Salary Cap Calculator

Denver Broncos

Year Total Liabilities Salary 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: $4,429,000
Second Round Tender: $3,110,000
Original Round Tender: $2,035,000
Tip: Use the letters m or k as a shortcut to represent millions or thousands
Number of years to add: Signing Bonus:
Year Pos. AS Base Salary Prorated Bonus Roster Bonus Workout Bonus Cap Number Dead Money
(if cut)
Cap Savings
(if cut)
Total:
Name Pos. A
S
Base Salary
(Gtd.)
Prorated
Bonus
Roster
Bonus
Workout Bonus Cap
Number
Transaction Projected
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: 52
Pending Free Agents: 25
Name Pos. A
S
Base Salary
(Gtd.)
Prorated
Bonus
Roster
Bonus
Workout Bonus Cap
Number
Transaction Projected
Dead Money
Projected
Cap Gain/Loss
Total dead money: $7,580,577 (click to show itemized dead money)
Von Miller 34OLB8 $17,000,000 $7,625,000 $0 $500,000 $25,125,000 $19,375,000 $5,750,000
Case Keenum QB6 $18,000,000 $3,000,000 $0 $0 $21,000,000 $10,000,000 $11,000,000
Emmanuel Sanders WR9 $10,150,000 $2,687,500 $0 $100,000 $12,937,500 $2,687,500 $10,250,000
Derek Wolfe 34DE7 $8,000,000 $2,375,000 $500,000 $50,000 $10,925,000 $2,375,000 $8,550,000
Ronald Leary LG6 $8,150,000 $875,000 $250,000 $100,000 $9,218,750 $1,750,000 $7,468,750
Brandon Marshall ILB6 $6,500,000 $2,000,000 $500,000 $0 $9,000,000 $4,000,000 $5,000,000
Chris Harris, Jr. CB8 $7,800,000 $866,668 $0 $100,000 $8,766,668 $866,668 $7,900,000
Darian Stewart S6 $4,750,000 $1,400,000 $250,000 $0 $6,400,000 $2,800,000 $3,600,000
Bradley Chubb 34OLB1 $570,000 $4,478,407 $1,149,602 $0 $6,198,009 $22,312,833 ($16,114,824)
Todd Davis ILB5 $4,000,000 $1,000,000 $0 $0 $5,000,000 $2,000,000 $3,000,000
Brandon McManus K5 $2,750,000 $1,250,000 $0 $0 $4,000,000 $2,500,000 $1,500,000
Garett Bolles LT2 $1,467,922 $1,540,842 $0 $0 $3,008,764 $6,518,989 ($3,510,225)
Courtland Sutton WR1 $790,997 $763,987 $0 $0 $1,554,984 $3,082,958 ($1,527,974)
Andre Holmes WR6 $1,250,000 $0 $150,000 $50,000 $1,450,000 $0 $1,450,000
DeMarcus Walker 34DE2 $926,260 $457,518 $0 $0 $1,383,778 $915,036 $468,742
Adam Gotsis 34DE3 $986,988 $265,982 $0 $0 $1,252,970 $265,982 $986,988
Royce Freeman RB1 $661,000 $249,255 $0 $0 $910,255 $747,765 $162,490
Justin Simmons S3 $720,000 $161,355 $0 $15,000 $896,355 $161,355 $735,000
Su'a Cravens S2 $852,816 $0 $0 $0 $852,816 $0 $852,816
Devontae Booker RB3 $720,000 $95,848 $0 $0 $815,848 $95,848 $720,000
Craig Mager CB2 $805,000 $0 $0 $0 $805,000 $0 $805,000
Isaac Yiadom CB1 $570,000 $190,379 $0 $33,750 $794,129 $571,137 $222,992
Connor McGovern C3 $720,000 $65,975 $0 $0 $785,975 $65,975 $720,000
Andy Janovich FB3 $720,000 $41,077 $0 $0 $761,077 $41,077 $720,000
Josey Jewell ILB1 $570,000 $178,496 $0 $0 $748,496 $535,488 $213,008
Will Parks S3 $720,000 $25,089 $0 $0 $745,089 $25,089 $720,000
DaeSean Hamilton WR1 $570,000 $170,660 $0 $0 $740,660 $511,980 $228,680
Jake Butt TE1 $645,000 $75,237 $0 $0 $720,237 $150,474 $569,763
Brendan Langley CB2 $645,000 $0 $0 $0 $645,000 $0 $645,000
Shamarko Thomas S5 $805,000 $0 $0 $0 $645,000 $0 $645,000
Aaron Wallace 34OLB2 $645,000 $0 $0 $0 $645,000 $0 $645,000
