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: $4,667,000

Second Round Tender: $3,278,000

Original Round Tender: $2,144,000

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)

2020
2021
2022
2023
2024

Players Under Contract: 69

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: $12,042,227 (click to show itemized dead money)
Minkah Fitzpatrick							$5,021,006
Kiko Alonso							$3,112,500
T.J. McDonald							$1,904,000
Kenny Stills							$1,750,000
Isaiah Prince							$112,740
Cornell Armstrong							$59,204
Vincent Taylor							$38,607
Nik Needham							$8,000
Tyrone Holmes							$7,500
Dewayne Hendrix							$6,667
Trenton Irwin							$6,667
Wes Farnsworth							$5,000
Montre Hartage							$3,334
Aaron Monteiro							$3,334
Stone Wilson							$1,334
Terrill Hanks							$1,334
Chris Myarick							$1,000
Reshad Jones	S	10	$11,485,000	$4,045,000	$0	$100,000	$15,630,000	$8,090,000	$7,540,000
Xavien Howard	CB	4	$11,900,000 $11,900,000	$1,400,000	$0	$25,000	$13,325,000	$17,500,000	($4,175,000)
Albert Wilson	WR	6	$9,475,000	$1,333,334	$0	$25,000	$10,833,334	$1,333,334	$9,500,000
Ryan Fitzpatrick	QB	15	$8,000,000 $4,000,000	$0	$0	$0	$8,000,000	$4,000,000	$4,000,000
Bobby McCain	S	5	$5,475,000 $3,018,000	$740,400	$0	$25,000	$6,240,400	$5,239,200	$1,001,200
Jesse Davis	RT	3	$3,855,000 $3,855,000	$1,000,000	$0	$0	$4,855,000	$6,855,000	($2,000,000)
DeVante Parker	WR	5	$1,300,000 $1,300,000	$2,700,000	$500,000	$100,000	$4,600,000	$12,100,000	($7,500,000)
Jakeem Grant	WR	4	$3,780,000	$600,000	$0	$0	$4,380,000	$2,400,000	$1,980,000
Eric Rowe	S	5	$2,175,000 $3,325,000	$525,000	$1,400,000	$0	$4,100,000	$4,900,000	($800,000)
Daniel Kilgore	C	9	$3,325,000	$0	$500,000	$50,000	$4,031,250	$0	$4,031,250
Christian Wilkins	34DE	1	$1,196,777 $1,196,777	$2,312,109	$0	$0	$3,508,886	$12,631,989	($9,123,103)
Charles Harris	34OLB	3	$1,943,724 $1,652,165	$1,506,632	$0	$0	$3,450,356	$3,158,797	$291,559
Allen Hurns	WR	6	$1,875,000	$433,333	$600,000	$50,000	$2,883,333	$866,667	$2,016,666
Davon Godchaux	34DT	3	$2,144,000	$50,487	$0	$0	$2,194,487	$50,487	$2,144,000
Julie'n Davenport	LT	3	$2,144,000	$0	$0	$0	$2,144,000	$0	$2,144,000
Josh Rosen	QB	2	$660,000 $2,079,796	$0	$1,419,796	$0	$2,079,796	$4,959,490	($2,879,694)
Taco Charlton	34DE	3	$1,832,541 $458,000	$0	$0	$0	$1,832,541	$458,000	$1,374,541
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	ILB	2	$810,000	$243,800	$0	$0	$1,053,800	$487,600	$566,200
Michael Deiter	LG	1	$680,328	$246,312	$0	$0	$926,640	$738,936	$187,704
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
Mack Hollins	WR	3	$735,000	$0	$0	$0	$735,000	$0	$735,000
Danny Isidora	RG	3	$735,000	$0	$0	$0	$735,000	$0	$735,000
Adam Pankey	LG	2	$735,000	$0	$0	$0	$735,000	$0	$735,000
Samaje Perine	RB	3	$735,000	$0	$0	$0	$735,000	$0	$735,000
Jason Sanders	K	2	$660,000	$22,800	$0	$0	$682,800	$45,600	$637,200
Andrew Van Ginkel	34OLB	1	$585,000	$77,991	$0	$0	$662,991	$233,973	$429,018
