Jonathan Taylor
2026 Cap Hit
$15,562,000
2026 Cash
$13,000,000
Career Earnings
$39,542,502
2023-2026 Rookie Extension (CURRENT)
| Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
24 | $5,117,482 | 2.28% | $11,990,000 | $11,990,000 | $21,117,482 | ||||
| 2024 |
|
25 | $10,666,000 | 4.18% | $8,224,000 | $20,214,000 | $23,152,445 | ||||
| 2025 |
|
26 | $15,564,520 | 5.57% | $13,002,520 | $33,216,520 | $12,278,965 | ||||
| POTENTIAL OUT: 2026, 3 YR, $33,216,520; $2,562,000 DEAD CAP | |||||||||||
| 2026 |
|
27 | $15,562,000 | 5.13% | $13,000,000 | $46,216,520 | $2,562,000 | ||||
| 2027 |
|
28 |
UFA |
||||||||
| Year | Age | Base P5 Salary | Signing Bonus | Active/Gm Roster Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | |||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
24 | $1,742,000 | $10,248,000 | - | - | $11,990,000 | $11,990,000 | $46,216,520 | ||
| 2024 |
|
25 | $7,804,000 | - | $420,000 | - | $8,224,000 | $20,214,000 | $34,226,520 | ||
| 2025 |
|
26 | $11,980,000 | - | $1,020,000 | $2,520 | $13,002,520 | $33,216,520 | $26,002,520 | ||
| POTENTIAL OUT: 2026, 3 YR, $33,216,520; $2,562,000 DEAD CAP | |||||||||||
| 2026 |
|
27 | $11,980,000 | - | $1,020,000 | - | $13,000,000 | $46,216,520 | $13,000,000 | ||
- $20.304M guaranteed at signing (signing bonus + remaining 2023 salary + 2024 salary + 2024 per game active bonus)
- $7,152,445 of 2025 saary fully guarantees 3/17/2024, injury guaranteed at signing)
- 2024 Per Game Active Bonus: $30,000 ($510,000, guaranteed)
- 2025-26 Per Game Active Bonus: $60,000 ($1.02M)
2020-2023 Rookie
Seasons
5 Years
Career Earnings thru 2026
$39,542,502
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2020 | 21 |
|
Active
|
$4,038,371 |
$4,038,371 |
|
| 2021 | 22 |
|
Active
|
$965,870 |
$5,004,241 |
All NFL (1st) |
| 2022 | 23 |
|
Injured
|
$1,321,741 |
$6,325,982 |
|
| 2023 | 24 |
|
Active
|
$11,990,000 |
$18,315,982 |
|
| 2024 | 25 |
|
Active
|
$8,224,000 |
$26,539,982 |
Afc Pro Bowl:RB |
| 2025 | 26 |
|
Active
|
$13,002,520 |
$39,542,502 |
Afc Pro Bowl:RB |
| Total |
$39,542,502 |
$39,542,502 |
||||
| 2026 | 27 |
|
Active
|
$13,000,000 |
||
| Total |
$52,542,502 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 6 |
|
$24,423,611 | $13,501,928 | - | - | $2,520 | $174,443 | $39,542,502 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 |
|
21 |
$610,000
|
$3,253,928 |
$174,443 |
$4,038,371 |
$4,038,371 |
||||
| 2021 |
|
22 |
$965,870
|
$965,870 |
$5,004,241 |
||||||
| 2022 |
|
23 |
$1,321,741
|
$1,321,741 |
$6,325,982 |
||||||
| 2023 |
|
24 |
$1,742,000
|
$10,248,000 |
$11,990,000 |
$18,315,982 |
|||||
| 2024 |
|
25 |
$7,804,000
|
$8,224,000 |
$26,539,982 |
||||||
| 2025 |
|
26 |
$11,980,000
|
$2,520 |
$13,002,520 |
$39,542,502 |
|||||
| Total |
$24,423,611 |
$13,501,928 |
$2,520 |
$174,443 |
$39,542,502 |
$39,542,502 |
|||||
| 2026 |
|
27 |
$11,980,000
|
$13,000,000 |
|||||||
| Total |
$36,403,611 |
$13,501,928 |
$2,520 |
$174,443 |
$52,542,502 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 6 |
