X

Your Name (required)

Your Email (required)

Subject

Your Message

Salary Cap Calculator

Miami Dolphins

YearTotal LiabilitiesSalary Cap (Projected)Cap Room
    Tip: Use the letters m or k as a shortcut to represent millions or thousands
    How much do you want to restructure? (maximum: )
    Base Salary:
    Roster Bonus:
    Which tender do you want to choose?
    First Round Tender: $3,635,000
    Second Round Tender: $2,553,000
    Original Round Tender: $1,671,000
    Tip: Use the letters m or k as a shortcut to represent millions or thousands
    Number of years to add: Signing Bonus:
    YearPos.ASBase SalaryProrated BonusRoster BonusWorkout BonusCap NumberDead Money
    (if cut)
    Cap Savings
    (if cut)
    Total:
    NamePos.A
    S
    Base Salary
    (Gtd.)
    Prorated
    Bonus
    Roster
    Bonus
    Workout BonusCap
    Number
    TransactionProjected
    Dead Money
    Projected
    Cap Gain/Loss
    Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
    TOP 51 (offseason)
    TOTAL (in-season)
    Players Under Contract: 68
    Pending Free Agents: 1
    NamePos.A
    S
    Base Salary
    (Gtd.)
    Prorated
    Bonus
    Roster
    Bonus
    Workout BonusCap
    Number
    TransactionProjected
    Dead Money
    Projected
    Cap Gain/Loss
    Total dead money: $10,561,186 (click to show itemized dead money)
    Ndamukong Suh43DT6$3,485,000$9,100,000$0$15,000$12,600,000$53,870,000($41,270,000)
    Ryan TannehillQB4$9,340,000$2,300,000$0$0$11,640,000$22,040,000($10,400,000)
    Branden AlbertLT8$8,425,000$1,700,000$0$25,000$10,150,000$11,100,000($950,000)
    Mike PounceyC5$9,000,000$1,000,000$0$25,000$10,025,000$15,000,000($4,975,000)
    Cameron Wake43DE7$7,000,000$1,400,000$0$125,000$8,525,000$11,400,000($2,875,000)
    Byron MaxwellCB5$8,500,000$0$0$0$8,500,000$11,500,000($3,000,000)
    Reshad JonesS6$7,225,000$952,942$0$25,000$8,202,942$1,905,880$6,297,062
    Jordan CameronTE5$3,500,000$4,500,000$0$0$8,000,000$7,000,000$1,000,000
    Mario Williams43DE10$4,485,000$2,000,000$0$15,000$6,500,000$8,485,000($1,985,000)
    Koa Misi43OLB6$3,000,000$578,000$0$25,000$3,603,000$4,156,000($553,000)
    Earl Mitchell43DT6$2,975,000$500,000$0$25,000$3,500,000$1,000,000$2,500,000
    Dion Jordan43DE3$600,000$3,068,923$1,690,209$0$3,068,923$3,068,923$0
    Andre Branch32DE4$2,500,000$0$250,000$0$2,703,125$2,500,000$203,125
    Isa Abdul-QuddusS5$1,725,000$833,333$0$25,000$2,583,333$4,225,000($1,641,667)
    DeVante ParkerWR1$929,388$1,542,553$0$0$2,471,941$8,898,987($6,427,046)
    Ja'Wuan JamesLT2$1,186,218$1,112,436$0$0$2,298,654$4,980,417($2,681,763)
    Laremy TunsilLT0$450,000$1,815,027$0$0$2,265,027$12,457,650($10,192,623)
    Dallas ThomasLG3$1,671,000$151,594$0$0$1,822,594$151,594$1,671,000
    Chris CulliverCB5$1,000,000$75,000$2,500,000$0$1,810,618$300,000$1,510,618
    Jelani Jenkins43OLB3$1,671,000$118,172$0$0$1,789,172$118,172$1,671,000
    Dion SimsTE3$1,671,000$116,888$0$0$1,787,888$116,888$1,671,000
    Kenny StillsWR3$1,671,000$0$0$0$1,671,000$0$1,671,000
    Jason Jones43DE8$885,000$125,000$525,000$0$1,502,188$1,010,000$492,188
    Jermon BushrodRT9$885,000$100,000$500,000$15,000$1,437,500$985,000$452,500
    Matt MooreQB9$1,000,000$375,000$0$25,000$1,400,000$2,250,000($850,000)
    Arian FosterRB7$885,000$400,000$215,000$0$1,338,750$400,000$938,750
    John DenneyLS11$1,095,000$100,000$0$20,000$1,215,000$100,000$1,115,000
