New: Be a GM College lets you run your NIL budget, fight the portal, and play the season. Try it. →
StickToTheModel
FreeBe a GM · run the cap, the cuts, the trades and the draft for your teamRun the team

Jaycee Horn

CB·Carolina Panthers
Tier 5Round 1, pick 8 in 2021
Updated November 10, 2026
82.6
Model Score
Down from 84.5 last year
Trade value ·a late 2nd
2026 Cap Hit
$10.9M
APY
$25.0M/yr
Guaranteed at Signing
$46.7M
Years on Deal
5
Signed
2025
Est. Value
$18.3M/yr
overpaid by $6.7M/yr

Estimate: 3 yrs, $55M total · range $16.5M to $23.2M a year · How it is built →

Comps6 deals
Paulson AdeboNYG · signed 2025
2 yr · $18.0M/yr
72
Tremon SmithHOU · signed 2025
1 yr · $3.3M/yr
69
Denzel WardCLE · signed 2026
4 yr · $31.1M/yr
68
Darious WilliamsJAX · signed 2022
3 yr · $10.0M/yr
70
Charvarius WardIND · signed 2025
2 yr · $18.0M/yr
72
Carlton DavisTB · signed 2022
3 yr · $14.8M/yr
72

The score is how good each player rated at his position when he signed, out of 100.

YearCap HitBaseBonusDead $Cap Savings
2025$7.4M$1.2M$5.7M$0$7.4M
2026$10.9M$1.2M$9.0M$56.6M$0
2027$26.0M$15.7M$9.0M$46.4M$0
2028$32.0M$21.7M$9.0M$21.2M$10.8M
2029$34.0M$23.7M$9.0M$12.2M$21.7M
2030$3.3M$0$3.3M$3.3M$0

Cap Scenario What-if

Cap Savings
$0
Dead Money
$0

Release and Trade carry the same cap impact; a Post-June 1 designation spreads the dead money across two seasons.

Related Tools & Pages