Salary Cap Calculator

Denver Broncos

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: $4,873,000
    Second Round Tender: $3,422,000
    Original Round Tender: $2,240,000
    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: 76
    Pending Free Agents: 46
    NamePos.A
    S
    Base Salary
    (Gtd.)
    Prorated
    Bonus
    Roster
    Bonus
    Workout BonusCap
    Number
    TransactionProjected
    Dead Money
    Projected
    Cap Gain/Loss
    Total dead money: $18,506,957 (click to show itemized dead money)
    Kareem JacksonS9$11,000,000$2,882,353$0$0$13,882,353 $5,764,706$8,117,647
    Jurrell Casey34DE9$11,250,000$0$600,000$0$11,787,500 $5,450,000$6,337,500
    Justin SimmonsS4$11,441,000$0$0$0$11,441,000 $11,441,000$0
    Bradley Chubb34OLB2$750,000$4,478,407$2,299,204$0$7,527,611 $16,114,824($8,587,213)
    Melvin GordonRB5$1,000,000$2,000,000$4,000,000$0$7,000,000 $13,500,000($6,500,000)
    Bryce CallahanCB5$1,250,000$1,333,333$3,750,000$0$6,083,333 $6,166,667($83,334)
    Graham GlasgowRG4$2,500,000$3,000,000$500,000$0$5,968,750 $22,900,000($16,931,250)
    Brandon McManusK6$3,000,000$1,750,000$0$0$4,175,000 $10,750,000($6,575,000)
    Garett BollesLT3$1,969,383$1,540,842$0$0$3,510,225 $3,510,225$0
    Mike Purcell34DE3$3,259,000$0$0$0$3,259,000 $0$3,259,000
    Elijah WilkinsonLT3$3,259,000$0$0$0$3,259,000 $0$3,259,000
    Shelby Harris34DE4$2,000,000$500,000$750,000$0$3,250,000 $2,500,000$750,000
    Noah FantTE1$1,067,306$1,794,222$0$0$2,861,528 $10,301,502($7,439,974)
    Jerry JeudyWR0$610,000$2,152,356$0$0$2,762,356 $15,192,958($12,430,602)
    Demar DotsonRT11$1,150,000$0$350,000$0$2,734,375 $500,000$2,234,375
    Mark BarronLB8$1,750,000$0$750,000$0$2,453,125 $1,000,000$1,453,125
    Nick VannettTE4$1,000,000$875,000$250,000$0$2,125,000 $2,500,000($375,000)
    Jeff DriskelQB4$1,000,000$750,000$0$0$1,750,000 $2,500,000($750,000)
    Dalton RisnerLG1$819,649$803,597$0$0$1,623,246 $3,230,440($1,607,194)
    DeMarcus Walker34DE3$1,156,890$457,518$0$0$1,614,408 $457,518$1,156,890
    Drew LockQB1$813,674$779,694$0$0$1,593,368 $3,152,756($1,559,388)
    Sam MartinP7$1,050,000$483,333$0$0$1,533,333 $2,000,000($466,667)
    Jeremiah Attaochu34OLB6$1,000,000$250,000$250,000$0$1,437,500 $500,000$937,500
    K.J. HamlerWR0$610,000$687,661$0$0$1,297,661 $4,295,059($2,997,398)
    Royce FreemanRB2$832,000$249,255$0$0$1,081,255 $498,510$582,745
    Josey JewellILB2$750,000$178,496$0$0$928,496 $356,992$571,504
    DaeSean HamiltonWR2$750,000$170,660$0$0$920,660 $341,320$579,340
    Duke DawsonCB2$911,352$0$0$0$911,352 $0$911,352
    Michael OjemudiaCB0$610,000$253,890$0$0$863,890 $1,015,560($151,670)
    Lloyd CushenberryC0$610,000$236,544$0$0$846,544 $946,176($99,632)
    Joseph JonesILB3$825,000$0$0$0$825,000 $0$825,000
    McTelvin AgimDE0$610,000$214,317$0$0$824,317 $857,268($32,951)
    Jake ButtTE2$735,000$75,237$0$0$810,237 $75,237$735,000
    Albert OkwuegbunamTE0$610,000$187,261$0$0$797,261 $749,044$48,217
    De'Vante BausbyCB3$825,000$0$0$0$776,471 $0$776,471
    Phillip LindsayRB2$750,000$5,000$0$0$755,000 $5,000$750,000
    Trey MarshallS1$750,000$0$0$0$750,000 $0$750,000
    Davontae HarrisCB2$750,000$0$0$0$750,000 $0$750,000
    Alexander JohnsonILB2$750,000$0$0$0$750,000 $0$750,000
    Austin CalitroLB2$750,000$0$0$0$750,000 $0$750,000
