Miami Dolphins Salary Cap Calculator

Salary Cap Calculator

Miami Dolphins

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: $4,873,000

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:

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)

2021
2022
2023
2024

Players Under Contract: 56

Pending Free Agents: 18

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: $490,085 (click to show itemized dead money)
Curtis Weaver							$230,997
Kalen Ballage							$147,295
Chandler Cox							$45,456
Ray Lima							$10,000
Tyshun Render							$10,000
Matt Cole							$8,000
Donell Stanley							$6,667
Jonathan Hubbard							$6,667
Benito Jones							$6,667
Kirk Merritt							$6,667
Bryce Sterk							$3,334
Nick Kaltmayer							$3,334
Deion Calhoun							$3,334
Kylan Johnson							$1,667
Byron Jones	CB	6	$14,000,000 $14,000,000	$2,100,000	$0	$0	$16,100,000	$28,400,000	($12,300,000)
Kyle Van Noy	34OLB	7	$12,500,000	$1,375,000	$0	$25,000	$13,900,000	$4,125,000	$9,775,000
Xavien Howard	CB	5	$12,075,000	$1,400,000	$0	$25,000	$13,500,000	$4,200,000	$9,300,000
DeVante Parker	WR	6	$7,750,000	$2,700,000	$500,000	$100,000	$11,050,000	$8,100,000	$2,950,000
Ereck Flowers	LG	6	$8,975,000 $8,975,000	$1,000,000	$0	$25,000	$10,000,000	$10,975,000	($975,000)
Shaq Lawson	43DE	5	$7,900,000 $8,000,000	$1,333,333	$0	$100,000	$9,833,333	$10,666,667	($833,334)
Emmanuel Ogbah	43DE	5	$7,475,000	$0	$0	$25,000	$7,500,000	$0	$7,500,000
Bobby McCain	S	6	$6,375,000	$740,400	$0	$25,000	$7,140,400	$1,480,800	$5,659,600
Tua Tagovailoa	QB	1	$780,000 $1,986,156	$4,894,625	$1,206,156	$0	$6,880,781	$24,770,811	($17,890,030)
Albert Wilson	WR	6	$2,125,000 $1,000,000	$1,333,334	$800,000	$75,000	$5,183,334	$2,333,334	$2,850,000
Eric Rowe	S	6	$2,500,000	$525,000	$2,000,000	$25,000	$5,050,000	$1,050,000	$4,000,000
Jakeem Grant	WR	5	$3,600,000	$600,000	$500,000	$50,000	$4,750,000	$1,800,000	$2,950,000
Jesse Davis	RT	4	$3,110,000	$1,000,000	$400,000	$75,000	$4,585,000	$2,000,000	$2,585,000
Christian Wilkins	34DE	2	$1,898,554 $1,898,554	$2,312,109	$0	$0	$4,210,663	$9,123,103	($4,912,440)
Austin Jackson	LT	1	$1,230,016 $1,230,016	$1,870,064	$0	$0	$3,100,080	$11,160,288	($8,060,208)
Allen Hurns	WR	6	$1,875,000 $1,250,000	$433,333	$600,000	$50,000	$2,883,333	$2,116,667	$766,666
Jerome Baker	ILB	3	$2,383,000	$243,800	$0	$0	$2,626,800	$243,800	$2,383,000
Noah Igbinoghene	CB	1	$1,121,555 $1,121,555	$1,436,218	$0	$0	$2,557,773	$8,671,818	($6,114,045)
Clayton Fejedelem	S	5	$2,250,000	$0	$250,000	$25,000	$2,525,000	$0	$2,525,000
Zach Sieler	DE	3	$2,000,000	$250,000	$250,000	$25,000	$2,525,000	$750,000	$1,775,000
Durham Smythe	TE	3	$2,183,000	$158,058	$0	$0	$2,341,058	$158,058	$2,183,000
Adam Shaheen	TE	4	$1,650,000 $1,500,000	$333,333	$250,000	$25,000	$2,258,333	$2,166,667	$91,666
