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: $4,407,000

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
2023

Players Under Contract: 70

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: $4,706,368 (click to show itemized dead money)
Rob Gronkowski							$2,000,000
Adrian Clayborn							$2,000,000
Cyrus Jones							$278,491
Vincent Valentine							$161,355
Malcolm Mitchell							$144,498
Danny Etling							$78,021
Ralph Webb							$13,334
John Atkins							$8,334
Trent Harris							$6,667
Harvey Langi							$5,000
Darren Andrews							$3,334
A.J. Moore							$2,000
Cole Croston							$2,000
Shane Wimann							$1,667
Frank Herron							$1,667
Tom Brady	QB	19	$14,000,000	$12,000,000	$1,000,000	$0	$27,000,000	$12,000,000	$15,000,000
Devin McCourty	S	9	$9,000,000	$3,935,000	$500,000	$0	$13,435,000	$3,935,000	$9,500,000
Dont'a Hightower	43OLB	7	$7,000,000 $2,000,000	$2,500,000	$875,000	$0	$10,945,313	$7,000,000	$3,945,313
Stephon Gilmore	CB	7	$1,000,000 $1,000,000	$7,670,833	$500,000	$0	$9,170,833	$24,012,500	($14,841,667)
Marcus Cannon	RT	8	$5,500,000	$1,400,000	$500,000	$50,000	$7,456,250	$2,800,000	$4,656,250
Shaquille Mason	RG	4	$4,000,000 $4,000,000	$2,400,000	$1,000,000	$0	$7,275,000	$20,193,000	($12,918,000)
Michael Bennett	43DE	10	$3,000,000	$2,000,000	$1,500,000	$0	$6,500,000	$4,000,000	$2,500,000
Kyle Van Noy	43OLB	5	$4,250,000	$1,166,668	$500,000	$0	$6,291,668	$1,166,668	$5,125,000
Julian Edelman	WR	10	$2,000,000	$1,535,949	$500,000	$500,000	$5,410,949	$1,535,949	$3,875,000
Duron Harmon	S	6	$2,500,000	$1,250,000	$750,000	$0	$4,750,000	$2,500,000	$2,250,000
James White	RB	5	$2,500,000	$1,125,000	$500,000	$0	$4,625,000	$2,250,000	$2,375,000
Patrick Chung	S	6	$1,100,000	$2,533,333	$800,000	$100,000	$4,483,333	$6,400,000	($1,916,667)
Lawrence Guy	43DT	8	$2,400,000	$1,366,666	$500,000	$200,000	$4,466,666	$2,733,334	$1,733,332
Jason McCourty	CB	10	$2,000,000 $2,000,000	$1,750,000	$450,000	$50,000	$4,250,000	$5,500,000	($1,250,000)
David Andrews	C	4	$2,000,000	$400,000	$400,000	$0	$3,500,000	$800,000	$2,700,000
Jonathan Jones	CB	3	$3,095,000	$0	$0	$0	$3,095,000	$0	$3,095,000
Stephen Gostkowski	K	13	$1,100,000 $1,100,000	$1,200,000	$750,000	$0	$3,050,000	$3,700,000	($650,000)
Rex Burkhead	RB	6	$1,750,000 $1,500,000	$1,000,000	$500,000	$0	$3,000,000	$3,500,000	($500,000)
Brian Hoyer	QB	6	$2,800,000 $1,510,000	$0	$200,000	$0	$3,000,000	$1,510,000	$1,490,000
Demaryius Thomas	WR	9	$1,200,000	$150,000	$0	$150,000	$2,906,250	$150,000	$2,756,250
Matt Slater	WR	7	$1,600,000	$500,000	$800,000	$0	$2,900,000	$500,000	$2,400,000
Nate Ebner	S	7	$2,000,000	$600,000	$200,000	$0	$2,787,500	$600,000	$2,187,500
Isaiah Wynn	LT	1	$1,000,087 $1,000,087	$1,600,347	$0	$0	$2,600,434	$9,259,550	($6,659,116)
Phillip Dorsett	WR	4	$1,500,000	$500,000	$500,000	$100,000	$2,600,000	$500,000	$2,100,000
Joe Thuney	LG	3	$1,995,000	$193,357	$0	$30,000	$2,218,357	$193,357	$2,025,000
Sony Michel	RB	1	$917,577 $917,577	$1,270,308	$0	$0	$2,187,885	$6,639,402	($4,451,517)
Mike Pennel	43DE	5	$1,000,000	$250,000	$800,000	$100,000	$2,150,000	$500,000	$1,650,000
Elandon Roberts	WR	3	$2,025,000	$25,089	$0	$0	$2,050,089	$25,089	$2,025,000
Brandon Bolden	RB	7	$1,000,000 $1,000,000	$500,000	$200,000	$0	$1,700,000	$2,000,000	($300,000)
