New cap assumption in 180 million. So 8.5 million in space with 50 under contract counting the new future deals.
Cuts:
Desmond Trufant for 6.5 in space added after dead
Cut Chase Daniel for 2.3 million
Cut Christian Jones for 2.6 million
Cut Joe Dahl 2.9 million
Cut/trade Nick Williams for 4.7 million
Cut/trade Shelton for 4 million
Cut/trade Coleman for 5 million
Frees 28 million in space 8.5+28=36.5 million. Need around 5 for the draft. So 31.5 million to work with plus a 2-3 million buffer for top 53 and IR/PS. So 29.5 million in space
Work pay cut for Jessie James of 2 million. And any of the cuts try to work whatever the cap savings into pay cuts too. Would Shelton, Williams or Coleman or Trufant agree to pay cuts. Who knows. Probably not so. Jamie Collins another but I doubt he takes a pay cut.
31.5 million to work with. 31 million to get to top 51 with one more vet min deal.
Resign:
Muhlbach for vet min plus the vet min reduction use
Resign Marvin Jones for 2 year 18 million (7 million and 11 million cap hits)
Sanu 1 year 1 million
Reeves Mabin and Killebrew Vet min for Special teams
WR core includes Marvin Jones, Geronimo Allison, Cephus with Hock and Swift.
Down to 23 million.
10.5 per for Brandon Scherff (5 years 52.5). 7, 9, 10, 12, 14.5
Down to 16 in space and Oline is Decker, Jackson, Ragnow, Scherff, Crosby/Vaitai
DT Dalvin Tomlinson from Giants 9.5 per. 5 years 48 (cap hits 4, 9, 10, 12, 13)
DT Larry Ogunjobi from Browns 9 per 5 years 45 million (cap hits 3, 8, 10, 12, 12)
Resign Romeo Okwara 3 year 21 million (3 million, 7 million, 9 million)
Down to 6 million in space. Sign vet CB for 1-2 million in space 1 year deal (Dennard type etc)
Prater 2 years 6 million. cap hits 2 and 4 million
Down to 4 million in usable space (already counts buffer and draft)
Pre draft
Stafford, Blough, X
Swift, Kerryon, X (power back needed), Bowden FB
Hock, Jessie James, Hunter Bryant
X, Marvin Jones, Cephus, Mohammed Sanu, Geronimo Allison
Decker (Crosby), Jackson (Stenberg), Ragnow (Bodine), Scherf (Vaitai), Crosby/Vaitai
Prater, Fox and Muhlbach
Defense
Flowers, Ogunjobi, Dalvin Tomlinson, Okwara (backups Hand, Penisini and Julian Okwara, Austin Bryant, Kevin Strong, John Atkins)
Collins, