Miami Dolphins Salary Cap Calculator

Salary Cap Calculator

Miami Dolphins

Year	Total Liabilities	Salary Cap (Projected)	Cap Room

Legend
June 1 Cut
Cut
Traded
Tendered
Restructured
Extended

Click a tab to learn more information about each possible action.

When a player is cut on or after June 1, only the current year's prorated bonus and guaranteed base salaries (if they exist) count against the current cap year. All other such cap money is accelerated against next year's cap.

Remember that although a team may use a June 1 designation to cut a player before June 1, the team cannot get the benefits of the designation until June 1. Before then, the team must carry all guarantees against the current cap year, like a normal cut.

When a player is cut before June 1, all future guaranteed base salaries and prorated bonuses are accelerated against the current cap year.

Players already listed in this color represent players no longer on the roster that still sustain dead money liabilities against the team's cap.

When a player is traded, only prorated bonus money is accelerated against the cap. Any guaranteed base salaries will become the liability of the player's new team.

Represents formerly pending free agents who have been given an one-year tender. Includes franchise tags, restricted free agent (RFA) tenders, and exclusive rights free agent (ERFA) tenders.

In a restructure, a team converts some of a player's non-guaranteed base salary or bonuses into a guaranteed signing bonus, of which is prorated through the remaining years of a player's contract. Restructuring is a common manuever to gain room for the current cap year at the cost of adding liabilities against future cap years.

While extensions are usually considered to be given to players who are (or will soon become) free agents, they can also be used to give teams cap relief. By adding years onto a player's existing contract, a team can, like a restructure, prorate a large non-guaranteed amount more effectively.

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)

