Jon Runyan
2024 Cap Hit
$6,500,000
2024 Cash
$11,500,000
Career Earnings
$17,626,633
2024-2026 Free Agent (CURRENT)
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | ||||
---|---|---|---|---|---|---|---|---|---|---|
2024 | 27 | $6,500,000 | 2.55% | $11,500,000 | $11,500,000 | $17,000,000 | ||||
2025 | 28 | $11,750,000 | 4.30% | $9,250,000 | $20,750,000 | $10,750,000 | ||||
POTENTIAL OUT: 2026, 2 YR, $20,750,000; $2,500,000 DEAD CAP | ||||||||||
2026 | 29 | $11,750,000 | 4.02% | $9,250,000 | $30,000,000 | $2,500,000 | ||||
2027 | 30 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Workout Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|---|
2024 | 27 | $3,750,000 | $7,500,000 | $250,000 | $11,500,000 | $11,500,000 | $11,500,000 | $10,000,000 | |
2025 | 28 | $9,000,000 | - | $250,000 | $9,250,000 | $20,750,000 | $10,375,000 | $9,250,000 | |
2026 | 29 | $9,000,000 | - | $250,000 | $9,250,000 | $30,000,000 | $10,000,000 | $9,250,000 |
- $17M guaranteed (signing bonus + 2024 salary + $5.75M of 2025 salary)
2020-2023 Rookie
Seasons
4 Years
Career Earnings thru 2024
$17,626,633
Earnings w/ Different Teams
2 teams
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2020 | 23 |
Active
|
$918,474 |
$918,474 |
||
2021 | 24 |
Active
|
$780,000 |
$1,698,474 |
||
2022 | 25 |
Active
|
$1,685,159 |
$3,383,633 |
||
2023 | 26 |
Active
|
$2,743,000 |
$6,126,633 |
||
2024 | 27 |
Active
|
$11,500,000 |
$17,626,633 |
||
Total |
$17,626,633 |
$17,626,633 |
||||
2025 | 28 |
Active
|
$9,250,000 |
|||
2026 | 29 |
Active
|
$9,250,000 |
|||
Total |
$36,126,633 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $5,028,000 | $174,676 | - | - | - | $923,957 | $6,126,633 | |
1 | $3,750,000 | $7,500,000 | - | - | $250,000 | - | $11,500,000 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2020 | 23 |
$610,000
|
$174,676 |
$133,798 |
$918,474 |
$918,474 |
|||||
2021 | 24 |
$780,000
|
$780,000 |
$1,698,474 |
|||||||
2022 | 25 |
$895,000
|
$790,159 |
$1,685,159 |
$3,383,633 |
||||||
2023 | 26 |
$2,743,000
|
$2,743,000 |
$6,126,633 |
|||||||
2024 | 27 |
$3,750,000
|
$7,500,000 |
$250,000 |
$11,500,000 |
$17,626,633 |
|||||
Total |
$8,778,000 |
$7,674,676 |
$250,000 |
$923,957 |
$17,626,633 |
$17,626,633 |
|||||
2025 | 28 |
$9,000,000
|
$250,000 |
$9,250,000 |
|||||||
2026 | 29 |
$9,000,000
|
$250,000 |
$9,250,000 |
|||||||
Total |
$26,778,000 |
$7,674,676 |
$750,000 |
$923,957 |
$36,126,633 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $5,028,000 | $174,676 | - | - | - | $923,957 | $6,126,633 | |
1 | $3,750,000 | $7,500,000 | - | - | $250,000 | - | $11,500,000 |
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Oct 14, 2022 | Unnecessary Roughness against New York (NYG) | $5,215 |
Year | Team | GP | GS | Snaps | Snaps% |
---|---|---|---|---|---|
2024 | NYG | 7 | 7 | 477 | 100.00 |
2023 | GB | 17 | 17 | 928 | 84.70 |
2022 | GB | 17 | 17 | 1,051 | 96.10 |
2021 | GB | 17 | 16 | 1,053 | 94.40 |
2020 | GB | 16 | 0 | 190 | 18.30 |
Calculated Market Value
Market Value
- 3 years, $20,308,458
- Avg. Salary: $6,769,486
- NFL Rank: 343
- G Rank: 26
Current Contract
- Free Agent: 2027
- Avg. Salary: $10,000,000
- NFL Rank: 227
- G Rank: 19
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Jon Runyan to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Lucas Patrick | 2 | $8,000,000 | $4,000,000 | 28 |
Alex Cappa | 4 | $35,000,000 | $8,750,000 | 26 |
Connor McGovern | 3 | $22,350,000 | $7,450,000 | 25 |
Austin Corbett | 3 | $26,250,000 | $8,750,000 | 26 |
Averages | 3 | $22,900,000 | $7,237,500 | 26.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Runyan's current age (27), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
3 | $20,836,668 | $6,945,556 |
Statistical Comparisons
Now we'll compare our variables and Runyan 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 |
---|---|---|---|---|
Lucas Patrick
2020-2021
|
100.00 | 0.90 | 0.10 | 60.90 |
Alex Cappa
2020-2021
|
100.00 | 1.06 | 0.16 | 71.75 |
Connor McGovern
2021-2022
|
91.18 | 0.83 | 0.10 | 60.90 |
Austin Corbett
2020-2021
|
100.00 | 1.31 | 0.12 | 71.25 |
Average | 97.80 | 1.03 | 0.12 | 66.20 |
Jon Runyan
2022-2023
|
100.00 | 0.71 | 0.15 | 58.90 |
Pct Change | 2.25 | 31.07 | -25.00 | -11.03 |
Median Prime % Change | -4.39% | |||
Average Prime % Change | -0.68% |
Calculated Market Value: Jon Runyan
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, $20,308,458 | $6,769,486 |