Structure Archetypes
Contract Terms
3 Years
1 Void Year
$24.0M
$56.0M
Base Salary Schedule ($M)
$4.5M
$20.0M
$35.5M
Team Cap Environment (2025)
$272.5M
$225.0M
Average Per Year (APY)
$28.00M
Effective Guarantee
66.67%
Yearly Proration
$6.00M
2025 Net Cap Room
$37.00M
2025 Cap Hit (Y1)
$10.50M
2026 Cap Hit (Y2)
$26.00M
2027 Cap Hit (Y3)
$41.50M
Dead Cap on Void
$6.00M
Yearly Cap Hit Composition vs Roster Threshold
■ Base Salary
■ Bonus Proration
■ Dead Cap
Salary Cap & Cash Flow Accounting Schedule
NFL CBA Rules
| Season | Status | Base Salary | Signing Pror. | Cap Hit | Cash Flow | Projected Team Room |
|---|
Jayden Daniels Rookie Contract Synergy • 2025-2027 Window
With rookie QB Jayden Daniels carrying an average cap hit under $11M, McLaurin's year 1 cap hit of $10.5M preserves over $37.0M in immediate 2025 space to absorb Laremy Tunsil's contract ($19.5M) and Deebo Samuel ($14.0M).