Uncategorized

Per Over The Cap:

Season	Base Salary	Prorated Signing Bonus	Prorated Option Bonus	Per Game Roster Bonus		New Running Cash Due	Cap Number
2024	$15,750,000	$4,800,000		$250,000		$4,000,000	$20,800,000
2025	$1,255,000	$800,000	$2,996,000	$765,000		$21,000,000	$5,816,000
2026	$1,300,000	$800,000	$6,383,000	$765,000		$40,000,000	$9,248,000
2027	$20,735,000	$800,000	$6,383,000	$765,000		$61,500,000	$28,683,000
2028	$19,735,000	$800,000	$6,383,000	$765,000		$82,000,000	$27,683,000
2029	Void		$6,383,000				$9,770,000
2030	Void		$3,387,000
2031	Void
2032	Void
2033	Void

italics - fully guaranteed at signing
underline - guarantees likely to vest

As initially reported, this is a four year, $82 million contract. The upside of $4 million more comes from $1 million worth each in escalators from 2025 to 2028 if he is named an All-Pro in each preceding season from 2024 to 2027. Bolles receives a modest $4 million signing bonus, but also receives full guarantees at signing on his base salary and on a $14.98 million option bonus. Bolles will also see his 2026 base salary and another option bonus of $16.935 million due vest to a full guarantee on the 5th day of the next league year. Thus, while only $23.7 million is only guaranteed in salary, the practical guaranteed new money on this contract should be seen as $40 million. Both option bonuses are due September 1 of their respective seasons. There are modest per game roster bonuses each season, equating to $45,000 per game active.

Per Over The Cap:

Season	Base Salary	Prorated Signing Bonus	Regular Roster Bonus	Per Game Roster Bonus		New Running Cash Due	Cap Number
2024	$1,971,000	$1,225,168					$3,196,168
2025	$5,635,000	$1,200,000	$4,000,000	$510,000		$10,145,000	$11,345,000
2026	$11,490,000	$1,200,000		$510,000		$12,000,000	$13,200,000
2027	$12,990,000	$1,200,000		$510,000		$13,500,000	$14,700,000
2028	$12,990,000	$1,200,000		$510,000		$13,500,000	$14,700,000

This is a four year, $54 million contract with $15 million in new money fully guaranteed at signing. Initially, it was reported as $60 million with $33 million guaranteed, but Mike Klis reports some details that makes that original report containing "up to" numbers and containing old money from his PPE escalated 2024 salary from his rookie contract.

Per Mike Florio, here is what the contract table now looks like for Patrick Surtain II after signing a four year, $96 million extension:

	Base Salary	Prorated Signing Bonus	Prorated Option Bonuses	Regular Roster Bonus	Per Game Roster Bonus		Cap Number
2024	$1,055,000	$6,151,418	$0	$2,463,565	$0		$9,669,983
2025	$1,170,000	$3,000,000	$4,200,000	$0	$0		$8,370,000
2026	$7,632,000	$3,000,000	$6,700,000	$0	$0		$17,332,000
2027	$17,000,000	$3,000,000	$6,700,000	$0	$0		$26,700,000
2028	$19,490,000	$3,000,000	$6,700,000	$0	$510,000		$29,700,000
2029	$23,490,000	$0	$6,700,000	$0	$510,000		$30,700,000

Suffice to say, this is a complex contract, so let's dive into it beyond the fold:

Per Jason Fitzgerald of Over The Cap:

Quinn Meinerz signed a four year, $72 million extension with the Broncos on July 22, 2024. $45 million is guaranteed of which $24 million is fully guaranteed at signing. Meinerz received an $11.5 million signing bonus and his 2024 and 2025 salaries are guaranteed. If on the roster on the 5th day of the 2025 league year, his 2026 salary will be fully guaranteed. If on the roster on the 5th day of the 2027 league year, $6.14 million will become fully guaranteed. There are per game bonuses in the final three years of the contract. The contract also contains an additional void year for salary cap purposes. $8 million in additional incentives are available.

Some additional details:

• Surprisingly, Meinerz's APY comes out to be only $18 million, and not $20 million. It's surprising because initial reports to the contrary did not include weasel words like "up to" or "maximum" in that number.
• Less surprisingly, the reported guarantees of $45 million included vesting guarantees, with his full guarantees at signing coming in only at $24 million. However, the timing of his vesting guarantee on his 2026 salary being in 2025, combined with the structure of the contract as whole, makes it impractical to cut him before it vests. Something disastrous would have to happen in order to not pay out that salary, so I will describe his "likely guarantees" as $38.856 million.
• $10.275 million of his fully guaranteed money will be paid out in an option bonus in 2025. This accounts for the void year attached, in order to prorate the cap dollars from the option bonus maximally.
• The maximum earnings of the contract come from a set of rolling escalators to Meinerz's base salaries based upon being named a first team All-Pro. The more times he is named to this list--and especially if he is consecutively named beginning this season--the more escalators that will kick in. Since Meinerz has never been named as such, these officially are classified as Not Likely To Be Earned, and unofficially I think many of these escalators will be daunting for Meinerz to obtain.

More beyond the fold: to reference Meinerz's full contract table, visit his OTC page here.

Now that all major roster decisions in 2024 have been solidified, it's at this time of the year where I like to take a look beyond to see what types of decisions the Broncos have awaiting them after this season. As always, nothing can be set in stone until the 2024 NFL season is fully in the history books, but every team always has to be sketching out at least light plans as to what their roster could shape up to be in the longer term.

Now that draft and the bulk of free agency is over, it's time as always to evaluate my offseason road map, and see how well my preferred goals overlapped with the goals that the Broncos set out for themselves.

This season, I broke the road map into two pieces: a first part of moves I recommended in any scenario, and two second parts that were contingent on what the team decided to do with Russell Wilson. Much to my displeasure, they decided to cut him--thus, the second part without Wilson is binding in this evaluation.

Per Tom Pelissero, Courtland Sutton's desire to get his contract changed resulted in him not reporting for voluntary workouts on Monday.

On the one hand, I can understand Sutton's desire for a new contract. When he signed his current extension in 2021, it was very much seen as a team friendly contract. And at only $15M APY and only $13.6 million in cash due for 2024, that view has held up: the APY ranks only 20th, and the cash due in 2024 only ranks 24th.

But on the other hand, how has Sutton's production held up compared to his peers in wide receiver pay? Let's take a look at that in the table below, which adjusts 2023 receptions, yards, and touchdowns if every player who is due at least $13 million in 2024 had played all 17 games:

The Broncos took a major change at safety: they cut Justin Simmons, re-signed PJ Locke, and brought in Brandon Jones from the Dolphins. Here's some analysis of the new contracts the Broncos have on the books.

Yesterday, I shared one fork of the road map that involves keeping Russell Wilson on the roster, which is my preference. But I am also well aware of the possibility that this will not happen. Here's a look at what I'd best see the other fork looking like, if Wilson is not on the roster.

After laying out core moves the Broncos should make no matter what for the 2024 season, there's a fork in the road. That fork is a critical one: whether or not the Broncos decide to keep Russell Wilson on the roster.

I'll lay my cards out on the table and make my opinion clear: the Broncos should indeed keep Russell Wilson.