For those who are not aware yet, this site did a good job extrapolating. FWIW, this is Kyle Crabbs site also, didnt even realize that.
touchdownmiami.substack.com
Should Armstead choose to retire, Miami could restructure his salary to the $1.21M minimum from $13.3M and remove the “likely to be received” incentives and per-game active bonus schedules from their cap books — for savings of $13.79M immediately upon the restructuring. Then, after June 1st, when a hypothetical retirement is finalized, they could remove the amended minimum salary for Armstead off their books, as well as convert him to the reserve/retired list.
These financials are laid out below:

This decision from Armstead would save Miami $13.79M in cap space at the start of the league year, $15M starting on June 2nd, and $11.414M in 2026 cap space. The team would carry an additional $10.732M dead cap charge in 2026 for the remainder of his prorated cap charges.

Financial Planning The Terron Armstead 2025 Decision
Terron must first make his decision — then the Dolphins must make theirs.

Should Armstead choose to retire, Miami could restructure his salary to the $1.21M minimum from $13.3M and remove the “likely to be received” incentives and per-game active bonus schedules from their cap books — for savings of $13.79M immediately upon the restructuring. Then, after June 1st, when a hypothetical retirement is finalized, they could remove the amended minimum salary for Armstead off their books, as well as convert him to the reserve/retired list.
These financials are laid out below:

This decision from Armstead would save Miami $13.79M in cap space at the start of the league year, $15M starting on June 2nd, and $11.414M in 2026 cap space. The team would carry an additional $10.732M dead cap charge in 2026 for the remainder of his prorated cap charges.
Last edited: