- PREMIUM
- HOME
- NFL
Popular Pages
Transactions
Trending Players
AFC East
AFC North
AFC South
NFC East
NFC North
NFC South
- NBA
Popular Pages
Transactions
Trending Players
Southeast
Atlantic
Southwest
Northwest
- MLB
Popular Pages
Transactions
Trending Players
AL West
AL East
NL West
NL East
- NHL
Popular Pages
Transactions
Trending Players
Atlantic
Pacific
- WNBA
Popular Pages
Transactions
Trending Players
Eastern
- EPL
Popular Pages
Transactions
Trending Players
- MLS
Transactions
Trending Players
Eastern
- ATL Atlanta UnitedAtlanta United FC
- MTL MontrealCF Montreal
- CLT CharlotteCharlotte FC
- CHI FireChicago Fire
- CLB Columbus CrewColumbus Crew
- DC UnitedD.C. United
- CIN CincinnatiFC Cincinnati
- MIA Inter MiamiInter Miami FC
- NSH NashvilleNashville SC
- NE RevolutionNew England Revolution
- NYC New York CityNew York City FC
- RBNY Red BullsNew York Red Bulls
- ORL Orlando CityOrlando City
- PHI UnionPhiladelphia Union
- TOR TorontoToronto FC
Western
- ATX AustinAustin FC
- COL RapidsColorado Rapids
- DAL DallasFC Dallas
- HOU DynamoHouston Dynamo
- LA GalaxyLA Galaxy
- LAFC Los AngelesLos Angeles FC
- MIN MinnesotaMinnesota United FC
- POR TimbersPortland Timbers
- RSL Real Salt LakeReal Salt Lake
- SD San Diego FCSan Diego FC
- SJ EarthquakesSan Jose Earthquakes
- SEA SoundersSeattle Sounders FC
- SKC Kansas CitySporting Kansas City
- STL St. Louis CITYSt. Louis CITY SC
- VAN WhitecapsVancouver Whitecaps FC
- NWSL
Popular Pages
Transactions
Trending Players
- ACFC Angel City FCAngel City FC
- BFC Bay FCBay FC
- CHI Chicago Red StarsChicago Red Stars
- HOU Houston DashHouston Dash
- KC Kansas City CurrentKansas City Current
- NJNY NJ/NY Gotham FCNJ/NY Gotham FC
- NC North Carolina CourageNorth Carolina Courage
- ORL Orlando PrideOrlando Pride
- POR Portland Thorns FCPortland Thorns FC
- LOU Racing Louisville FCRacing Louisville FC
- SD San Diego Wave FCSan Diego Wave FC
- SEA Seattle Reign FCSeattle Reign FC
- UTA Utah Royals FCUtah Royals FC
- WAS Washington SpiritWashington Spirit
- GOLF
Popular Pages
Trending Players
- TENNIS
ATP
WTA
- RACING
NASCAR CUP
FORMULA 1
- PVF
- OLYMPICS
Financially Assessing the Russell Wilson Disaster
Russell Wilson’s splashdown in Denver went about as poorly as possible, forcing many to ask the question - what now?
DISCLAIMER: The only correct answer to this question is, hire a new coach, and ride this thing out for a few more years. However, for the sake of answering all of the possible questions - we’ll entertain all options below.
The Basics
Wilson’s contract contains 6 years, $239M remaining. As of today, $67M of that cash is fully guaranteed, with another $40M of bonus proration bringing us to a real-time dead cap total of $107M. Wilson’s cap figure for 2023 is currently set at $22M (less than 10% of a projected $225M league salary cap).
(Again, this is all for hypothetical purposes only. Wilson will 100% be back in Denver next season with hopes that a new coaching staff can be the magic wand to immediately fix everything)
A March 2023 Release
$25M of base salary accelerates, $42M of unexercised option bonus accelerates, $40M of signing bonus proration accelerates.