John Simon	43DE	6	$900,000 $900,000	$350,000	$350,000	$150,000	$1,640,625	$1,600,000	$40,625
James Develin	FB	6	$1,000,000	$200,000	$400,000	$0	$1,600,000	$400,000	$1,200,000
Ryan Allen	P	6	$900,000	$100,000	$500,000	$0	$1,500,000	$100,000	$1,400,000
Terrence Brooks	S	5	$805,000 $805,000	$250,000	$300,000	$95,000	$1,450,000	$1,305,000	$145,000
Brandon King	43OLB	4	$925,000	$200,000	$250,000	$0	$1,359,375	$200,000	$1,159,375
Matt LaCosse	TE	3	$700,000 $200,000	$150,000	$400,000	$0	$1,225,000	$500,000	$725,000
Duke Dawson	S	1	$695,676 $695,676	$382,705	$0	$0	$1,078,381	$1,843,791	($765,410)
Maurice Harris	WR	3	$720,000	$90,000	$150,000	$40,000	$962,500	$90,000	$872,500
Joe Cardona	LS	4	$805,000	$130,000	$20,000	$0	$955,000	$520,000	$435,000
Derek Rivers	43DE	2	$645,000	$200,724	$0	$35,000	$880,724	$401,448	$479,276
Deatrich Wise	43DE	2	$645,000	$145,140	$0	$0	$790,140	$290,280	$499,860
David Parry	43DT	3	$720,000	$0	$20,000	$20,000	$743,750	$0	$743,750
Ted Karras	RG	3	$720,000	$0	$0	$0	$720,000	$0	$720,000
James Ferentz	C	3	$720,000	$0	$0	$0	$720,000	$0	$720,000
Bruce Ellington	WR	5	$805,000	$0	$40,000	$25,000	$710,000	$0	$710,000
Austin Seferian-Jenkins	TE	5	$805,000	$50,000	$40,000	$0	$707,500	$50,000	$657,500
Obi Melifonwu	S	2	$645,000 $100,000	$0	$155,000	$25,000	$693,438	$100,000	$593,438
Brian Schwenke	LG	6	$805,000	$0	$60,000	$30,000	$686,250	$0	$686,250
Jacob Hollister	TE	2	$645,000	$3,334	$0	$0	$648,334	$3,334	$645,000
Adam Butler	43DT	2	$645,000	$1,668	$0	$0	$646,668	$1,668	$645,000
Ja'Whaun Bentley	43OLB	1	$570,000	$75,988	$0	$0	$645,988	$227,964	$418,024
Ufomba Kamalu	43OLB	2	$645,000	$0	$0	$0	$645,000	$0	$645,000
Top 51 Cutoff
Cole Croston	LT	1	$645,000	$0	$0	$0	$645,000	$0	$645,000
Stephen Anderson	TE	2	$645,000	$0	$0	$0	$645,000	$0	$645,000
Keion Crossen	CB	1	$570,000	$18,598	$0	$0	$588,598	$55,794	$532,804
J.C. Jackson	CB	1	$570,000	$3,333	$0	$0	$573,333	$6,667	$566,666
Calvin Munson	ILB	1	$570,000	$0	$0	$0	$570,000	$0	$570,000
Keionta Davis	43DE	1	$570,000	$0	$0	$0	$570,000	$0	$570,000
Christian Sam	ILB	1	$495,000	$45,374	$0	$0	$540,374	$136,122	$404,252
Braxton Berrios	WR	1	$495,000	$29,602	$0	$0	$524,602	$88,806	$435,796
Ryan Izzo	TE	1	$495,000	$17,268	$0	$0	$512,268	$51,804	$460,464
A.J. Howard	S	0	$495,000	$5,000	$0	$5,000	$505,000	$5,000	$500,000
Dan Skipper	LT	0	$505,000	$5,000	$0	$5,000	$505,000	$5,000	$500,000
Cedrick Lang	TE	1	$495,000	$5,000	$0	$0	$500,000	$5,000	$495,000
Danny Etling	QB	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Jake Eldrenkamp	RG	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Trent Harris	43DE	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Frank Herron	43DT	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Ryker Mathews	T	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Damoun Patterson	WR	0	$495,000	$0	$0	$0	$495,000	$0	$495,000
Josh Gordon	WR	3	$2,025,000	$0	$0	$0	$2,025,000	$0	$2,025,000
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
Rob Gronkowski TE 9
Dwayne Allen TE 7
Adrian Clayborn 43DE 8
Cordarrelle Patterson WR 6
Chris Hogan WR 6
Danny Shelton 43DT 4
Malcom Brown 43DT 4
LaAdrian Waddle LT 6
Jeremy Hill RB 5
Eric Rowe CB 4
Ramon Humber 43OLB 6
Albert McClellan ILB 7
Ulrick John RT 5
Trey Flowers 43DE 4
Trent Brown LT 4
Darren Andrews WR 0
Cody Hollister WR 0