2019
2020
2021
2022

Players Under Contract: 51

Pending Free Agents: 24

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $13,577,419 (click to show itemized dead money)
Ndamukong Suh							$13,100,000
Leonte Carroo							$175,097
Isaac Asiata							$130,400
Quentin Poling							$70,260
Isaiah Ford							$39,156
Jalen Davis							$13,334
Connor Hilland							$6,667
Mike McCray							$6,667
David Steinmetz							$5,667
Buddy Howell							$5,000
Jamiyus Pittman							$4,000
Cayson Collins							$3,334
Claudy Mathieu							$3,334
Eric Smith							$3,334
Greg Joseph							$3,334
Maurice Smith							$2,834
Anthony Moten							$2,667
Quincy Redmon							$1,667
Lucas Gravelle							$667
Ryan Tannehill	QB	7	$18,725,000	$7,861,666	$0	$25,000	$26,611,666	$13,423,334	$13,188,332
Reshad Jones	S	9	$13,015,000 $11,115,000	$4,045,000	$0	$100,000	$17,160,000	$23,250,000	($6,090,000)
Robert Quinn	43DE	8	$11,811,121	$0	$1,121,211	$0	$12,932,332	$0	$12,932,332
Kenny Stills	WR	6	$7,975,000 $2,000,000	$1,750,000	$0	$25,000	$9,750,000	$5,500,000	$4,250,000
DeVante Parker	WR	4	$9,387,000	$0	$0	$0	$9,387,000	$0	$9,387,000
Andre Branch	43DE	7	$6,900,000	$2,000,000	$0	$100,000	$9,000,000	$2,000,000	$7,000,000
Albert Wilson	WR	5	$6,975,000 $6,975,000	$1,333,333	$0	$25,000	$8,333,333	$9,641,667	($1,308,334)
Kiko Alonso	43OLB	5	$6,485,000	$1,762,500	$0	$25,000	$8,272,500	$3,525,000	$4,747,500
Josh Sitton	LG	11	$4,950,000 $2,000,000	$0	$2,000,000	$50,000	$7,000,000	$2,000,000	$5,000,000
Bobby McCain	CB	4	$3,075,000 $5,575,000	$740,400	$2,500,000	$25,000	$6,340,400	$11,554,600	($5,214,200)
T.J. McDonald	S	6	$5,000,000 $3,640,000	$952,000	$0	$50,000	$6,002,000	$6,496,000	($494,000)
Danny Amendola	WR	6	$5,950,000	$0	$0	$50,000	$6,000,000	$0	$6,000,000
Laremy Tunsil	LT	3	$2,148,771 $2,148,771	$1,815,027	$0	$0	$3,963,798	$3,963,798	$0
Minkah Fitzpatrick	S	1	$1,227,626 $1,227,626	$2,510,503	$0	$0	$3,738,129	$13,457,265	($9,719,136)
Akeem Spence	43DT	6	$2,900,000	$0	$250,000	$100,000	$3,250,000	$0	$3,250,000
Charles Harris	43DE	2	$1,450,816 $1,450,816	$1,506,632	$0	$0	$2,957,448	$6,116,245	($3,158,797)
Ted Larsen	LG	9	$2,125,000	$416,668	$0	$25,000	$2,541,668	$416,668	$2,125,000
Daniel Kilgore	C	8	$2,225,000	$0	$500,000	$50,000	$2,400,000	$0	$2,400,000
Kenyan Drake	RB	3	$810,000	$205,315	$0	$0	$2,205,315	$205,315	$2,000,000
Xavien Howard	CB	3	$1,285,641	$664,189	$0	$0	$1,949,830	$664,189	$1,285,641
Mike Gesicki	TE	1	$780,542 $780,542	$722,168	$0	$0	$1,502,710	$2,947,046	($1,444,336)
Walt Aikens	S	5	$1,400,000	$0	$0	$0	$1,400,000	$0	$1,400,000
Raekwon McMillan	ILB	2	$892,049	$389,097	$0	$0	$1,281,146	$778,194	$502,952
Nick O'Leary	TE	3	$1,000,000	$100,000	$0	$0	$1,100,000	$100,000	$1,000,000
Jerome Baker	43OLB	1	$654,000	$243,800	$0	$0	$897,800	$731,400	$166,400
Cordrea Tankersley	CB	2	$673,000	$176,572	$0	$0	$849,572	$353,144	$496,428
Brice Butler	WR	6	$805,000	$0	$0	$0	$805,000	$0	$805,000
Jakeem Grant	WR	3	$720,000	$35,095	$0	$0	$755,095	$35,095	$720,000
Durham Smythe	TE	1	$570,000	$158,058	$0	$0	$728,058	$474,174	$253,884
Kalen Ballage	RB	1	$570,000	$147,295	$0	$0	$717,295	$441,885	$275,410
Davon Godchaux	43DT	2	$645,000	$50,487	$0	$0	$695,487	$100,974	$594,513
Vincent Taylor	43DT	2	$645,000	$38,607	$0	$0	$683,607	$77,214	$606,393
Chase Allen	ILB	2	$645,000	$3,334	$0	$0	$648,334	$3,334	$645,000
Torry McTyer	CB	2	$645,000	$2,500	$0	$0	$647,500	$2,500	$645,000
Matt Haack	P	2	$645,000	$1,334	$0	$0	$646,334	$1,334	$645,000
Jake Rudock	QB	2	$645,000	$0	$0	$0	$645,000	$0	$645,000
James Burgess	43OLB	1	$645,000	$0	$0	$0	$645,000	$0	$645,000
Maurice Smith	S	1	$645,000	$0	$0	$0	$645,000	$0	$645,000
Cornell Armstrong	CB	1	$570,000	$29,602	$0	$0	$599,602	$88,806	$510,796
Jason Sanders	K	1	$570,000	$22,800	$0	$0	$592,800	$68,400	$524,400
Jeremiah Valoaga	43DE	1	$570,000	$0	$0	$0	$570,000	$0	$570,000
Isaiah Ford	WR	1	$570,000	$0	$0	$0	$570,000	$0	$570,000
Luke Falk	QB	1	$570,000	$0	$0	$0	$570,000	$0	$570,000
Dee Delaney	CB	0	$570,000	$0	$0	$0	$570,000	$0	$570,000
Jalen Davis	CB	1	$570,000	$0	$0	$0	$570,000	$0	$570,000
Jamiyus Pittman	43DT	0	$570,000	$0	$0	$0	$570,000	$0	$570,000
Quentin Poling	ILB	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Kendrick Norton	43DT	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Connor Hilland	LG	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Chris Lammons	CB	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Sam Eguavoen	LB	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Top 51 Cutoff
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
Cameron Wake 43DE 10
William Hayes 43DE 7
Ja'Wuan James RT 5
Stephone Anthony 43OLB 4
Frank Gore RB 14
MarQueis Gray TE 6
John Denney LS 8
Sam Young RT 6
Ziggy Hood 43DT 9
Brock Osweiler QB 7
David Fales QB 4
Brandon Bolden RB 7
Travis Swanson C 5
Wesley Johnson C 5
Sylvester Williams 43DT 6
Mike Hull ILB 3
Leonte Carroo WR 3
Jake Brendel C 3
A.J. Derby TE 4
Senorise Perry RB 4
Jonathan Woodard 43DE 2
Isaac Asiata RG 2
Jesse Davis RG 2
Zach Sterup LT 2