    Tim PatrickWR2$750,000$0$0$0$750,000 $0$750,000
    Anthony ChickilloEDGE5$910,000$0$0$0$705,882 $0$705,882
    Malik Reed34OLB1$675,000$5,000$0$0$680,000 $10,000$670,000
    Calvin AndersonLT1$675,000$0$0$0$675,000 $0$675,000
    Andrew BeckTE1$675,000$0$0$0$675,000 $0$675,000
    Austin SchlottmannRG1$675,000$0$0$0$675,000 $0$675,000
    Diontae SpencerWR1$675,000$0$0$0$675,000 $0$675,000
    Netane MutiRG0$610,000$51,448$0$0$661,448 $205,792$455,656
    Tyrie ClevelandWR0$610,000$18,873$0$0$628,873 $75,492$553,381
    Essang BasseyCB0$610,000$6,666$0$0$616,666 $20,000$596,666
    Jacob BobenmoyerLS0$610,000$0$0$0$610,000 $0$610,000
    Top 51 Cutoff
    Von Miller34OLB9$17,500,000$7,625,000$0$500,000$25,625,000 $17,750,000$7,875,000
    A.J. BouyeCB7$13,000,000$0$500,000$0$13,437,500 $0$13,437,500
    Courtland SuttonWR2$1,101,994$763,987$0$0$1,865,981 $1,527,974$338,007
    Dre'Mont Jones34DE1$685,400$266,600$0$0$952,000 $799,800$152,200
    Justin StrnadLB0$610,000$59,444$0$0$459,444 $237,776$221,668
    Austin FortTE1$610,000$1,166$0$0$401,166 $2,334$398,832
    Derrek TuszkaEDGE0$197,765$0$0$0$197,765 $0$197,765
    Isaiah IrvingEDGE3$204,000$0$0$0$192,000 $0$192,000
    P.J. LockeS0$170,282$0$0$0$170,282 $0$170,282
    LeVante BellamyRB0$170,282$0$0$0$170,282 $0$170,282
    Jake RodgersRT1$142,800$0$0$0$142,800 $0$142,800
    DeShawn WilliamsDT1$142,800$0$0$0$142,800 $0$142,800
    Fred BrownWR1$142,800$0$0$0$142,800 $0$142,800
    Patrick MorrisC1$142,800$0$0$0$142,800 $0$142,800
    Kevin Toliver IICB2$142,800$0$0$0$142,800 $0$142,800
    Quinn BaileyRT0$142,800$0$0$0$142,800 $0$142,800
    Trinity BensonWR0$142,800$0$0$0$142,800 $0$142,800
    Brett RypienQB0$142,800$0$0$0$142,800 $0$142,800
    Alijah HolderCB0$142,800$0$0$0$142,800 $0$142,800
    Josh WatsonLB1$142,800$0$0$0$142,800 $0$142,800
    Jeremy CoxRB0$142,800$0$0$0$142,800 $0$142,800
    Darrin PauloLT0$142,800$0$0$0$142,800 $0$142,800
    Jonathan Harris34DE1$675,000$0$0$0$425,000 $0$425,000
    Ja'Wuan JamesRT6$0$0$0$0$0 $19,000,000($19,000,000)
    Kyle Peko34DT3$0$0$0$0$0 $0$0
    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
    Joe Flacco QB 12
    Chris Harris Jr. CB 9
    Derek Wolfe 34DE 8
    Ronald Leary RG 7
    Todd Davis ILB 6
    Jeff Heuerman TE 5
    Theo Riddick RB 7
    Andy Janovich FB 4
    Casey Kreiter LS 4
    Adam Gotsis 34DE 4
    Billy Winn 34DE 7
    Cyrus Jones CB 4
    Isaac Yiadom CB 2
    Corey Nelson ILB 5
    Joel Heath 34DE 3
    Justin Hollins 34OLB 1
    Troy Fumagalli TE 2
    Juwann Winfree WR 1
    Connor McGovern C 4
    Dymonte Thomas S 2
    Brandon Allen QB 3
    Devontae Booker RB 4
    Will Parks S 4
    Nico Falah LG 2
    Colby Wadman P 2
    Alijah Holder CB 0
    Josh Watson ILB 1
    Deyon Sizer 34DE 0
    Patrick Morris C 1
    Fred Brown WR 1
    Horace Richardson CB 2
    Quinn Bailey RT 0
    Jake Rodgers RT 1
    Shakial Taylor CB 1
    Players Under Contract: 37
    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: $602,118 (click to show itemized dead money)
    Von Miller34OLB10$17,500,000$4,125,000$0$500,000$22,125,000 $4,125,000$18,000,000
    A.J. BouyeCB8$13,000,000$0$500,000$0$13,500,000 $0$13,500,000
    Ja'Wuan JamesRT7$10,000,000$3,000,000$0$0$13,000,000 $19,000,000($6,000,000)
    Kareem JacksonS10$10,000,000$2,882,353$0$0$12,882,353 $2,882,353$10,000,000
    Jurrell Casey34DE10$11,681,000$0$600,000$0$12,281,000 $0$12,281,000
    Graham GlasgowRG5$8,400,000$3,000,000$500,000$100,000$12,000,000 $17,400,000($5,400,000)
    Melvin GordonRB6$4,500,000$2,000,000$2,500,000$0$9,000,000 $6,500,000$2,500,000
    Bradley Chubb34OLB3$920,000$4,478,407$3,448,806$0$8,847,213 $8,677,213$170,000
    Bryce CallahanCB6$6,500,000$1,333,334$882,353$0$8,715,687 $1,333,334$7,382,353
    Brandon McManusK7$1,075,000$500,000$2,925,000$0$4,500,000 $6,000,000($1,500,000)
    Nick VannettTE5$2,250,000$875,000$350,000$100,000$3,575,000 $875,000$2,700,000
    Jerry JeudyWR1$1,300,589$2,152,356$0$0$3,452,945 $12,430,602($8,977,657)
    Noah FantTE2$1,639,612$1,794,222$0$0$3,433,834 $7,439,974($4,006,140)
    Jeff DriskelQB5$2,500,000$750,000$0$0$3,250,000 $750,000$2,500,000
    Sam MartinP8$2,300,000$483,333$0$0$2,783,333 $966,667$1,816,666
    Courtland SuttonWR3$1,412,991$763,987$0$0$2,176,978 $763,987$1,412,991
    Dalton RisnerLG2$1,069,298$803,597$0$75,000$1,947,895 $1,607,194$340,701
    Drew LockQB2$1,057,348$779,694$0$75,000$1,912,042 $1,559,388$352,654
    K.J. HamlerWR1$934,415$687,661$0$0$1,622,076 $2,997,398($1,375,322)
    Royce FreemanRB3$970,000$249,255$0$0$1,219,255 $249,255$970,000
    Dre'Mont Jones34DE2$875,800$266,600$0$0$1,142,400 $533,200$609,200
    Duke DawsonCB3$1,127,028$0$0$0$1,127,028 $0$1,127,028
    Josey JewellILB3$920,000$178,496$0$0$1,098,496 $178,496$920,000
    DaeSean HamiltonWR3$920,000$170,660$0$0$1,090,660 $170,660$920,000
    Michael OjemudiaCB1$825,973$253,890$0$0$1,079,863 $761,670$318,193
    Lloyd CushenberryC1$821,636$236,544$0$0$1,058,180 $709,632$348,548
    McTelvin AgimDE1$816,079$214,317$0$0$1,030,396 $642,951$387,445
    Kyle Peko34DT4$990,000$0$0$0$990,000 $0$990,000
    Albert OkwuegbunamTE1$780,000$187,261$0$0$967,261 $561,783$405,478
    Malik Reed34OLB2$850,000$5,000$0$0$855,000 $5,000$850,000
    Andrew BeckTE2$850,000$0$0$0$850,000 $0$850,000
    Justin StrnadLB1$780,000$59,444$0$0$839,444 $178,332$661,112
    Netane MutiRG1$780,000$51,448$0$0$831,448 $154,344$677,104
    Tyrie ClevelandWR1$780,000$18,873$0$0$798,873 $56,619$742,254
    Essang BasseyCB1$780,000$6,666$0$0$786,666 $13,334$773,332
    Austin FortTE2$780,000$1,168$0$0$781,168 $1,168$780,000
    Jacob BobenmoyerLS1$780,000$0$0$0$780,000 $0$780,000
    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
    Justin Simmons S 5
    Elijah Wilkinson LT 4
    Mike Purcell 34DE 4
    Shelby Harris 34DE 5
    Garett Bolles LT 4
    Mark Barron LB 9
    Demar Dotson RT 12
    Jeremiah Attaochu 34OLB 7
    DeMarcus Walker 34DE 4
    Anthony Chickillo EDGE 6
    De'Vante Bausby CB 4
    Joseph Jones ILB 4
    Trey Marshall S 2
    Tim Patrick WR 3
    Austin Calitro LB 3
    Jake Butt TE 3
    Diontae Spencer WR 2
    Davontae Harris CB 3
    Alexander Johnson ILB 3
    Phillip Lindsay RB 3
    Austin Schlottmann RG 2
    Calvin Anderson LT 2
    Jonathan Harris 34DE 2
    Players Under Contract: 20
    Pending Free Agents: 17
    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)
    Ja'Wuan JamesRT8$11,000,000$3,000,000$0$0$14,000,000 $6,000,000$8,000,000
    Jurrell Casey34DE11$13,250,000$0$600,000$0$13,850,000 $0$13,850,000
    Graham GlasgowRG6$8,400,000$3,000,000$500,000$100,000$12,000,000 $6,000,000$6,000,000
