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

Xavier McKinney

S·Green Bay Packers
Tier 1Round 2, pick 36 in 2020
Updated November 10, 2026
88.3
Model Score
Down from 94.2 last year
Trade value ·an early 2nd
2026 Cap Hit
$9.9M
APY
$16.8M/yr
Guaranteed at Signing
$23.0M
Years on Deal
4
Signed
2024
Est. Value
$22.2M/yr
underpaid by $5.4M/yr

Estimate: 4 yrs, $89M total · range $20.9M to $29.4M a year · How it is built →

Comps5 deals
Kerby JosephDET · signed 2025
5 yr · $21.3M/yr
93
Kyle HamiltonBAL · signed 2025
5 yr · $25.1M/yr
91
Trevon MoehrigCAR · signed 2025
2 yr · $17.0M/yr
90
Minkah FitzpatrickPIT · signed 2022
4 yr · $18.2M/yr
92
Derwin JamesLAC · signed 2026
4 yr · $25.2M/yr
93

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

YearCap HitBaseBonusDead $Cap Savings
2024$7.8M$1.4M$5.8M
2025$17.9M$3.0M$5.8M$0$17.9M
2026$9.9M$1.2M$8.1M$23.0M$0
2027$24.8M$14.7M$8.1M$15.0M$9.8M
2028$6.9M$0$2.3M$6.9M$0
2029$2.3M$0$0$0$0
2030$2.3M$0$0$0$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