Players Under Contract: 28

Pending Free Agents: 23

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
Ryan Tannehill	QB	8	$19,497,523	$5,561,668	$0	$25,000	$25,084,191	$5,561,668	$19,522,523
Reshad Jones	S	10	$11,485,000	$4,045,000	$0	$100,000	$15,630,000	$8,090,000	$7,540,000
Albert Wilson	WR	6	$9,475,000	$1,333,334	$0	$25,000	$10,833,334	$1,333,334	$9,500,000
Kenny Stills	WR	7	$6,975,000	$1,750,000	$0	$25,000	$8,750,000	$1,750,000	$7,000,000
Kiko Alonso	43OLB	6	$6,375,000	$1,762,500	$0	$25,000	$8,162,500	$1,762,500	$6,400,000
T.J. McDonald	S	7	$6,390,000	$952,000	$200,000	$50,000	$7,592,000	$1,904,000	$5,688,000
Bobby McCain	CB	5	$5,475,000 $3,018,000	$740,400	$0	$25,000	$6,240,400	$5,239,200	$1,001,200
Minkah Fitzpatrick	S	2	$1,975,252 $1,975,252	$2,510,503	$0	$0	$4,485,755	$9,719,136	($5,233,381)
Daniel Kilgore	C	9	$3,075,000	$0	$500,000	$50,000	$3,625,000	$0	$3,625,000
Charles Harris	43DE	3	$1,943,724 $1,652,165	$1,506,632	$0	$0	$3,450,356	$3,158,797	$291,559
Mike Gesicki	TE	2	$1,081,084	$722,168	$0	$0	$1,803,252	$1,444,336	$358,916
Raekwon McMillan	ILB	3	$1,105,573	$389,097	$0	$0	$1,494,670	$389,097	$1,105,573
Jerome Baker	43OLB	2	$810,000	$243,800	$0	$0	$1,053,800	$487,600	$566,200
Cordrea Tankersley	CB	3	$749,000	$176,572	$0	$0	$925,572	$176,572	$749,000
Durham Smythe	TE	2	$660,000	$158,058	$0	$0	$818,058	$316,116	$501,942
Kalen Ballage	RB	2	$660,000	$147,295	$0	$0	$807,295	$294,590	$512,705
Davon Godchaux	43DT	3	$735,000	$50,487	$0	$0	$785,487	$50,487	$735,000
Vincent Taylor	43DT	3	$735,000	$38,607	$0	$0	$773,607	$38,607	$735,000
Cornell Armstrong	CB	2	$660,000	$29,602	$0	$0	$689,602	$59,204	$630,398
Jason Sanders	K	2	$660,000	$22,800	$0	$0	$682,800	$45,600	$637,200
Jeremiah Valoaga	43DE	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Luke Falk	QB	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Dee Delaney	CB	1	$660,000	$0	$0	$0	$660,000	$0	$660,000
Jamiyus Pittman	43DT	1	$660,000	$0	$0	$0	$660,000	$0	$660,000
Quentin Poling	ILB	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Connor Hilland	LG	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Chris Lammons	CB	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Sam Eguavoen	LB	1	$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
Robert Quinn 43DE 9
Andre Branch 43DE 8
Josh Sitton LG 12
Danny Amendola WR 7
Laremy Tunsil LT 4
Akeem Spence 43DT 7
DeVante Parker WR 5
Ted Larsen LG 10
Xavien Howard CB 4
Walt Aikens S 6
Nick O'Leary TE 4
Kenyan Drake RB 4
Brice Butler WR 7
Jake Rudock QB 3
James Burgess 43OLB 2
Jakeem Grant WR 4
Maurice Smith S 2
Chase Allen ILB 3
Torry McTyer CB 3
Matt Haack P 3
Isaiah Ford WR 2
Jalen Davis CB 2
Kendrick Norton 43DT 1