    Jerry JeudyWR2$1,991,178$2,152,356$0$0$4,143,534 $8,977,657($4,834,123)
    Noah FantTE3$2,211,918$1,794,222$0$0$4,006,140 $4,006,140$0
    Brandon McManusK8$3,000,000$500,000$0$0$3,500,000 $1,500,000$2,000,000
    Sam MartinP9$2,250,000$483,334$0$0$2,733,334 $483,334$2,250,000
    Dalton RisnerLG3$1,368,947$803,597$0$100,000$2,272,544 $803,597$1,468,947
    Drew LockQB3$1,351,022$779,694$0$100,000$2,230,716 $779,694$1,451,022
    K.J. HamlerWR2$1,258,830$687,661$0$0$1,946,491 $1,375,322$571,169
    Dre'Mont Jones34DE3$1,036,200$266,600$0$0$1,302,800 $266,600$1,036,200
    Michael OjemudiaCB2$1,041,946$253,890$0$0$1,295,836 $507,780$788,056
    Lloyd CushenberryC2$1,033,272$236,544$0$0$1,269,816 $473,088$796,728
    McTelvin AgimDE2$998,250$214,317$0$0$1,212,567 $428,634$783,933
    Albert OkwuegbunamTE2$895,000$187,261$0$0$1,082,261 $374,522$707,739
    Justin StrnadLB2$895,000$59,444$0$0$954,444 $118,888$835,556
    Netane MutiRG2$895,000$51,448$0$0$946,448 $102,896$843,552
    Tyrie ClevelandWR2$895,000$18,873$0$0$913,873 $37,746$876,127
    Essang BasseyCB2$895,000$6,668$0$0$901,668 $6,668$895,000
    Jacob BobenmoyerLS2$895,000$0$0$0$895,000 $0$895,000
    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
    Von Miller 34OLB 11
    A.J. Bouye CB 9
    Kareem Jackson S 11
    Melvin Gordon RB 7
    Bradley Chubb 34OLB 4
    Bryce Callahan CB 7
    Nick Vannett TE 6
    Jeff Driskel QB 6
    Courtland Sutton WR 4
    Duke Dawson CB 4
    Royce Freeman RB 4
    Josey Jewell ILB 4
    DaeSean Hamilton WR 4
    Kyle Peko 34DT 5
    Malik Reed 34OLB 3
    Andrew Beck TE 3
    Austin Fort TE 3
    Players Under Contract: 12
    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)
    Ja'Wuan JamesRT9$11,000,000$3,000,000$2,000,000$0$16,000,000 $3,000,000$13,000,000
    Graham GlasgowRG7$9,400,000$3,000,000$1,500,000$100,000$14,000,000 $3,000,000$11,000,000
    Jerry JeudyWR3$2,681,767$2,152,356$0$0$4,834,123 $4,834,123$0
    Brandon McManusK9$3,650,000$500,000$100,000$0$4,250,000 $1,000,000$3,250,000
    K.J. HamlerWR3$1,583,245$687,661$0$0$2,270,906 $687,661$1,583,245
    Michael OjemudiaCB3$1,210,400$253,890$0$0$1,464,290 $253,890$1,210,400
    Lloyd CushenberryC3$1,165,756$236,544$0$0$1,402,300 $236,544$1,165,756
    McTelvin AgimDE3$1,117,450$214,317$0$0$1,331,767 $214,317$1,117,450
    Albert OkwuegbunamTE3$1,010,000$187,261$0$0$1,197,261 $187,261$1,010,000
    Justin StrnadLB3$1,010,000$59,444$0$0$1,069,444 $59,444$1,010,000
    Netane MutiRG3$1,010,000$51,448$0$0$1,061,448 $51,448$1,010,000
    Tyrie ClevelandWR3$1,010,000$18,873$0$0$1,028,873 $18,873$1,010,000
    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
    Jurrell Casey 34DE 12
    Noah Fant TE 4
    Sam Martin P 10
    Dalton Risner LG 4
    Drew Lock QB 4
    Dre'Mont Jones 34DE 4
    Essang Bassey CB 3
    Jacob Bobenmoyer LS 3
    Players Under Contract: 1
    Pending Free Agents: 11
    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)
    Brandon McManusK10$3,850,000$500,000$100,000$0$4,450,000 $500,000$3,950,000
    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
    Ja'Wuan James RT 10
    Graham Glasgow RG 8
    Jerry Jeudy WR 4
    K.J. Hamler WR 4
    Michael Ojemudia CB 4
    Lloyd Cushenberry C 4
    McTelvin Agim DE 4
    Albert Okwuegbunam TE 4
    Justin Strnad LB 4
    Netane Muti RG 4
    Tyrie Cleveland WR 4