Temarrick Hemingway TE2 $645,000 $0 $0 $0 $645,000 $0 $645,000
Sam Jones C1 $570,000 $42,139 $0 $0 $612,139 $126,417 $485,722
Keishawn Bierria ILB1 $570,000 $29,602 $0 $0 $599,602 $88,806 $510,796
Nico Falah LG1 $570,000 $9,411 $0 $0 $579,411 $18,824 $560,587
Phillip Lindsay RB1 $570,000 $5,000 $0 $0 $575,000 $10,000 $565,000
Jamal Carter S2 $570,000 $3,334 $0 $0 $573,334 $3,334 $570,000
Jimmy Williams WR0 $570,000 $3,333 $0 $0 $573,333 $6,666 $566,667
Trey Marshall S0 $570,000 $0 $0 $0 $570,000 $0 $570,000
Jeff Holland 34OLB0 $570,000 $0 $0 $0 $570,000 $0 $570,000
A.J. Johnson ILB0 $570,000 $0 $0 $0 $570,000 $0 $570,000
Garrett Grayson QB1 $570,000 $0 $0 $0 $570,000 $0 $570,000
Caushaud Lyons 34DE0 $570,000 $0 $0 $0 $570,000 $0 $570,000
Chad Hansen WR1 $570,000 $0 $0 $0 $570,000 $0 $570,000
Colby Wadman P1 $570,000 $0 $0 $0 $570,000 $0 $570,000
River Cracraft WR1 $570,000 $0 $0 $0 $570,000 $0 $570,000
Troy Fumagalli TE1 $495,000 $70,451 $0 $0 $565,451 $211,353 $354,098
Horace Richardson CB1 $495,000 $0 $0 $0 $495,000 $0 $495,000
Austin Schlottman C0 $495,000 $0 $0 $0 $495,000 $0 $495,000
Andreas Knappe T0 $495,000 $0 $0 $0 $495,000 $0 $495,000
Linden Stephens CB0 $495,000 $0 $0 $0 $495,000 $0 $495,000
Top 51 Cutoff
Khalfani Muhammad RB1 $495,000 $0 $0 $0 $495,000 $0 $495,000
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
Jared Veldheer RT 9
Domata Peko 34DT 13
Tramaine Brock CB 6
Matt Paradis C 4
Shaquil Barrett 34OLB 4
Shane Ray 34OLB 4
Billy Turner LG 5
Bradley Roby CB 5
Zach Kerr 34DE 5
Jamar Taylor CB 6
Gino Gradkowski C 6
Jeff Heuerman TE 4
Shelby Harris 34DT 3
Deiontrez Mount 34OLB 3
Max Garcia LG 4
Casey Kreiter LS 3
Jordan Taylor WR 3
Kevin Hogan QB 3
Brian Parker TE 2
Joseph Jones ILB 2
Jerrol Garcia-Williams 34OLB 2
Elijah Wilkinson RG 2
Matt LaCosse TE 2
Tim Patrick WR 1
Dymonte Thomas S 1
Players Under Contract: 34
Pending Free Agents: 19
Name Pos. A
S
Base Salary
(Gtd.)
Prorated
Bonus
Roster
Bonus
Workout Bonus Cap
Number
Transaction Projected
Dead Money
Projected
Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
Von Miller 34OLB9 $17,500,000 $7,625,000 $0 $500,000 $25,625,000 $11,750,000 $13,875,000
Brandon Marshall ILB7 $7,000,000 $2,000,000 $500,000 $0 $9,500,000 $2,000,000 $7,500,000
Ronald Leary LG7 $8,150,000 $875,000 $250,000 $100,000 $9,375,000 $875,000 $8,500,000
Bradley Chubb 34OLB2 $660,000 $4,478,407 $2,299,204 $0 $7,437,611 $16,114,824 ($8,677,213)
Darian Stewart S7 $4,750,000 $1,400,000 $750,000 $0 $6,900,000 $1,400,000 $5,500,000
Todd Davis ILB6 $5,000,000 $1,000,000 $0 $0 $6,000,000 $1,000,000 $5,000,000
Brandon McManus K6 $3,000,000 $1,250,000 $0 $0 $4,250,000 $1,250,000 $3,000,000
Garett Bolles LT3 $1,969,383 $1,540,842 $0 $0 $3,510,225 $3,510,225 $0
Courtland Sutton WR2 $1,101,994 $763,987 $0 $0 $1,865,981 $1,527,974 $338,007
DeMarcus Walker 34DE3 $1,156,890 $457,518 $0 $0 $1,614,408 $457,518 $1,156,890
Royce Freeman RB2 $832,000 $249,255 $0 $0 $1,081,255 $498,510 $582,745
Su'a Cravens S3 $1,054,224 $0 $0 $0 $1,054,224 $0 $1,054,224
Isaac Yiadom CB2 $660,000 $190,379 $0 $33,750 $884,129 $380,758 $503,371
Josey Jewell ILB2 $660,000 $178,496 $0 $0 $838,496 $356,992 $481,504
