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

Jonah Elliss

EDGE·Denver Broncos
Tier 8Round 3, pick 76 in 2024
Updated November 10, 2026
68.6
Model Score
Down from 70.9 last year
Trade value ·a 7th
2026 Cap Hit
$1.6M
APY
$1.5M/yr
Guaranteed at Signing
$1.1M
Years on Deal
4
Signed
2024
Est. Value
$4.9M/yr
underpaid by $3.4M/yr

Estimate: 4 yrs, $20M total · range $3.9M to $6.9M a year · How it is built →

Comps6 deals
Baron BrowningARI · signed 2025
1 yr · $7.5M/yr
27
Jacob MartinDEN · signed 2022
3 yr · $4.5M/yr
37
Tyquan LewisIND · signed 2022
1 yr · $2.5M/yr
32
Marquis HaynesCAR · signed 2022
2 yr · $2.8M/yr
28
Arden KeySF · signed 2021
1 yr · $1.0M/yr
29
Al-Quadin MuhammadIND · signed 2021
1 yr · $2.9M/yr
31

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

YearCap HitBaseBonusDead $Cap Savings
2024$1.1M$795K$272K
2025$1.3M$1.1M$272K$0$1.3M
2026$1.6M$1.3M$272K$545K$1.1M
2027$1.9M$1.6M$272K$272K$1.6M

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