2023 Dead Cap Hit: $107M ($67M of which is straight cash)
A Post June 1st Release
$25M of base salary accelerates, $22M of future unexercised option bonus accelerates, $60M of bonus proration is split between 2023/2024. They’d still owe him $67M cash, but the 2023 option bonus would have been exercised, allowing it to prorate for cap purposes.
Dead Cap Hits
2023: $61M
2024: $46M
A March 2023 Trade
Denver takes on $40M of 2023 dead cap if they trade Wilson before his $20M option bonus is exercised.
A new (crazy) team would acquire cap hits of:
2023: $12M
2024: $25.4M
2025: $45.4M
2026: $48.4M
2027: $53.4M
2028: $54.4M
Or cash payouts of:
2023: $28M (guaranteed)
2024: $39M (guaranteed)
2025: $37M (guarantees in 2024)
2026: $40M
2027: $45M
2028: $50M
An Early March 2024 Release
$39M of base salary + $46M of bonus proration.
2024 Dead Cap Hit: $85M ($39M cash)
A Post June 1st Designation Release in 2024
$39M of base salary + $14M of bonus proration in 2024, $32M of 2025 bonus proration.
Dead Cap Hits
2024: $53M ($39M cash)
2025: $32M
A March 2024 Trade
Denver takes on $46M of 2023 dead cap if they trade Wilson before his $22M option bonus is exercised.
A new team would acquire cap hits of:
2024: $21.4M
2025: $41.4M
2026: $44.4M
2027: $49.4M
2028: $54.4M
Or cash payouts of:
2024: $39M (guaranteed)
2025: $37M (guarantees in 2024)
2026: $40M
2027: $45M
2028: $50M
Our Current Stance
This is a non-conversation. It’s possible we get to March 2025, and things are still as bad as they are today, and the Broncos convince the owner to pay him $37M cash to go away - but even then, even three Marches from now, we’re talking about $86.6M of dead cap.
A Post June 1st release in 2025 would mean dead cap hits of $55.4M in 2025, and another $31.2M in 2026.
The cleaner solution - the way this contract was actually meant to exist - is that the Broncos move on after the 2025 season, taking on a $31.2M dead cap hit, saving $27.2M of space, and continuing on with their lives.
If that feels like forever from now - it’s because it is.
CATEGORIES
- NBA 99
- NFL 69
- GOLF 54
- NWSL 44
- MLB 28
- NHL 1
AUTHORS
- Michael Ginnitti NFL, MLB
- Keith Smith NBA
- Scott Allen Contributor
- Taylor Vincent NWSL
Predicting a Mets Free Agency Sans Juan Soto
The Mets have 12 players set to hit the open market, and are squarely in the Juan Soto blockbuster conversation this winter. But if not Soto, how can the Mets allocate $550M elsewhere? READ MORE
Initial 2025 Cap Space and Spending Power Projections
An early look at the 2025 cap space and spending power projections.
Analyzing & Predicting Juan Soto's Free Agent Contract
As MLB officially flips the switch to offseason-mode, the focus immediately turns to Juan Soto, the most exciting free agent since: well Shohei Ohtani 12 months ago. We’ll take a few moments here to dive into a calculated value & predicted outcome for Soto’s free agent journey over the next few weeks.
8 of the Scariest Active Contracts
Spotrac celebrates the Halloween season with a look at 8 of the scarier active contracts in major professional sports, including two each from the NFL, NBA, MLB, & NHL.
MLB Offseason Trade Candidates
With the MLB offseason now officially here, Spotrac takes a look at players across the league who could be on the trade block in the coming weeks & months.
TRENDING PLAYERS
- 1 Za'Darius Smith (DE, DET)
- 2 DeAndre Hopkins (WR, KC)
- 3 Marshon Lattimore (CB, NO)
- 4 Khalil Herbert (RB, CIN)
- 5 Azeez Ojulari (OLB, NYG)
TRENDING PAGES
- 1 MLB Free Agents
- 2 NFL Free Agents
- 3 NFL Transactions
- 4 NFL Cap Tracker
- 5 NFL Salary Rankings