Mike Gesicki	TE	3	$1,381,626	$722,168	$0	$0	$2,103,794	$722,168	$1,381,626
Robert Hunt	RT	1	$976,625 $976,625	$856,498	$0	$0	$1,833,123	$3,546,119	($1,712,996)
Raekwon Davis	DT	1	$867,069 $867,069	$418,274	$0	$0	$1,285,343	$2,121,891	($836,548)
Brandon Jones	S	1	$831,505	$276,018	$0	$0	$1,107,523	$828,054	$279,469
Michael Deiter	LG	2	$850,000	$246,312	$0	$0	$1,096,312	$492,624	$603,688
Solomon Kindley	LG	1	$780,000	$196,143	$0	$0	$976,143	$588,429	$387,714
Jason Sanders	K	3	$920,000	$22,800	$0	$0	$942,800	$22,800	$920,000
Andrew Van Ginkel	34OLB	2	$850,000	$77,991	$0	$0	$927,991	$155,982	$772,009
Myles Gaskin	RB	2	$850,000	$21,777	$0	$0	$871,777	$43,554	$828,223
Jason Strowbridge	DE	1	$780,000	$81,622	$0	$0	$861,622	$244,866	$616,756
Jonathan Ledbetter	34DE	1	$850,000	$5,000	$0	$0	$855,000	$5,000	$850,000
Preston Williams	WR	2	$850,000	$3,334	$0	$0	$853,334	$3,334	$850,000
Patrick Laird	RB	2	$850,000	$3,000	$0	$0	$853,000	$3,000	$850,000
Sam Eguavoen	34OLB	2	$850,000	$0	$0	$0	$850,000	$0	$850,000
Blake Ferguson	LS	1	$780,000	$47,613	$0	$0	$827,613	$142,839	$684,774
Lynn Bowden	RB	1	$824,064	$0	$0	$0	$824,064	$0	$824,064
Malcolm Perry	WR	1	$780,000	$18,873	$0	$0	$798,873	$56,619	$742,254
Salvon Ahmed	RB	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Benito Jones	DT	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Tyler Gauthier	C	0	$780,000	$0	$0	$0	$780,000	$0	$780,000
Chris Myarick	TE	0	$780,000	$0	$0	$0	$780,000	$0	$780,000
Jordan Scarlett	RB	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Nate Holley	S	1	$780,000	$0	$0	$0	$780,000	$0	$780,000
Durval Neto	RG	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Brian Cole II	S	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Javaris Davis	CB	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Reid Sinnett	QB	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Nick Coe	DE	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Tyshun Render	EDGE	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Top 51 Cutoff
Jonathan Hubbard	LT	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Kylan Johnson	LB	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Kirk Merritt	WR	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Tino Ellis	CB	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
Rex Sunahara	LS	0	$660,000	$0	$0	$0	$660,000	$0	$660,000
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 Fitzpatrick QB 16
Matt Breida RB 4
Kamu Grugier-Hill ILB 5
Ted Karras C 5
Vince Biegel ILB 4
Matt Haack P 4
Elandon Roberts ILB 5
Kavon Frazier S 5
DeAndre Washington RB 5
Mack Hollins WR 4
Jake Rudock QB 2
Isaiah Ford WR 3
Julie'n Davenport LT 4
Adam Pankey LG 3
Davon Godchaux 34DT 4
Calvin Munson ILB 2
Jomal Wiltz CB 2
Nik Needham CB 2