    Kraig UrbikLG7$975,000$125,000$0$25,000$1,125,000$250,000$875,000
    Xavien HowardCB0$450,000$664,189$0$0$1,114,189$3,835,303($2,721,114)
    Justin HunterWR3$675,000$52,627$0$0$1,077,627$56,267$1,021,360
    Jordan Phillips43DT1$633,314$358,256$0$0$991,570$1,708,082($716,512)
    Kiko AlonsoILB3$941,418$0$0$50,000$991,418$0$991,418
    Jarvis LandryWR2$735,900$211,802$0$0$947,702$423,604$524,098
    Billy TurnerRG2$686,750$174,250$0$0$861,000$348,500$512,500
    Walt AikensCB2$600,000$103,977$0$0$703,977$207,954$496,023
    Spencer Paysinger43OLB5$760,000$80,000$0$0$680,000$200,000$480,000
    Michael ThomasS3$675,000$0$0$0$675,000$0$675,000
    Isaiah PeadRB4$675,000$0$0$0$675,000$0$675,000
    MarQueis GrayFB3$675,000$0$0$0$675,000$0$675,000
    Kenyan DrakeRB0$450,000$205,315$0$0$655,315$821,260($165,945)
    Chris Jones43DT3$675,000$0$0$0$635,294$0$635,294
    Leonte CarrooWR0$450,000$175,097$0$0$625,097$700,388($75,291)
    Terrence Fede43DE2$600,000$13,988$0$0$613,988$27,976$586,012
    Damien WilliamsRB2$600,000$1,168$0$0$601,168$1,168$600,000
    Bobby McCainCB1$525,000$57,072$0$0$582,072$171,216$410,856
    Jay AjayiRB1$525,000$55,203$0$0$580,203$165,609$414,594
    Tony LippettCB1$525,000$53,691$0$0$578,691$161,073$417,618
    Donald ButlerILB6$760,000$0$0$0$564,706$0$564,706
    Neville Hewitt43OLB1$525,000$333$0$0$525,333$667$524,666
    Matt DarrP1$525,000$333$0$0$525,333$667$524,666
    Anthony SteenC2$525,000$0$0$0$525,000$0$525,000
    Top 51 Cutoff
    Andrew FranksK1$525,000$0$0$0$525,000$0$525,000
    Mike Hull43OLB1$525,000$0$0$0$525,000$0$525,000
    Jakeem GrantWR0$450,000$35,095$0$0$485,095$140,380$344,715
    Jordan LucasS0$450,000$29,991$0$0$479,991$119,964$360,027
    Zach Vigil43OLB1$525,000$3,333$0$0$465,862$6,667$459,195
    Julius Warmsley43DE2$450,000$0$0$0$450,000$0$450,000
    Ifo Ekpre-OlomuCB1$450,000$0$0$0$333,000$0$333,000
    Brandon Watts43OLB2$117,300$0$0$0$117,300$0$117,300
    Lafayette PittsCB0$117,300$0$0$0$117,300$0$117,300
    Rashawn ScottWR0$117,300$0$0$0$117,300$0$117,300
    A.J. HendyS0$117,300$0$0$0$117,300$0$117,300
    Thomas DuarteTE0$117,300$0$0$0$117,300$0$117,300
    Jamil DouglasRG1$117,300$0$0$0$117,300$0$117,300
    Cleyon Laing43DE0$117,300$0$0$0$117,300$0$117,300
    Ulrick JohnRT2$117,300$0$0$0$117,300$0$117,300
    Brandon DoughtyQB0$117,300$0$0$0$103,500$0$103,500
    Leon Orr43DT1$117,300$0$0$0$103,500$0$103,500
    Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
    TOP 51 (offseason)
    TOTAL (in-season)
    Pending Free Agents
    Louis Delmas S 7
    Players Under Contract: 35
    Pending Free Agents: 23
    NamePos.A
    S
    Base Salary
    (Gtd.)
    Prorated
    Bonus
    Roster
    Bonus
    Workout BonusCap
    Number
    TransactionProjected
    Dead Money
    Projected
    Cap Gain/Loss
    Total dead money: $419,337 (click to show itemized dead money)
    Ryan TannehillQB5$17,975,000$2,300,000$0$25,000$20,300,000$10,400,000$9,900,000
    Ndamukong Suh43DT7$9,985,000$9,100,000$0$15,000$19,100,000$41,285,000($22,185,000)
    Branden AlbertLT9$8,875,000$1,700,000$0$25,000$10,600,000$3,400,000$7,200,000
    Mario Williams43DE11$8,485,000$2,000,000$0$15,000$10,500,000$2,000,000$8,500,000
    Mike PounceyC6$7,950,000$1,000,000$0$25,000$8,975,000$5,000,000$3,975,000
    Byron MaxwellCB6$8,500,000$0$0$0$8,500,000$3,000,000$5,500,000
    Reshad JonesS7$7,060,000$952,938$0$25,000$8,037,938$952,938$7,085,000
    Cameron Wake43DE8$6,875,000$0$0$125,000$7,000,000$3,000,000$4,000,000
    Isa Abdul-QuddusS6$4,225,000$833,333$0$25,000$5,083,333$1,666,667$3,416,666
    Koa Misi43OLB7$4,175,000$578,000$0$25,000$4,778,000$578,000$4,200,000
    Earl Mitchell43DT7$3,975,000$500,000$0$25,000$4,500,000$500,000$4,000,000
    Dion Jordan43DE4$690,000$0$2,535,313$0$3,225,313$0$3,225,313
    DeVante ParkerWR2$1,423,776$1,542,553$0$0$2,966,329$6,427,046($3,460,717)
    Laremy TunsilLT1$1,016,257$1,815,027$0$0$2,831,284$10,192,623($7,361,339)
    Ja'Wuan JamesLT3$1,569,327$1,112,436$0$0$2,681,763$2,681,763$0
    Matt MooreQB10$1,750,000$375,000$0$25,000$2,150,000$1,375,000$775,000
    Xavien HowardCB1$728,547$664,189$0$0$1,392,736$2,721,114($1,328,378)
    Kraig UrbikLG8$1,225,000$125,000$0$25,000$1,375,000$125,000$1,250,000
    Jordan Phillips43DT2$831,628$358,256$0$0$1,189,884$716,512$473,372
    Jarvis LandryWR3$893,850$211,802$0$0$1,105,652$211,802$893,850
    Billy TurnerRG3$794,000$174,250$0$0$968,250$174,250$794,000
    Kenyan DrakeRB1$595,000$205,315$0$0$800,315$615,945$184,370
    Walt AikensCB3$690,000$103,977$0$0$793,977$103,977$690,000
    Leonte CarrooWR1$560,000$175,097$0$0$735,097$525,291$209,806
    Terrence Fede43DE3$690,000$13,988$0$0$703,988$13,988$690,000
    Bobby McCainCB2$615,000$57,072$0$0$672,072$114,144$557,928
    Jay AjayiRB2$615,000$55,203$0$0$670,203$110,406$559,797
    Tony LippettCB2$615,000$53,691$0$0$668,691$107,382$561,309
    Zach Vigil43OLB2$615,000$3,334$0$0$618,334$3,334$615,000
    Neville Hewitt43OLB2$615,000$334$0$0$615,334$334$615,000
    Matt DarrP2$615,000$334$0$0$615,334$334$615,000
    Andrew FranksK2$615,000$0$0$0$615,000$0$615,000
    Jakeem GrantWR1$540,000$35,095$0$0$575,095$105,285$469,810
    Jordan LucasS1$540,000$29,991$0$0$569,991$89,973$480,018
    Ifo Ekpre-OlomuCB2$465,000$0$0$0$465,000$0$465,000
    Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
    TOP 51 (offseason)
    TOTAL (in-season)
    Pending Free Agents
    John Denney LS 12
    Jermon Bushrod RT 10
    Arian Foster RB 8
    Donald Butler ILB 7
    Spencer Paysinger 43OLB 6
    Jordan Cameron TE 6
    Chris Culliver CB 6
    Andre Branch 43DE 5
    Isaiah Pead RB 5
    Chris Jones 43DT 4
    Kenny Stills WR 4
    Dion Jordan 43DE 4
    Jelani Jenkins 43OLB 4
    Dion Sims TE 4
    Justin Hunter WR 4
    Dallas Thomas LG 4
    MarQueis Gray FB 4
    Michael Thomas S 4
    Kiko Alonso ILB 4
    Damien Williams RB 3
    Julius Warmsley 43DE 3
    Anthony Steen C 3
    Mike Hull 43OLB 2
    Players Under Contract: 18
    Pending Free Agents: 16
    NamePos.A
    S
    Base Salary
    (Gtd.)
    Prorated
    Bonus
    Roster
    Bonus
    Workout BonusCap
    Number
    TransactionProjected
    Dead Money
    Projected
    Cap Gain/Loss
    Total dead money: $0 (click to show itemized dead money)
    Ndamukong Suh43DT8$16,985,000$9,100,000$0$15,000$26,100,000$22,200,000$3,900,000
    Ryan TannehillQB6$17,475,000$2,300,000$0$25,000$19,800,000$4,600,000$15,200,000
    Branden AlbertLT10$9,575,000$1,700,000$0$25,000$11,300,000$1,700,000$9,600,000
    Byron MaxwellCB7$9,750,000$0$250,000$0$10,000,000$0$10,000,000
    Mike PounceyC7$7,975,000$1,000,000$0$25,000$9,000,000$2,000,000$7,000,000
    Isa Abdul-QuddusS7$4,225,000$833,334$0$25,000$5,083,334$833,334$4,250,000
    DeVante ParkerWR3$1,918,164$1,542,553$0$0$3,460,717$3,460,717$0
    Laremy TunsilLT2$1,582,514$1,815,027$0$0$3,397,541$7,361,339($3,963,798)
