Zion Johnson
2026 Cap Hit
$5,145,000
2026 Cash
$18,825,000
Career Earnings
$14,755,500
2026-2028 Free Agent (CURRENT)
| Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 |
|
27 | $5,145,000 | 1.71% | $18,825,000 | $18,825,000 | $32,490,000 | |||||||
| 2027 |
|
28 | $7,751,000 | 2.40% | $14,175,000 | $33,000,000 | $27,245,000 | |||||||
| POTENTIAL OUT: 2028, 2 YR, $33,000,000; $10,260,000 DEAD CAP | ||||||||||||||
| 2028 |
|
29 | $13,113,000 | 3.69% | $16,500,000 | $49,500,000 | $10,260,000 | |||||||
| 2029 |
|
30 |
Void UFA |
$8,198,000 | 2.19% | - | $49,500,000 | $6,840,000 | ||||||
| 2030 |
|
Void
|
$8,198,000 | 2.06% | - | $49,500,000 | - | |||||||
| 2031 |
|
Void
|
$4,778,000 | 1.10% | - | $49,500,000 | - | |||||||
| 2032 |
|
Void
|
$2,317,000 | - | - | $49,500,000 | - | |||||||
| Year | Age | Status | Base P5 Salary | Signing Bonus | Restructure Bonus | Roster Bonus | Active/Gm Roster Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 |
|
27 | $1,215,000 | $17,000,000 | $100,000 | - | $510,000 | - | - | $18,825,000 | $18,825,000 | $49,500,000 | ||
| 2027 |
|
28 | $1,260,000 | - | - | - | $510,000 | $12,305,000 | $100,000 | $14,175,000 | $33,000,000 | $30,675,000 | ||
| POTENTIAL OUT: 2028, 2 YR, $33,000,000; $10,260,000 DEAD CAP | ||||||||||||||
| 2028 |
|
29 | $1,305,000 | - | - | $3,000,000 | $510,000 | $11,585,000 | $100,000 | $16,500,000 | $49,500,000 | $16,500,000 | ||
| 2029 |
|
30 |
Void |
- | - | - | - | - | - | - | - | $49,500,000 | - | |
| 2030 |
|
31 |
Void |
- | - | - | - | - | - | - | - | $49,500,000 | - | |
| 2031 |
|
32 |
Void |
- | - | - | - | - | - | - | - | $49,500,000 | - | |
| 2032 |
|
33 |
Void |
- | - | - | - | - | - | - | - | $49,500,000 | - | |
- $32.39M guaranteed (signing bonus + 2026 salary + 2027 salary)
- 2027 Option Bonus: $12.305M
- 2028 Roster Bonus: $3M (3rd league day of 2028)
- Per Game Active Bonus: $30,000 ($510,000)
- Playoffs/Honors Incentives/Escalators
2022-2025 Rookie
Seasons
4 Years
Career Earnings thru 2026
$14,755,500
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2022 | 23 |
|
Active
|
$8,609,856 |
$8,609,856 |
|
| 2023 | 24 |
|
Active
|
$1,375,304 |
$9,985,160 |
|
| 2024 | 25 |
|
Active
|
$2,045,608 |
$12,030,768 |
|
| 2025 | 26 |
|
Active
|
$2,724,732 |
$14,755,500 |
|
| Total |
$14,755,500 |
$14,755,500 |
||||
| 2026 | 27 |
|
Active
|
$18,825,000 |
||
| 2027 | 28 |
|
Active
|
$14,175,000 |
||
| 2028 | 29 |
|
Active
|
$16,500,000 |
||
| Total |
$64,255,500 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$5,910,574 | $7,904,856 | $931,250 | - | $8,820 | - | $14,755,500 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 |
|
23 |
$705,000
|
$7,904,856 |
$8,609,856 |
$8,609,856 |
|||||
| 2023 |
|
24 |
$915,929
|
$459,375 |
$1,375,304 |
$9,985,160 |
|||||
| 2024 |
|
25 |
$1,573,733
|
$471,875 |
$2,045,608 |
$12,030,768 |
|||||
| 2025 |
|
26 |
$2,715,912
|
$8,820 |
$2,724,732 |
$14,755,500 |
|||||
| Total |
$5,910,574 |
$7,904,856 |
$931,250 |
$8,820 |
$14,755,500 |
$14,755,500 |
|||||
| 2026 |
|
27 |
$1,215,000
|
$17,000,000 |
$100,000 |
$18,825,000 |
|||||
| 2027 |
|
28 |
$1,260,000
|
$12,305,000 |
$100,000 |
$14,175,000 |
|||||
| 2028 |
|
29 |
$1,305,000
|
$3,000,000 |
$11,585,000 |
$100,000 |
$16,500,000 |
||||
| Total |
$9,690,574 |
$24,904,856 |
$100,000 |
$3,931,250 |
$23,890,000 |
$208,820 |
$64,255,500 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$5,910,574 | $7,904,856 | $931,250 | - | $8,820 | - | $14,755,500 |
| Year | Team | GP | GS | Snaps | Snaps% |
|---|---|---|---|---|---|
| 2025 | LAC | 17 | 16 | 1,072 | 93.87 |
| 2024 | LAC | 17 | 17 | 1,047 | 98.22 |
| 2023 | LAC | 15 | 15 | 1,010 | 87.45 |
| 2022 | LAC | 17 | 17 | 1,184 | 99.33 |
Calculated Market Value
Market Value
- 3 years, $33,783,456
- Avg. Salary: $11,261,152
- NFL Rank: 269
- G Rank: 22
Current Contract
- Free Agent: 2029
- Avg. Salary: $16,500,000
- NFL Rank: 171
- G Rank: 14
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Zion Johnson to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Ben Bredeson | 3 | $22,000,000 | $7,333,333 | 26 |
| Cesar Ruiz | 4 | $44,000,000 | $11,000,000 | 24 |
| Jon Runyan | 3 | $30,000,000 | $10,000,000 | 26 |
| Damien Lewis | 4 | $53,000,000 | $13,250,000 | 26 |
| Averages | 4 | $37,250,000 | $10,395,833 | 25.5 |
Base Calculated Value
After adjusting the above contracts as if signed at Johnson's current age (26), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 3 | $32,526,315 | $10,842,105 |
Statistical Comparisons
Now we'll compare our variables and Johnson statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Snaps %, QB Hurries Allowed/Gm, QB Sacks Allowed/Gm, Rating
| Player | GP% | Snaps % | QB Hurries Allowed/Gm | QB Sacks Allowed/Gm | Rating |
|---|---|---|---|---|---|
|
Ben Bredeson
2023-2024
|
97.06 | 95.29 | 1.88 | 0.21 | 49.15 |
|
Cesar Ruiz
2021-2022
|
91.18 | 100.00 | 1.06 | 0.26 | 57.25 |
|
Jon Runyan
2022-2023
|
100.00 | 90.40 | 0.71 | 0.15 | 58.90 |
|
Damien Lewis
2022-2023
|
94.12 | 90.25 | 1.19 | 0.19 | 65.70 |
| Average | 95.59 | 93.99 | 1.21 | 0.20 | 57.75 |
|
Zion Johnson
2024-2025
|
100.00 | 95.96 | 0.94 | 0.24 | 61.55 |
| Pct Change | 4.61 | 2.10 | 22.31 | -20.00 | 6.58 |
| Median Prime % Change | 4.61% | ||||
| Average Prime % Change | 3.12% | ||||
Calculated Market Value: Zion Johnson
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, $33,783,456 | $11,261,152 |
