New England Patriots Salary Cap Calculator

Salary Cap Calculator

New England Patriots

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: $4,641,000

Second Round Tender: $3,259,000

Original Round Tender: $2,133,000

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: 67

Pending Free Agents: 21

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: $25,998,491 (click to show itemized dead money)
Tom Brady							$13,500,000
Antonio Brown							$4,750,000
Stephen Gostkowski							$3,200,000
Michael Bennett							$2,000,000
Duron Harmon							$1,250,000
Duke Dawson							$765,410
Mike Pennel							$250,000
Christian Sam							$90,748
Braxton Berrios							$59,204
Ken Webster							$55,932
Keion Crossen							$37,196
Andrew Beck							$10,000
Tyler Gauthier							$6,667
Terez Hall							$6,667
Ryan Davis							$6,667
Tyree St. Louis							$5,000
Nick Brossette							$5,000
Stephon Gilmore	CB	8	$10,500,000	$7,670,833	$500,000	$0	$18,670,833	$15,341,667	$3,329,166
Joe Thuney	LG	4	$14,781,000 $14,781,000	$0	$0	$0	$14,781,000	$14,781,000	$0
Dont'a Hightower	43OLB	8	$8,000,000	$2,500,000	$875,000	$0	$12,445,313	$2,500,000	$9,945,313
Julian Edelman	WR	11	$3,300,000 $3,000,000	$2,666,666	$900,000	$300,000	$9,666,666	$8,333,334	$1,333,332
Marcus Cannon	RT	9	$4,700,000	$2,566,666	$1,500,000	$50,000	$9,622,916	$5,133,334	$4,489,582
Shaquille Mason	RG	5	$5,000,000 $5,000,000	$2,775,000	$1,000,000	$0	$8,712,500	$15,293,000	($6,580,500)
Mohamed Sanu	WR	8	$6,500,000	$0	$0	$0	$6,500,000	$0	$6,500,000
Patrick Chung	S	11	$2,900,000	$2,533,333	$400,000	$100,000	$6,058,333	$3,866,667	$2,191,666
Jonathan Jones	CB	4	$3,200,000 $3,200,000	$2,018,750	$800,000	$0	$5,968,750	$9,256,250	($3,287,500)
Jason McCourty	CB	11	$2,650,000 $500,000	$1,750,000	$1,300,000	$50,000	$5,500,000	$2,250,000	$3,250,000
Devin McCourty	S	10	$2,250,000 $2,250,000	$2,150,000	$1,000,000	$0	$5,400,000	$13,000,000	($7,600,000)
Lawrence Guy	43DT	9	$2,900,000	$1,366,668	$500,000	$200,000	$5,366,668	$1,366,668	$4,000,000
James White	RB	6	$3,000,000	$1,125,000	$500,000	$0	$4,593,750	$1,125,000	$3,468,750
Rex Burkhead	RB	7	$2,500,000	$1,000,000	$500,000	$0	$3,906,250	$1,000,000	$2,906,250
David Andrews	C	5	$3,000,000	$400,000	$400,000	$0	$3,400,000	$400,000	$3,000,000
Adam Butler	43DT	3	$3,259,000	$0	$0	$0	$3,259,000	$0	$3,259,000
Isaiah Wynn	LT	2	$1,520,174 $1,520,174	$1,600,347	$0	$0	$3,120,521	$6,659,116	($3,538,595)
Beau Allen	43DT	6	$1,300,000 $1,050,000	$850,000	$900,000	$0	$2,881,250	$2,750,000	$131,250
John Simon	43DE	7	$1,500,000	$375,000	$350,000	$150,000	$2,675,000	$375,000	$2,300,000
Sony Michel	RB	2	$1,355,154 $1,355,154	$1,270,308	$0	$0	$2,625,462	$4,451,517	($1,826,055)
Adrian Phillips	S	5	$1,250,000 $1,000,000	$750,000	$500,000	$0	$2,500,000	$3,000,000	($500,000)
Matt Slater	WR	12	$1,600,000 $2,375,000	$375,000	$400,000	$100,000	$2,475,000	$3,125,000	($650,000)
N'Keal Harry	WR	1	$954,016 $954,016	$1,341,063	$0	$0	$2,295,079	$7,064,174	($4,769,095)
Deatrich Wise	43DE	3	$2,133,000	$145,140	$0	$0	$2,278,140	$145,140	$2,133,000
Jermaine Eluemunor	LG	3	$2,133,000	$0	$0	$0	$2,133,000	$0	$2,133,000
Justin Bethel	CB	8	$1,500,000	$0	$500,000	$0	$2,000,000	$0	$2,000,000