    Xavien HowardCB2$1,007,094$664,189$0$0$1,671,283$1,328,378$342,905
    Jordan Phillips43DT3$1,029,942$358,256$0$0$1,388,198$358,256$1,029,942
    Kenyan DrakeRB2$705,000$205,315$0$0$910,315$410,630$499,685
    Leonte CarrooWR2$650,000$175,097$0$0$825,097$350,194$474,903
    Bobby McCainCB3$705,000$57,072$0$0$762,072$57,072$705,000
    Jay AjayiRB3$705,000$55,203$0$0$760,203$55,203$705,000
    Tony LippettCB3$705,000$53,691$0$0$758,691$53,691$705,000
    Ifo Ekpre-OlomuCB3$705,000$0$0$0$705,000$0$705,000
    Jakeem GrantWR2$630,000$35,095$0$0$665,095$70,190$594,905
    Jordan LucasS2$630,000$29,991$0$0$659,991$59,982$600,009
    Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
    TOP 51 (offseason)
    TOTAL (in-season)
    Pending Free Agents
    Mario Williams 43DE 12
    Matt Moore QB 11
    Kraig Urbik LG 9
    Cameron Wake 43DE 9
    Reshad Jones S 8
    Earl Mitchell 43DT 8
    Koa Misi 43OLB 8
    Ja'Wuan James LT 4
    Jarvis Landry WR 4
    Walt Aikens CB 4
    Terrence Fede 43DE 4
    Billy Turner RG 4
    Andrew Franks K 3
    Matt Darr P 3
    Neville Hewitt 43OLB 3
    Zach Vigil 43OLB 3
    Players Under Contract: 10
    Pending Free Agents: 8
    NamePos.A
    S
    Base Salary
    (Gtd.)
    Prorated
    Bonus
    Roster
    Bonus
    Workout BonusCap
    Number
    TransactionProjected
    Dead Money
    Projected
    Cap Gain/Loss
    Total dead money: $0 (click to show itemized dead money)
    Ndamukong Suh43DT9$18,985,000$9,100,000$0$15,000$28,100,000$13,100,000$15,000,000
    Ryan TannehillQB7$18,725,000$2,300,000$0$25,000$21,050,000$2,300,000$18,750,000
    Byron MaxwellCB8$9,500,000$0$500,000$0$10,000,000$0$10,000,000
    Mike PounceyC8$7,163,000$1,000,000$0$25,000$8,188,000$1,000,000$7,188,000
    Laremy TunsilLT3$2,148,771$1,815,027$0$0$3,963,798$3,963,798$0
    Xavien HowardCB3$1,285,641$664,189$0$0$1,949,830$664,189$1,285,641
    Kenyan DrakeRB3$810,000$205,315$0$0$1,015,315$205,315$810,000
    Leonte CarrooWR3$740,000$175,097$0$0$915,097$175,097$740,000
    Jakeem GrantWR3$720,000$35,095$0$0$755,095$35,095$720,000
    Jordan LucasS3$720,000$29,991$0$0$749,991$29,991$720,000
    Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
    TOP 51 (offseason)
    TOTAL (in-season)
    Pending Free Agents
    Branden Albert LT 11
    Isa Abdul-Quddus S 8
    DeVante Parker WR 4
    Jordan Phillips 43DT 4
    Ifo Ekpre-Olomu CB 4
    Bobby McCain CB 4
    Jay Ajayi RB 4
    Tony Lippett CB 4
    Players Under Contract: 4
    Pending Free Agents: 6
    NamePos.A
    S
    Base Salary
    (Gtd.)
    Prorated
    Bonus
    Roster
    Bonus
    Workout BonusCap
    Number
    TransactionProjected
    Dead Money
    Projected
    Cap Gain/Loss
    Total dead money: $0 (click to show itemized dead money)
    Ndamukong Suh43DT10$18,360,000$4,000,000$0$15,000$22,375,000$4,000,000$18,375,000
    Ryan TannehillQB8$19,497,523$0$0$25,000$19,522,523$0$19,522,523
    Byron MaxwellCB9$10,500,000$0$500,000$0$11,000,000$0$11,000,000
    Mike PounceyC9$8,975,000$0$0$25,000$9,000,000$0$9,000,000
    Projected dead money and cap gain/loss will change when a transaction is selected. Restructure & extension numbers represent the maximum cap savings possible.
    TOP 51 (offseason)
    TOTAL (in-season)
    Pending Free Agents
    Laremy Tunsil LT 4
    Xavien Howard CB 4
    Kenyan Drake RB 4
    Leonte Carroo WR 4
    Jakeem Grant WR 4
    Jordan Lucas S 4