Players Under Contract: 32

Pending Free Agents: 38

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	8	$10,500,000	$7,670,833	$500,000	$0	$18,670,833	$15,341,667	$3,329,166
Dont'a Hightower	43OLB	8	$8,000,000	$2,500,000	$875,000	$0	$11,375,000	$2,500,000	$8,875,000
Michael Bennett	43DE	11	$7,000,000	$2,000,000	$1,250,000	$0	$10,250,000	$2,000,000	$8,250,000
Shaquille Mason	RG	5	$5,000,000 $5,000,000	$2,400,000	$1,000,000	$0	$8,400,000	$13,793,000	($5,393,000)
Marcus Cannon	RT	9	$5,700,000	$1,400,000	$500,000	$50,000	$7,750,000	$1,400,000	$6,350,000
Patrick Chung	S	7	$2,900,000	$2,533,333	$400,000	$100,000	$5,933,333	$3,866,667	$2,066,666
Jason McCourty	CB	11	$2,650,000	$1,750,000	$1,300,000	$50,000	$5,750,000	$1,750,000	$4,000,000
Duron Harmon	S	7	$3,500,000	$1,250,000	$750,000	$0	$5,500,000	$1,250,000	$4,250,000
Stephen Gostkowski	K	14	$3,500,000 $200,000	$1,200,000	$750,000	$0	$5,450,000	$1,400,000	$4,050,000
Lawrence Guy	43DT	9	$2,900,000	$1,366,668	$500,000	$200,000	$4,966,668	$1,366,668	$3,600,000
James White	RB	6	$3,000,000	$1,125,000	$500,000	$0	$4,625,000	$1,125,000	$3,500,000
Rex Burkhead	RB	7	$2,500,000	$1,000,000	$500,000	$0	$4,000,000	$1,000,000	$3,000,000
David Andrews	C	5	$3,000,000	$400,000	$400,000	$0	$3,800,000	$400,000	$3,400,000
Isaiah Wynn	LT	2	$1,520,174 $1,520,174	$1,600,347	$0	$0	$3,120,521	$6,659,116	($3,538,595)
Mike Pennel	43DE	6	$1,700,000	$250,000	$800,000	$100,000	$2,850,000	$250,000	$2,600,000
Sony Michel	RB	2	$1,355,154 $1,355,154	$1,270,308	$0	$0	$2,625,462	$4,451,517	($1,826,055)
John Simon	43DE	7	$1,500,000	$350,000	$350,000	$150,000	$2,350,000	$350,000	$2,000,000
Brandon Bolden	RB	8	$1,300,000	$500,000	$200,000	$0	$2,000,000	$500,000	$1,500,000
James Develin	FB	7	$1,200,000	$200,000	$400,000	$0	$1,800,000	$200,000	$1,600,000
Terrence Brooks	S	6	$850,000	$250,000	$600,000	$100,000	$1,800,000	$250,000	$1,550,000
Matt LaCosse	TE	4	$1,000,000	$150,000	$400,000	$0	$1,550,000	$150,000	$1,400,000
Duke Dawson	S	2	$911,352	$382,705	$0	$0	$1,294,057	$765,410	$528,647
Joe Cardona	LS	5	$820,000	$130,000	$40,000	$0	$990,000	$390,000	$600,000
Derek Rivers	43DE	3	$735,000	$200,724	$0	$39,000	$974,724	$200,724	$774,000
Deatrich Wise	43DE	3	$735,000	$145,140	$0	$0	$880,140	$145,140	$735,000
Ufomba Kamalu	43OLB	3	$800,000	$0	$0	$0	$800,000	$0	$800,000
Ja'Whaun Bentley	43OLB	2	$660,000	$75,988	$0	$0	$735,988	$151,976	$584,012
Christian Sam	ILB	2	$660,000	$45,374	$0	$0	$705,374	$90,748	$614,626
Braxton Berrios	WR	2	$660,000	$29,602	$0	$0	$689,602	$59,204	$630,398
Keion Crossen	CB	2	$660,000	$18,598	$0	$0	$678,598	$37,196	$641,402
Ryan Izzo	TE	2	$660,000	$17,268	$0	$0	$677,268	$34,536	$642,732
J.C. Jackson	CB	2	$660,000	$3,334	$0	$0	$663,334	$3,334	$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
Tom Brady QB 20
Devin McCourty S 10
Julian Edelman WR 11
Kyle Van Noy 43OLB 6
Jonathan Jones CB 4
Demaryius Thomas WR 10
Phillip Dorsett WR 5
Brandon King 43OLB 5
Matt Slater WR 8
Nate Ebner S 8
Josh Gordon WR 4
Brian Hoyer QB 7
Ryan Allen P 7
Maurice Harris WR 4
Austin Seferian-Jenkins TE 6
Bruce Ellington WR 6
Brian Schwenke LG 7
Joe Thuney LG 4
David Parry 43DT 4
Obi Melifonwu S 3
James Ferentz C 4
Cole Croston LT 2
Stephen Anderson TE 3
Ted Karras RG 4
Elandon Roberts ILB 4
Calvin Munson ILB 2
Jacob Hollister TE 3
Adam Butler 43DT 3
Keionta Davis 43DE 2
Dan Skipper LT 1
A.J. Howard S 1
Cedrick Lang TE 2
Ryker Mathews T 1
Jake Eldrenkamp RG 1
Danny Etling QB 1
Trent Harris 43DE 1
Frank Herron 43DT 1
Damoun Patterson WR 1