DaeSean Hamilton WR2 $660,000 $170,660 $0 $0 $830,660 $341,320 $489,340
Jake Butt TE2 $735,000 $75,237 $0 $0 $810,237 $75,237 $735,000
Aaron Wallace 34OLB3 $735,000 $0 $0 $0 $735,000 $0 $735,000
Troy Fumagalli TE2 $660,000 $70,451 $0 $0 $730,451 $140,902 $589,549
Sam Jones C2 $660,000 $42,139 $0 $0 $702,139 $84,278 $617,861
Keishawn Bierria ILB2 $660,000 $29,602 $0 $0 $689,602 $59,204 $630,398
Nico Falah LG2 $660,000 $9,413 $0 $0 $669,413 $9,413 $660,000
Phillip Lindsay RB2 $660,000 $5,000 $0 $0 $665,000 $5,000 $660,000
Jimmy Williams WR1 $660,000 $3,333 $0 $0 $663,334 $3,333 $660,001
A.J. Johnson ILB1 $660,000 $0 $0 $0 $660,000 $0 $660,000
Colby Wadman P2 $660,000 $0 $0 $0 $660,000 $0 $660,000
Chad Hansen WR2 $660,000 $0 $0 $0 $660,000 $0 $660,000
Caushaud Lyons 34DE1 $660,000 $0 $0 $0 $660,000 $0 $660,000
Garrett Grayson QB2 $660,000 $0 $0 $0 $660,000 $0 $660,000
Andreas Knappe T1 $585,000 $0 $0 $0 $585,000 $0 $585,000
Horace Richardson CB2 $585,000 $0 $0 $0 $585,000 $0 $585,000
Khalfani Muhammad RB2 $585,000 $0 $0 $0 $585,000 $0 $585,000
Austin Schlottman C1 $585,000 $0 $0 $0 $585,000 $0 $585,000
Linden Stephens CB1 $585,000 $0 $0 $0 $585,000 $0 $585,000
Fred Brown WR1 $585,000 $0 $0 $0 $585,000 $0 $585,000
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
Case Keenum QB 7
Emmanuel Sanders WR 10
Derek Wolfe 34DE 8
Chris Harris, Jr. CB 9
Andre Holmes WR 7
Adam Gotsis 34DE 4
Shamarko Thomas S 6
Justin Simmons S 4
Craig Mager CB 3
Connor McGovern C 4
Andy Janovich FB 4
Devontae Booker RB 4
Will Parks S 4
Temarrick Hemingway TE 3
Brendan Langley CB 3
Jamal Carter S 3
River Cracraft WR 2
Jeff Holland 34OLB 1
Trey Marshall S 1
Players Under Contract: 10
Pending Free Agents: 24
Name Pos. A
S
Base Salary
(Gtd.)
Prorated
Bonus
Roster
Bonus
Workout Bonus Cap
Number
Transaction Projected
Dead Money
Projected
Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
Von Miller 34OLB10 $17,500,000 $4,125,000 $0 $500,000 $22,125,000 $4,125,000 $18,000,000
Bradley Chubb 34OLB3 $750,000 $4,478,407 $3,448,806 $0 $8,677,213 $8,677,213 $0
Courtland Sutton WR3 $1,412,991 $763,987 $0 $0 $2,176,978 $763,987 $1,412,991
Royce Freeman RB3 $970,000 $249,255 $0 $0 $1,219,255 $249,255 $970,000
Isaac Yiadom CB3 $750,000 $190,379 $0 $34,250 $974,629 $190,379 $784,250
Josey Jewell ILB3 $750,000 $178,496 $0 $0 $928,496 $178,496 $750,000
DaeSean Hamilton WR3 $750,000 $170,660 $0 $0 $920,660 $170,660 $750,000
Troy Fumagalli TE3 $750,000 $70,451 $0 $0 $820,451 $70,451 $750,000
Sam Jones C3 $750,000 $42,139 $0 $0 $792,139 $42,139 $750,000
Keishawn Bierria ILB3 $750,000 $29,602 $0 $0 $779,602 $29,602 $750,000
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
Ronald Leary LG 8
Brandon Marshall ILB 8
Darian Stewart S 8
Todd Davis ILB 7
Brandon McManus K 7
Garett Bolles LT 4
DeMarcus Walker 34DE 4
Su'a Cravens S 4
Jake Butt TE 3
Aaron Wallace 34OLB 4
Caushaud Lyons 34DE 2
Chad Hansen WR 3
Garrett Grayson QB 3
A.J. Johnson ILB 2
Nico Falah LG 3
Phillip Lindsay RB 3
Jimmy Williams WR 2
Colby Wadman P 3
Khalfani Muhammad RB 3
Andreas Knappe T 2
Fred Brown WR 2
Austin Schlottman C 2
Linden Stephens CB 2
Horace Richardson CB 3