Brandon Bolden	RB	8	$1,300,000	$500,000	$200,000	$0	$1,987,500	$500,000	$1,487,500
Terrence Brooks	S	6	$910,000 $200,000	$250,000	$600,000	$100,000	$1,985,000	$450,000	$1,535,000
Damiere Byrd	WR	4	$1,000,000 $250,000	$350,000	$250,000	$0	$1,521,875	$600,000	$921,875
Joejuan Williams	CB	1	$796,212 $796,212	$709,846	$0	$0	$1,506,058	$2,925,750	($1,419,692)
Cody Davis	S	7	$1,100,000 $200,000	$100,000	$300,000	$0	$1,500,000	$300,000	$1,200,000
Shilique Calhoun	34OLB	4	$1,000,000	$250,000	$250,000	$0	$1,484,375	$250,000	$1,234,375
Matt LaCosse	TE	4	$1,000,000	$150,000	$400,000	$0	$1,450,000	$150,000	$1,300,000
James Develin	FB	7	$1,200,000	$200,000	$400,000	$0	$1,450,000	$200,000	$1,250,000
Dan Vitale	FB	4	$1,000,000	$100,000	$200,000	$0	$1,287,500	$100,000	$1,187,500
Brandon King	43OLB	5	$910,000	$266,666	$300,000	$100,000	$1,276,666	$533,334	$743,332
Joe Cardona	LS	5	$910,000	$130,000	$40,000	$0	$1,080,000	$390,000	$690,000
Brian Hoyer	QB	10	$1,050,000	$0	$0	$0	$1,050,000	$0	$1,050,000
Derek Rivers	43DE	3	$735,000	$200,724	$0	$39,000	$974,724	$200,724	$774,000
Cody Kessler	QB	4	$910,000	$0	$0	$25,000	$935,000	$0	$935,000
Chase Winovich	43DE	1	$681,000	$249,328	$0	$0	$930,328	$747,984	$182,344
Damien Harris	RB	1	$675,000	$221,534	$0	$0	$896,534	$664,602	$231,932
Brandon Copeland	43DE	5	$910,000	$137,500	$0	$0	$887,500	$137,500	$750,000
Yodny Cajuste	LT	0	$635,000	$205,545	$0	$0	$840,545	$616,635	$223,910
Jarrett Stidham	QB	1	$675,000	$159,028	$0	$0	$834,028	$477,084	$356,944
Ja'Whaun Bentley	ILB	2	$750,000	$75,988	$0	$0	$825,988	$151,976	$674,012
Tashawn Bower	43DE	2	$750,000	$35,000	$0	$10,000	$795,000	$35,000	$760,000
Hjalte Froholdt	RG	1	$610,000	$180,841	$0	$0	$790,841	$542,523	$248,318
Ryan Izzo	TE	2	$750,000	$17,268	$0	$0	$767,268	$34,536	$732,732
Lenzy Pipkins	CB	1	$750,000	$0	$0	$5,000	$755,000	$0	$755,000
J.C. Jackson	CB	2	$750,000	$3,334	$0	$0	$753,334	$3,334	$750,000
Top 51 Cutoff
Byron Cowart	43DT	1	$675,000	$75,149	$0	$0	$750,149	$225,447	$524,702
Obi Melifonwu	S	2	$750,000	$0	$0	$0	$750,000	$0	$750,000
Korey Cunningham	LT	2	$750,000	$0	$0	$0	$750,000	$0	$750,000
Jake Bailey	P	1	$675,000	$72,520	$0	$0	$747,520	$217,560	$529,960
Keionta Davis	43DE	2	$675,000	$0	$0	$5,000	$680,000	$0	$680,000
Jakobi Meyers	WR	1	$675,000	$3,333	$0	$0	$678,333	$6,667	$671,666
Gunner Olszewski	WR	1	$675,000	$833	$0	$0	$675,833	$1,667	$674,166
Najee Toran	RG	0	$675,000	$0	$0	$0	$675,000	$0	$675,000
Quincy Adeboyejo	WR	1	$675,000	$0	$0	$0	$675,000	$0	$675,000
Jakob Johnson	FB	1	$675,000	$0	$0	$0	$675,000	$0	$675,000
Malik Gant	S	1	$610,000	$3,333	$0	$0	$613,333	$6,667	$606,666
D'Angelo Ross	CB	1	$610,000	$833	$0	$0	$610,833	$1,667	$609,166
Nick Thurman	34DE	0	$610,000	$0	$0	$0	$610,000	$0	$610,000
Devin Ross	WR	0	$610,000	$0	$0	$0	$610,000	$0	$610,000
Terez Hall	43OLB	0	$610,000	$0	$0	$0	$610,000	$0	$610,000
Adarius Pickett	S	0	$610,000	$0	$0	$0	$610,000	$0	$610,000
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
Tom Brady QB 20
Kyle Van Noy 34OLB 6
Stephen Gostkowski K 14
Duron Harmon S 7
Phillip Dorsett WR 5
Nate Ebner S 8
Jamie Collins 43OLB 7
Nick Folk K 6
Danny Shelton 43DT 5
Marshall Newhouse LT 10
Ben Watson TE 16
James Ferentz LG 4
Ted Karras C 4
Elandon Roberts ILB 4