Players Under Contract: 43

Pending Free Agents: 13

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)
Byron Jones	CB	7	$14,375,000 $6,000,000	$2,100,000	$0	$0	$16,475,000	$12,300,000	$4,175,000
Xavien Howard	CB	6	$12,375,000	$1,400,000	$500,000	$100,000	$14,375,000	$2,800,000	$11,575,000
Kyle Van Noy	34OLB	8	$12,250,000	$1,375,000	$0	$25,000	$13,650,000	$2,750,000	$10,900,000
Ereck Flowers	LG	7	$9,975,000	$1,000,000	$0	$25,000	$11,000,000	$1,000,000	$10,000,000
Shaq Lawson	43DE	6	$8,900,000	$1,333,334	$0	$100,000	$10,333,334	$1,333,334	$9,000,000
DeVante Parker	WR	7	$5,650,000	$2,700,000	$500,000	$100,000	$8,950,000	$5,400,000	$3,550,000
Tua Tagovailoa	QB	2	$895,000 $3,362,312	$4,894,625	$2,467,312	$0	$8,256,937	$17,890,030	($9,633,093)
Bobby McCain	S	7	$6,975,000	$740,400	$0	$25,000	$7,740,400	$740,400	$7,000,000
Eric Rowe	S	7	$2,500,000	$525,000	$2,000,000	$50,000	$5,075,000	$525,000	$4,550,000
Christian Wilkins	34DE	3	$2,600,331 $2,600,331	$2,312,109	$0	$0	$4,912,440	$4,912,440	$0
Jakeem Grant	WR	6	$3,750,000	$600,000	$500,000	$50,000	$4,900,000	$1,200,000	$3,700,000
Jesse Davis	RT	5	$3,135,000	$1,000,000	$400,000	$75,000	$4,610,000	$1,000,000	$3,610,000
Austin Jackson	LT	2	$1,850,032 $1,850,032	$1,870,064	$0	$0	$3,720,096	$8,060,208	($4,340,112)
Allen Hurns	WR	7	$2,525,000	$433,334	$600,000	$50,000	$3,608,334	$433,334	$3,175,000
Noah Igbinoghene	CB	2	$1,633,110 $1,633,110	$1,436,218	$0	$0	$3,069,328	$6,114,045	($3,044,717)
Clayton Fejedelem	S	6	$2,500,000	$0	$250,000	$25,000	$2,775,000	$0	$2,775,000
Zach Sieler	DE	4	$2,050,000	$250,000	$250,000	$25,000	$2,575,000	$500,000	$2,075,000
Adam Shaheen	TE	5	$1,650,000	$333,334	$250,000	$25,000	$2,258,334	$333,334	$1,925,000
Robert Hunt	RT	2	$1,343,250	$856,498	$0	$0	$2,199,748	$1,712,996	$486,752
Raekwon Davis	DT	2	$1,124,138	$418,274	$0	$0	$1,542,412	$836,548	$705,864
Brandon Jones	S	2	$1,053,010	$276,018	$0	$0	$1,329,028	$552,036	$776,992
Michael Deiter	LG	3	$965,000	$246,312	$0	$0	$1,211,312	$246,312	$965,000
Solomon Kindley	LG	2	$895,000	$196,143	$0	$0	$1,091,143	$392,286	$698,857
Andrew Van Ginkel	34OLB	3	$965,000	$77,991	$0	$0	$1,042,991	$77,991	$965,000
Lynn Bowden	RB	2	$1,038,128	$0	$0	$0	$1,038,128	$0	$1,038,128
Myles Gaskin	RB	3	$965,000	$21,777	$0	$0	$986,777	$21,777	$965,000
Jason Strowbridge	DE	2	$895,000	$81,622	$0	$0	$976,622	$163,244	$813,378
Blake Ferguson	LS	2	$895,000	$47,613	$0	$0	$942,613	$95,226	$847,387
Malcolm Perry	WR	2	$895,000	$18,873	$0	$0	$913,873	$37,746	$876,127
Chris Myarick	TE	1	$895,000	$0	$0	$0	$895,000	$0	$895,000
Tyler Gauthier	C	1	$895,000	$0	$0	$0	$895,000	$0	$895,000
Jordan Scarlett	RB	2	$895,000	$0	$0	$0	$895,000	$0	$895,000
Durval Neto	RG	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Brian Cole II	S	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Javaris Davis	CB	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Reid Sinnett	QB	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Nick Coe	DE	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Tyshun Render	EDGE	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Jonathan Hubbard	LT	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Kylan Johnson	LB	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Kirk Merritt	WR	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Tino Ellis	CB	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
Rex Sunahara	LS	1	$825,000	$0	$0	$0	$825,000	$0	$825,000
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
Emmanuel Ogbah 43DE 6
Albert Wilson WR 7
Mike Gesicki TE 4
Jerome Baker ILB 4
Durham Smythe TE 4
Nate Holley S 2
Salvon Ahmed RB 2
Benito Jones DT 2
Jason Sanders K 4
Jonathan Ledbetter 34DE 2
Preston Williams WR 3
Patrick Laird RB 3
Sam Eguavoen 34OLB 3

