- 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
- GFC 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 97
- NFL 71
- GOLF 55
- NWSL 47
- MLB 26
- NHL 1
AUTHORS
- Michael Ginnitti NFL, MLB
- Keith Smith NBA
- Scott Allen Contributor
- Taylor Vincent NWSL
2024 NWSL Awards
Recapping the NWSL Award winners
2024 NWSL Season-Ending Injuries
Recapping the season-ending injuries that occurred during the 2024 NWSL season.
NFL 2025 Roster Bubble Candidates
Spotrac’s annual NFL Roster Bubble report identifies players that have the potential to be released, traded, or retire after the current 2024 season, including notable financial ramifications for each.
A Midseason QB Contract Review
With the midway point of the 2024 NFL season now in the rearview mirror, it’s a good time to reassess where each starting quarterback stands in terms of their stability on the field, but also contractually speaking going forward.
Potential NFL Market Resetters
As we head into the second half of the 2024 regular season, the time to start collecting potential offseason contract decisions begins now. Spotrac starts that process with a look at players who are trending toward signing a contract that would reset their respective position’s market.
TRENDING PLAYERS
- 1 Daniel Jones (QB, NYG)
- 2 Jameis Winston (QB, CLE)
- 3 Deshaun Watson (QB, CLE)
- 4 Dak Prescott (QB, DAL)
- 5 Aaron Rodgers (QB, NYJ)
TRENDING PAGES
- 1 NFL Free Agents
- 2 MLB Free Agents
- 3 NFL Transactions
- 4 NBA Trade Machine
- 5 NFL Salary Rankings