Players Under Contract: 13

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)
Stephon Gilmore	CB	9	$11,500,000	$7,670,834	$500,000	$0	$19,670,834	$7,670,834	$12,000,000
Shaquille Mason	RG	6	$6,000,000 $1,593,000	$2,400,000	$1,000,000	$0	$9,400,000	$6,393,000	$3,007,000
Marcus Cannon	RT	10	$5,700,000	$0	$500,000	$50,000	$6,350,000	$0	$6,350,000
Patrick Chung	S	8	$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
Sony Michel	RB	3	$1,792,731 $555,747	$1,270,308	$0	$0	$3,063,039	$1,826,055	$1,236,984
Duke Dawson	S	3	$1,127,028	$382,705	$0	$0	$1,509,733	$382,705	$1,127,028
Joe Cardona	LS	6	$835,000	$130,000	$60,000	$0	$965,000	$260,000	$705,000
Ja'Whaun Bentley	43OLB	3	$750,000	$75,988	$0	$0	$825,988	$75,988	$750,000
Christian Sam	ILB	3	$750,000	$45,374	$0	$0	$795,374	$45,374	$750,000
Braxton Berrios	WR	3	$750,000	$29,602	$0	$0	$779,602	$29,602	$750,000
Keion Crossen	CB	3	$750,000	$18,598	$0	$0	$768,598	$18,598	$750,000
Ryan Izzo	TE	3	$750,000	$17,268	$0	$0	$767,268	$17,268	$750,000
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
Dont'a Hightower 43OLB 9
Michael Bennett 43DE 12
Jason McCourty CB 12
Duron Harmon S 8
Stephen Gostkowski K 15
James White RB 7
Lawrence Guy 43DT 10
Rex Burkhead RB 8
David Andrews C 6
Mike Pennel 43DE 7
John Simon 43DE 8
Brandon Bolden RB 9
James Develin FB 8
Terrence Brooks S 7
Matt LaCosse TE 5
Derek Rivers 43DE 4
Deatrich Wise 43DE 4
Ufomba Kamalu 43OLB 4
J.C. Jackson 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	7	$6,500,000	$2,400,000	$1,000,000	$0	$9,900,000	$2,400,000	$7,500,000
Joe Cardona	LS	7	$1,000,000	$130,000	$80,000	$0	$1,210,000	$130,000	$1,080,000
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
Patrick Chung S 9
Marcus Cannon RT 11
Isaiah Wynn LT 4
Sony Michel RB 4
Duke Dawson S 4
Ja'Whaun Bentley 43OLB 4
Christian Sam ILB 4
Braxton Berrios WR 4
Keion Crossen CB 4
Ryan Izzo TE 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)
Shaquille Mason	RG	8	$7,500,000	$0	$1,000,000	$0	$8,500,000	$0	$8,500,000
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 Cardona LS 8

Over the Cap

NFL Salary Cap, Contracts, Salaries, Bonuses and Analysis

Salary Cap Calculator

New England Patriots