|
$24,423,611 | $13,501,928 | - | - | $2,520 | $174,443 | $39,542,502 |
Injuries
| Year | Weeks | Reason | |
|---|---|---|---|
| 2023 |
|
1 - 4 | Ankle |
| 2022 |
|
16 - 18 | Ankle |
| 2020 |
|
12 - 12 | COVID-19 |
| Year | Team | GP | GS | Snaps | Snaps% | Rush Attempts | Rush Yards | Rush Yards/Gm | Rush Touchdowns | Rec Targets | Rec Receptions | Rec Yards | Rec Yards/Rec | Rec Yards/Gm | Rec Touchdowns | Fum |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | IND | 17 | 17 | 883 | 82.29 | 323 | 1,585 | 93.2 | 18 | 55 | 46 | 378 | 8.2 | 22.2 | 2 | 2 |
| 2024 | IND | 14 | 13 | 707 | 65.04 | 303 | 1,431 | 102.2 | 11 | 31 | 18 | 136 | 7.6 | 9.7 | 1 | 4 |
| 2023 | IND | 10 | 7 | 386 | 33.62 | 169 | 741 | 74.1 | 7 | 23 | 19 | 153 | 8.1 | 15.3 | 1 | 1 |
| 2022 | IND | 11 | 11 | 524 | 45.64 | 192 | 861 | 78.3 | 4 | 40 | 28 | 143 | 5.1 | 13.0 | 0 | 3 |
| 2021 | IND | 17 | 17 | 768 | 69.13 | 332 | 1,811 | 106.5 | 18 | 51 | 40 | 360 | 9.0 | 21.2 | 2 | 4 |
| 2020 | IND | 15 | 13 | 511 | 46.88 | 232 | 1,169 | 77.9 | 11 | 39 | 36 | 299 | 8.3 | 19.9 | 1 | 1 |
Calculated Market Value
Market Value
- 3 years, $46,962,162
- Avg. Salary: $15,654,054
- NFL Rank: 170
- RB Rank: 2
Current Contract
- Free Agent: 2027
- Avg. Salary: $14,000,000
- NFL Rank: 196
- RB Rank: 5
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Jonathan Taylor to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Saquon Barkley | 2 | $41,200,000 | $20,600,000 | 28 |
| Kyren Williams | 3 | $33,000,000 | $11,000,000 | 24 |
| Josh Jacobs | 4 | $48,000,000 | $12,000,000 | 26 |
| James Cook | 4 | $46,000,000 | $11,500,000 | 25 |
| Averages | 3 | $42,050,000 | $13,775,000 | 25.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Taylor's current age (27), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 2 | $30,854,546 | $15,427,273 |
Statistical Comparisons
Now we'll compare our variables and Taylor statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Snaps %, Rush Yds/Gm, Rec/Gm, Rec Yds/Gm, TD/Gm, Fum/Gm, Rating
| Player | GP% | Snaps % | Rush Yds/Gm | Rec/Gm | Rec Yds/Gm | TD/Gm | Fum/Gm | Rating |
|---|---|---|---|---|---|---|---|---|
|
Saquon Barkley
2023-2024
|
88.24 | 67.07 | 98.90 | 2.47 | 18.60 | 0.83 | 0.13 | 77.60 |
|
Kyren Williams
2023-2024
|
82.35 | 78.68 | 87.25 | 2.36 | 13.86 | 1.11 | 0.29 | 74.65 |
|
Josh Jacobs
2022-2023
|
88.24 | 65.95 | 81.93 | 3.00 | 23.20 | 0.60 | 0.20 | 78.30 |
|
James Cook
2023-2024
|
97.06 | 49.54 | 64.58 | 2.30 | 21.30 | 0.73 | 0.15 | 77.05 |
| Average | 88.97 | 65.31 | 83.17 | 2.53 | 19.24 | 0.82 | 0.19 | 76.90 |
|
Jonathan Taylor
2024-2025
|
91.18 | 73.67 | 97.29 | 2.06 | 16.58 | 1.03 | 0.19 | 67.75 |
| Pct Change | 2.48 | 12.80 | 16.98 | -18.58 | -13.83 | 25.61 | 0.00 | -11.90 |
| Median Prime % Change | 1.24% | |||||||
| Average Prime % Change | 1.70% | |||||||
Calculated Market Value: Jonathan Taylor
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 |
|---|---|
| 3 years, $46,962,162 | $15,654,054 |
