
| Player | GP% | Snaps % | Tackles/Gm | Sacks/Gm | Stops/Gm | Catch Rate/Yr | QB Hurries/Gm | Rating |
|---|---|---|---|---|---|---|---|---|
|
Tremaine Edmunds
2021-2022
|
84.85 | 77.55 | 4.82 | 0.04 | 2.79 | 76.35 | 0.50 | 64.25 |
|
Jamien Sherwood
2023-2024
|
100.00 | 58.50 | 3.41 | 0.06 | 2.09 | 87.50 | 0.24 | 74.95 |
|
Fred Warner
2023-2024
|
100.00 | 88.69 | 4.65 | 0.10 | 2.85 | 84.05 | 0.41 | 89.65 |
|
Nick Bolton
2023-2024
|
70.59 | 69.48 | 4.62 | 0.12 | 2.92 | 78.60 | 0.50 | 67.30 |
| Average | 88.86 | 73.56 | 4.38 | 0.08 | 2.66 | 81.63 | 0.41 | 74.04 |
|
Roquan Smith
2024-2025
|
91.18 | 91.68 | 5.06 | 0.05 | 3.32 | 79.75 | 0.35 | 69.95 |
| Pct Change | 2.61 | 24.63 | 15.53 | -37.50 | 24.81 | 2.30 | -14.63 | -5.52 |
| Median Prime % Change | 2.46% | |||||||
| Average Prime % Change | 1.53% | |||||||
Calculated Market Value: Roquan Smith
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, $41,613,960 | $20,806,980 |