Players Under Contract: 30

Pending Free Agents: 37

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)
Stephon Gilmore	CB	9	$11,500,000	$7,670,834	$500,000	$0	$19,670,834	$7,670,834	$12,000,000
Devin McCourty	S	11	$8,000,000	$2,150,000	$1,000,000	$0	$11,150,000	$8,600,000	$2,550,000
Shaquille Mason	RG	6	$6,000,000 $1,593,000	$2,775,000	$1,000,000	$0	$9,775,000	$7,518,000	$2,257,000
Marcus Cannon	RT	10	$4,700,000	$2,566,668	$1,500,000	$50,000	$8,916,668	$2,566,668	$6,350,000
Jonathan Jones	CB	5	$4,300,000	$2,018,750	$800,000	$0	$7,118,750	$4,037,500	$3,081,250
Julian Edelman	WR	12	$2,800,000	$2,666,668	$900,000	$300,000	$6,666,668	$2,666,668	$4,000,000
Beau Allen	43DT	7	$2,200,000	$850,000	$900,000	$0	$3,950,000	$850,000	$3,100,000
Patrick Chung	S	12	$1,900,000	$1,333,334	$400,000	$100,000	$3,733,334	$1,333,334	$2,400,000
Isaiah Wynn	LT	3	$2,040,261 $1,938,248	$1,600,347	$0	$0	$3,640,608	$3,538,595	$102,013
Adrian Phillips	S	6	$2,250,000 $500,000	$750,000	$500,000	$0	$3,500,000	$1,250,000	$2,250,000
Sony Michel	RB	3	$1,792,731 $555,747	$1,270,308	$0	$0	$3,063,039	$1,826,055	$1,236,984
Matt Slater	WR	13	$1,750,000	$375,000	$800,000	$100,000	$3,025,000	$375,000	$2,650,000
N'Keal Harry	WR	2	$1,413,032 $1,413,032	$1,341,063	$0	$0	$2,754,095	$4,769,095	($2,015,000)
Joejuan Williams	CB	2	$1,097,424	$709,846	$0	$0	$1,807,270	$1,419,692	$387,578
Brandon King	43OLB	6	$1,000,000	$266,668	$300,000	$100,000	$1,666,668	$266,668	$1,400,000
Joe Cardona	LS	6	$990,000	$130,000	$60,000	$0	$1,120,000	$260,000	$860,000
Chase Winovich	43DE	2	$850,000	$249,328	$0	$0	$1,099,328	$498,656	$600,672
Damien Harris	RB	2	$850,000	$221,534	$0	$0	$1,071,534	$443,068	$628,466
Hjalte Froholdt	RG	2	$850,000	$180,841	$0	$0	$1,030,841	$361,682	$669,159
Jarrett Stidham	QB	2	$850,000	$159,028	$0	$0	$1,009,028	$318,056	$690,972
Ja'Whaun Bentley	ILB	3	$920,000	$75,988	$0	$0	$995,988	$75,988	$920,000
Yodny Cajuste	LT	1	$780,000	$205,545	$0	$0	$985,545	$411,090	$574,455
Ryan Izzo	TE	3	$920,000	$17,268	$0	$0	$937,268	$17,268	$920,000
Byron Cowart	43DT	2	$850,000	$75,149	$0	$0	$925,149	$150,298	$774,851
Jake Bailey	P	2	$850,000	$72,520	$0	$0	$922,520	$145,040	$777,480
Korey Cunningham	LT	3	$920,000	$0	$0	$0	$920,000	$0	$920,000
Jakobi Meyers	WR	2	$850,000	$3,334	$0	$0	$853,334	$3,334	$850,000
Gunner Olszewski	WR	2	$850,000	$834	$0	$0	$850,834	$834	$850,000
Malik Gant	S	2	$780,000	$3,334	$0	$0	$783,334	$3,334	$780,000
D'Angelo Ross	CB	2	$780,000	$834	$0	$0	$780,834	$834	$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
Joe Thuney LG 5
Dont'a Hightower 43OLB 9
Mohamed Sanu WR 9
Jason McCourty CB 12
James White RB 7
Lawrence Guy 43DT 10
Adam Butler 43DT 4
Rex Burkhead RB 8
David Andrews C 6
Jermaine Eluemunor LG 4
John Simon 43DE 8
Brandon Bolden RB 9
James Develin FB 8
Terrence Brooks S 7
Damiere Byrd WR 5
Cody Davis S 8
Shilique Calhoun 34OLB 5
Justin Bethel CB 9
Matt LaCosse TE 5
Dan Vitale FB 5
Brian Hoyer QB 11
Brandon Copeland 43DE 6
Derek Rivers 43DE 4
Cody Kessler QB 5
Deatrich Wise 43DE 4
Tashawn Bower 43DE 3
Keionta Davis 43DE 3
Lenzy Pipkins CB 2
Obi Melifonwu S 3
Quincy Adeboyejo WR 2
Najee Toran RG 1
J.C. Jackson CB 3
Jakob Johnson FB 2
Devin Ross WR 1
Nick Thurman 34DE 1
Terez Hall 43OLB 1
Adarius Pickett S 1