Avery Moss	34DE	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Mike Hull	ILB	4	$820,000	$0	$0	$0	$660,000	$0	$660,000
Ricardo Louis	WR	4	$660,000	$0	$0	$0	$660,000	$0	$660,000
James Crawford	ILB	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Evan Brown	C	1	$660,000	$0	$0	$0	$660,000	$0	$660,000
De'Lance Turner	RB	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Michael Roberts	TE	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Jake Rudock	QB	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Andy Jones	WR	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Taybor Pepper	LS	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Ryan Lewis	CB	2	$660,000	$0	$0	$0	$660,000	$0	$660,000
Chandler Cox	FB	1	$585,000	$22,728	$0	$0	$607,728	$68,184	$539,544
Myles Gaskin	RB	1	$585,000	$21,777	$0	$0	$606,777	$65,331	$541,446
Preston Williams	WR	1	$585,000	$3,333	$0	$0	$588,333	$6,667	$581,666
Deion Calhoun	RG	1	$585,000	$3,333	$0	$0	$588,333	$6,667	$581,666
Patrick Laird	RB	1	$585,000	$3,000	$0	$0	$588,000	$6,000	$582,000
Nate Brooks	CB	0	$585,000	$0	$0	$0	$585,000	$0	$585,000
Jamal Davis	34DE	0	$585,000	$0	$0	$0	$585,000	$0	$585,000
Keaton Sutherland	RG	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Tae Hayes	CB	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Nik Needham	CB	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Top 51 Cutoff
Montre Hartage	CB	0	$585,000	$0	$0	$0	$585,000	$0	$585,000
Gerald Willis	34DE	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Ken Webster	CB	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Gary Jennings Jr.	WR	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Jomal Wiltz	CB	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Calvin Munson	ILB	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Sam Eguavoen	34OLB	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Steven Parker	S	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Linden Stephens	CB	0	$585,000	$0	$0	$0	$585,000	$0	$585,000
Jonathan Ledbetter	34DE	1	$510,000	$5,000	$0	$0	$515,000	$10,000	$505,000
TJ Rahming	WR	0	$510,000	$0	$0	$0	$510,000	$0	$510,000
Terry Wright	WR	0	$510,000	$0	$0	$0	$510,000	$0	$510,000
Jake Carlock	34OLB	0	$510,000	$0	$0	$0	$510,000	$0	$510,000
Chidi Okeke	RT	1	$510,000	$0	$0	$0	$510,000	$0	$510,000
Terrill Hanks	ILB	0	$510,000	$0	$0	$0	$510,000	$0	$510,000
Durval Neto	34DE	0	$510,000	$0	$0	$0	$510,000	$0	$510,000
Chris Myarick	TE	0	$510,000	$0	$0	$0	$510,000	$0	$510,000
Rashard Causey	CB	0	$510,000	$0	$0	$0	$510,000	$0	$510,000
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
Aqib Talib CB 12
Evan Boehm C 4
Walt Aikens S 6
J'Marcus Webb LT 7
John Jenkins 34DE 7
Clive Walford TE 4
Adrian Colbert S 3
Vince Biegel ILB 3
Deon Lacey ILB 3
Trevor Davis WR 4
Isaiah Ford WR 2
Zach Sieler 34DE 2
Chase Allen ILB 3
Matt Haack P 3
Trent Harris 34OLB 1
Kendrick Norton 34DT 0

