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: $4,407,000

Second Round Tender: $3,095,000

Original Round Tender: $2,025,000

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: 57

Pending Free Agents: 30

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: $36,417,421 (click to show itemized dead money)
Ryan Tannehill							$18,423,334
Ndamukong Suh							$13,100,000
Josh Sitton							$2,000,000
Andre Branch							$2,000,000
Ted Larsen							$416,668
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
Claudy Mathieu							$3,334
Cayson Collins							$3,334
Greg Joseph							$3,334
Eric Smith							$3,334
Maurice Smith							$2,834
Anthony Moten							$2,667
Quincy Redmon							$1,667
Lucas Gravelle							$667
Reshad Jones	S	9	$13,015,000 $13,015,000	$4,045,000	$0	$100,000	$17,160,000	$25,150,000	($7,990,000)
Robert Quinn	43DE	8	$11,811,121 $1,121,211	$0	$1,121,211	$0	$12,932,332	$1,121,211	$11,811,121
Kenny Stills	WR	6	$7,975,000 $3,000,000	$1,750,000	$0	$25,000	$9,750,000	$6,500,000	$3,250,000
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 $6,485,000	$1,762,500	$0	$25,000	$8,272,500	$10,010,000	($1,737,500)
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)
Ryan Fitzpatrick	QB	14	$1,500,000 $5,500,000	$0	$4,000,000	$0	$5,500,000	$7,000,000	($1,500,000)
DeVante Parker	WR	4	$3,500,000 $4,500,000	$0	$1,500,000	$0	$4,843,750	$4,500,000	$343,750
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)
Dwayne Allen	TE	7	$1,900,000 $1,250,000	$0	$1,250,000	$100,000	$3,250,000	$1,250,000	$2,000,000
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)
Daniel Kilgore	C	8	$2,225,000	$0	$500,000	$50,000	$2,400,000	$0	$2,400,000
Eric Rowe	CB	4	$1,375,000	$500,000	$1,600,000	$25,000	$2,300,000	$500,000	$1,800,000
Kenyan Drake	RB	3	$2,025,000	$205,315	$0	$0	$2,230,315	$205,315	$2,025,000
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 $300,000	$100,000	$0	$0	$1,100,000	$400,000	$700,000
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
John Denney	LS	8	$1,030,000	$90,000	$0	$0	$735,000	$90,000	$645,000
Durham Smythe	TE	1	$570,000	$158,058	$0	$0	$728,058	$474,174	$253,884
Clive Walford	TE	3	$720,000	$0	$0	$0	$720,000	$0	$720,000
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
Tank Carradine	43DE	5	$805,000	$0	$0	$0	$645,000	$0	$645,000
Maurice Smith	S	1	$645,000	$0	$0	$0	$645,000	$0	$645,000
Zach Sterup	LT	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
Jonathan Woodard	43DE	2	$645,000	$0	$0	$0	$645,000	$0	$645,000
Jake Rudock	QB	2	$645,000	$0	$0	$0	$645,000	$0	$645,000
Jesse Davis	RG	2	$645,000	$0	$0	$0	$645,000	$0	$645,000
Isaac Asiata	RG	2	$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
Isaiah Ford	WR	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
Jalen Davis	CB	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
Luke Falk	QB	1	$570,000	$0	$0	$0	$570,000	$0	$570,000
Jeremiah Valoaga	43DE	1	$570,000	$0	$0	$0	$570,000	$0	$570,000
Top 51 Cutoff
Kendrick Norton	43DT	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Quentin Poling	ILB	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
Jomal Wiltz	CB	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
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 7
Cameron Wake 43DE 10
Andre Branch 43DE 7
Josh Sitton LG 11
Danny Amendola WR 6
William Hayes 43DE 7
Ja'Wuan James RT 5
Stephone Anthony 43OLB 4
Ted Larsen LG 9
Frank Gore RB 14
MarQueis Gray TE 6
Sam Young RT 6
Ziggy Hood 43DT 9
David Fales QB 4
Brock Osweiler QB 7
Travis Swanson C 5
Brandon Bolden RB 7
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

Players Under Contract: 31

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)
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
Ryan Fitzpatrick	QB	15	$5,500,000 $1,500,000	$0	$0	$0	$5,500,000	$1,500,000	$4,000,000
DeVante Parker	WR	5	$4,400,000	$0	$500,000	$100,000	$5,000,000	$0	$5,000,000
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
Dwayne Allen	TE	8	$3,150,000	$0	$0	$100,000	$3,250,000	$0	$3,250,000
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
Jamiyus Pittman	43DT	1	$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
Chris Lammons	CB	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
Connor Hilland	LG	1	$585,000	$0	$0	$0	$585,000	$0	$585,000
Quentin Poling	ILB	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
Eric Rowe CB 5
Laremy Tunsil LT 4
Akeem Spence 43DT 7
Xavien Howard CB 4
Walt Aikens S 6
Nick O'Leary TE 4
John Denney LS 9
Kenyan Drake RB 4
Tank Carradine 43DE 6
Brice Butler WR 7
Clive Walford TE 4
Jonathan Woodard 43DE 3
James Burgess 43OLB 2
Jesse Davis RG 3
Jake Rudock QB 3
Isaac Asiata RG 3
Zach Sterup LT 3
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: 19

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
Kenny Stills WR 8
Albert Wilson WR 7
Kiko Alonso 43OLB 7
Ryan Fitzpatrick QB 16
DeVante Parker WR 6
Daniel Kilgore C 10
Dwayne Allen TE 9
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
Jomal Wiltz CB 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