Players Under Contract: 17

Pending Free Agents: 26

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)
Byron Jones	CB	8	$13,500,000	$2,100,000	$500,000	$100,000	$16,200,000	$4,200,000	$12,000,000
Xavien Howard	CB	7	$11,400,000	$1,400,000	$500,000	$100,000	$13,400,000	$1,400,000	$12,000,000
Kyle Van Noy	34OLB	9	$11,150,000	$1,375,000	$0	$25,000	$12,550,000	$1,375,000	$11,175,000
Tua Tagovailoa	QB	3	$1,010,000 $4,738,468	$4,894,625	$3,728,468	$0	$9,633,093	$9,633,093	$0
DeVante Parker	WR	8	$5,700,000	$2,700,000	$500,000	$100,000	$9,000,000	$2,700,000	$6,300,000
Jakeem Grant	WR	7	$3,920,000	$600,000	$500,000	$50,000	$5,070,000	$600,000	$4,470,000
Austin Jackson	LT	3	$2,470,048 $2,470,048	$1,870,064	$0	$0	$4,340,112	$4,340,112	$0
Noah Igbinoghene	CB	3	$2,144,665 $1,608,499	$1,436,218	$0	$0	$3,580,883	$3,044,717	$536,166
Zach Sieler	DE	5	$2,500,000	$250,000	$450,000	$25,000	$3,225,000	$250,000	$2,975,000
Robert Hunt	RT	3	$1,709,875	$856,498	$0	$0	$2,566,373	$856,498	$1,709,875
Raekwon Davis	DT	3	$1,381,207	$418,274	$0	$0	$1,799,481	$418,274	$1,381,207
Brandon Jones	S	3	$1,274,515	$276,018	$0	$0	$1,550,533	$276,018	$1,274,515
Solomon Kindley	LG	3	$1,010,000	$196,143	$0	$0	$1,206,143	$196,143	$1,010,000
Lynn Bowden	RB	3	$1,189,000	$0	$0	$0	$1,189,000	$0	$1,189,000
Jason Strowbridge	DE	3	$1,010,000	$81,622	$0	$0	$1,091,622	$81,622	$1,010,000
Blake Ferguson	LS	3	$1,010,000	$47,613	$0	$0	$1,057,613	$47,613	$1,010,000
Malcolm Perry	WR	3	$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
Ereck Flowers LG 8
Shaq Lawson 43DE 7
Bobby McCain S 8
Jesse Davis RT 6
Eric Rowe S 8
Christian Wilkins 34DE 4
Allen Hurns WR 8
Clayton Fejedelem S 7
Adam Shaheen TE 6
Michael Deiter LG 4
Jordan Scarlett RB 3
Tyler Gauthier C 2
Chris Myarick TE 2
Tino Ellis CB 2
Kirk Merritt WR 2
Tyshun Render EDGE 2
Kylan Johnson LB 2
Jonathan Hubbard LT 2
Durval Neto RG 2
Nick Coe DE 2
Reid Sinnett QB 2
Javaris Davis CB 2
Brian Cole II S 2
Rex Sunahara LS 2
Andrew Van Ginkel 34OLB 4
Myles Gaskin RB 4

Players Under Contract: 2

Pending Free Agents: 15

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)
Byron Jones	CB	9	$12,425,000	$2,100,000	$1,500,000	$100,000	$16,125,000	$2,100,000	$14,025,000
Xavien Howard	CB	8	$11,650,000	$0	$500,000	$100,000	$12,250,000	$0	$12,250,000
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
Kyle Van Noy 34OLB 10
DeVante Parker WR 9
Tua Tagovailoa QB 4
Jakeem Grant WR 8
Austin Jackson LT 4
Zach Sieler DE 6
Noah Igbinoghene CB 4
Robert Hunt RT 4
Raekwon Davis DT 4
Brandon Jones S 4
Lynn Bowden RB 4
Solomon Kindley LG 4
Jason Strowbridge DE 4
Blake Ferguson LS 4
Malcolm Perry WR 4

Over the Cap

NFL Salary Cap, Player Contracts, Salaries, Bonuses and Analysis

Salary Cap Calculator

Miami Dolphins