Players Under Contract: 36

Pending Free Agents: 33

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
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
Bobby McCain	S	6	$6,375,000	$740,400	$0	$25,000	$7,140,400	$1,480,800	$5,659,600
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)
Allen Hurns	WR	7	$2,525,000	$433,334	$600,000	$50,000	$3,608,334	$433,334	$3,175,000
Josh Rosen	QB	3	$750,000 $2,879,694	$0	$2,129,694	$0	$2,879,694	$2,879,694	$0
Mike Gesicki	TE	3	$1,381,626	$722,168	$0	$0	$2,103,794	$722,168	$1,381,626
Jerome Baker	ILB	3	$890,000	$243,800	$0	$0	$1,133,800	$243,800	$890,000
Michael Deiter	LG	2	$784,672	$246,312	$0	$0	$1,030,984	$492,624	$538,360
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
Jason Sanders	K	3	$750,000	$22,800	$0	$0	$772,800	$22,800	$750,000
Andrew Van Ginkel	34OLB	2	$675,000	$77,991	$0	$0	$752,991	$155,982	$597,009
Andy Jones	WR	3	$750,000	$0	$0	$0	$750,000	$0	$750,000
Chandler Cox	FB	2	$675,000	$22,728	$0	$0	$697,728	$45,456	$652,272
Myles Gaskin	RB	2	$675,000	$21,777	$0	$0	$696,777	$43,554	$653,223
Jonathan Ledbetter	34DE	2	$675,000	$5,000	$0	$0	$680,000	$5,000	$675,000
Deion Calhoun	RG	2	$675,000	$3,334	$0	$0	$678,334	$3,334	$675,000
Preston Williams	WR	2	$675,000	$3,334	$0	$0	$678,334	$3,334	$675,000
Patrick Laird	RB	2	$675,000	$3,000	$0	$0	$678,000	$3,000	$675,000
Tae Hayes	CB	2	$675,000	$0	$0	$0	$675,000	$0	$675,000
Gary Jennings Jr.	WR	2	$675,000	$0	$0	$0	$675,000	$0	$675,000
Sam Eguavoen	34OLB	2	$675,000	$0	$0	$0	$675,000	$0	$675,000
Ken Webster	CB	2	$675,000	$0	$0	$0	$675,000	$0	$675,000
Terry Wright	WR	1	$600,000	$0	$0	$0	$600,000	$0	$600,000
Jake Carlock	34OLB	1	$600,000	$0	$0	$0	$600,000	$0	$600,000
TJ Rahming	WR	1	$600,000	$0	$0	$0	$600,000	$0	$600,000
Terrill Hanks	ILB	1	$600,000	$0	$0	$0	$600,000	$0	$600,000
Chidi Okeke	RT	2	$600,000	$0	$0	$0	$600,000	$0	$600,000
Durval Neto	34DE	1	$600,000	$0	$0	$0	$600,000	$0	$600,000
Chris Myarick	TE	1	$600,000	$0	$0	$0	$600,000	$0	$600,000
Rashard Causey	CB	1	$600,000	$0	$0	$0	$600,000	$0	$600,000
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
Albert Wilson WR 7
Ryan Fitzpatrick QB 16
Daniel Kilgore C 10
Charles Harris 34OLB 4
Taco Charlton 34DE 4
Raekwon McMillan ILB 4
Mike Hull ILB 5
Cordrea Tankersley CB 4
Mack Hollins WR 4
Julie'n Davenport LT 4
Adam Pankey LG 3
Samaje Perine RB 4
Ricardo Louis WR 5
Jake Rudock QB 3
Michael Roberts TE 3
Danny Isidora RG 4
Davon Godchaux 34DT 4
Avery Moss 34DE 3
Ryan Lewis CB 3
Taybor Pepper LS 3
De'Lance Turner RB 3
Evan Brown C 2
Calvin Munson ILB 2
James Crawford ILB 3
Jomal Wiltz CB 2
Linden Stephens CB 1
Steven Parker S 2
Gerald Willis 34DE 2
Montre Hartage CB 1
Nik Needham CB 2
Keaton Sutherland RG 2
Jamal Davis 34DE 1
Nate Brooks CB 1

Players Under Contract: 13

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)
Xavien Howard	CB	6	$12,375,000	$1,400,000	$500,000	$100,000	$14,375,000	$2,800,000	$11,575,000
DeVante Parker	WR	7	$5,650,000	$2,700,000	$500,000	$100,000	$8,950,000	$5,400,000	$3,550,000
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
Michael Deiter	LG	3	$869,000	$246,312	$0	$0	$1,115,312	$246,312	$869,000
Andrew Van Ginkel	34OLB	3	$765,000	$77,991	$0	$0	$842,991	$77,991	$765,000
Chandler Cox	FB	3	$765,000	$22,728	$0	$0	$787,728	$22,728	$765,000
Myles Gaskin	RB	3	$765,000	$21,777	$0	$0	$786,777	$21,777	$765,000
Gary Jennings Jr.	WR	3	$765,000	$0	$0	$0	$765,000	$0	$765,000
Ken Webster	CB	3	$765,000	$0	$0	$0	$765,000	$0	$765,000
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
Josh Rosen QB 4
Allen Hurns WR 8
Mike Gesicki TE 4
Jerome Baker ILB 4
Durham Smythe TE 4
Kalen Ballage RB 4
Andy Jones WR 4
Jason Sanders K 4
Jonathan Ledbetter 34DE 3
Preston Williams WR 3
Deion Calhoun RG 3
Patrick Laird RB 3
Sam Eguavoen 34OLB 3
Tae Hayes CB 3
Chris Myarick TE 2
Chidi Okeke RT 3
Terrill Hanks ILB 2
Jake Carlock 34OLB 2
Terry Wright WR 2
TJ Rahming WR 2
Durval Neto 34DE 2
Rashard Causey CB 2

Players Under Contract: 3

Pending Free Agents: 10

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)
Xavien Howard	CB	7	$11,400,000	$1,400,000	$500,000	$100,000	$13,400,000	$1,400,000	$12,000,000
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
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
Bobby McCain S 8
Jesse Davis RT 6
Eric Rowe S 8
Christian Wilkins 34DE 4
Michael Deiter LG 4
Gary Jennings Jr. WR 4
Andrew Van Ginkel 34OLB 4
Chandler Cox FB 4
Myles Gaskin RB 4
Ken Webster CB 4

Players Under Contract: 1

Pending Free Agents: 2

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)
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
DeVante Parker WR 9
Jakeem Grant WR 8

Over the Cap

NFL Salary Cap, Contracts, Salaries, Bonuses and Analysis

Salary Cap Calculator

Miami Dolphins