Players Under Contract: 13

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: $0 (click to show itemized dead money)
Shaquille Mason	RG	7	$6,500,000	$2,775,000	$1,000,000	$0	$10,275,000	$3,150,000	$7,125,000
Jonathan Jones	CB	6	$5,400,000	$2,018,750	$800,000	$0	$8,218,750	$2,018,750	$6,200,000
N'Keal Harry	WR	3	$1,872,048 $673,937	$1,341,063	$0	$0	$3,213,111	$2,015,000	$1,198,111
Devin McCourty	S	12	$0	$2,150,000	$0	$0	$2,150,000	$6,450,000	($4,300,000)
Joejuan Williams	CB	3	$1,398,636	$709,846	$0	$0	$2,108,482	$709,846	$1,398,636
Joe Cardona	LS	7	$1,120,000	$130,000	$80,000	$0	$1,330,000	$130,000	$1,200,000
Chase Winovich	43DE	3	$965,000	$249,328	$0	$0	$1,214,328	$249,328	$965,000
Damien Harris	RB	3	$965,000	$221,534	$0	$0	$1,186,534	$221,534	$965,000
Hjalte Froholdt	RG	3	$965,000	$180,841	$0	$0	$1,145,841	$180,841	$965,000
Jarrett Stidham	QB	3	$965,000	$159,028	$0	$0	$1,124,028	$159,028	$965,000
Yodny Cajuste	LT	2	$895,000	$205,545	$0	$0	$1,100,545	$205,545	$895,000
Byron Cowart	43DT	3	$965,000	$75,149	$0	$0	$1,040,149	$75,149	$965,000
Jake Bailey	P	3	$965,000	$72,520	$0	$0	$1,037,520	$72,520	$965,000
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
Stephon Gilmore CB 10
Julian Edelman WR 13
Patrick Chung S 13
Marcus Cannon RT 11
Beau Allen 43DT 8
Adrian Phillips S 7
Isaiah Wynn LT 4
Matt Slater WR 14
Sony Michel RB 4
Brandon King 43OLB 7
Ja'Whaun Bentley ILB 4
Ryan Izzo TE 4
Korey Cunningham LT 4
Malik Gant S 3
Jakobi Meyers WR 3
Gunner Olszewski WR 3
D'Angelo Ross CB 3

Players Under Contract: 2

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)
Shaquille Mason	RG	8	$7,500,000	$375,000	$1,000,000	$0	$8,875,000	$375,000	$8,500,000
Devin McCourty	S	13	$0	$2,150,000	$0	$0	$2,150,000	$4,300,000	($2,150,000)
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
Jonathan Jones CB 7
N'Keal Harry WR 4
Joejuan Williams CB 4
Joe Cardona LS 8
Chase Winovich 43DE 4
Damien Harris RB 4
Yodny Cajuste LT 3
Hjalte Froholdt RG 4
Jarrett Stidham QB 4
Byron Cowart 43DT 4
Jake Bailey P 4

Players Under Contract: 1

Pending Free Agents: 1

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)
Devin McCourty	S	14	$0	$2,150,000	$0	$0	$2,150,000	$2,150,000	$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
Shaquille Mason RG 9

Over the Cap

NFL Salary Cap, Contracts, Salaries, Bonuses and Analysis

Salary Cap Calculator

New England Patriots