Players Under Contract: 12

Pending Free Agents: 16

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
Reshad Jones	S	11	$10,400,000	$4,045,000	$0	$100,000	$14,545,000	$4,045,000	$10,500,000
Bobby McCain	CB	6	$6,375,000	$740,400	$0	$25,000	$7,140,400	$1,480,800	$5,659,600
T.J. McDonald	S	8	$5,760,000	$952,000	$200,000	$50,000	$6,962,000	$952,000	$6,010,000
Minkah Fitzpatrick	S	3	$2,722,878 $2,722,878	$2,510,503	$0	$0	$5,233,381	$5,233,381	$0
Mike Gesicki	TE	3	$1,381,626	$722,168	$0	$0	$2,103,794	$722,168	$1,381,626
Jerome Baker	43OLB	3	$890,000	$243,800	$0	$0	$1,133,800	$243,800	$890,000
Durham Smythe	TE	3	$750,000	$158,058	$0	$0	$908,058	$158,058	$750,000
Kalen Ballage	RB	3	$750,000	$147,295	$0	$0	$897,295	$147,295	$750,000
Cornell Armstrong	CB	3	$750,000	$29,602	$0	$0	$779,602	$29,602	$750,000
Jason Sanders	K	3	$750,000	$22,800	$0	$0	$772,800	$22,800	$750,000
Luke Falk	QB	3	$750,000	$0	$0	$0	$750,000	$0	$750,000
Sam Eguavoen	LB	2	$675,000	$0	$0	$0	$675,000	$0	$675,000
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
Ryan Tannehill QB 9
Kenny Stills WR 8
Albert Wilson WR 7
Kiko Alonso 43OLB 7
Daniel Kilgore C 10
Charles Harris 43DE 4
Raekwon McMillan ILB 4
Cordrea Tankersley CB 4
Davon Godchaux 43DT 4
Vincent Taylor 43DT 4
Jeremiah Valoaga 43DE 3
Dee Delaney CB 2
Jamiyus Pittman 43DT 2
Quentin Poling ILB 2
Connor Hilland LG 2
Chris Lammons CB 2

Players Under Contract: 1

Pending Free Agents: 11

Name	Pos.	A S	Base Salary (Gtd.)	Prorated Bonus	Roster Bonus	Workout Bonus	Cap Number	Projected Dead Money	Projected Cap Gain/Loss
Total dead money: $0 (click to show itemized dead money)
Bobby McCain	CB	7	$6,975,000	$740,400	$0	$25,000	$7,740,400	$740,400	$7,000,000
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
Reshad Jones S 12
T.J. McDonald S 9
Minkah Fitzpatrick S 4
Mike Gesicki TE 4
Jerome Baker 43OLB 4
Durham Smythe TE 4
Kalen Ballage RB 4
Luke Falk QB 4
Cornell Armstrong CB 4
Jason Sanders K 4
Sam Eguavoen LB 3

Over the Cap

NFL Salary Cap, Contracts, Salaries, Bonuses and Analysis

Salary Cap Calculator

Miami Dolphins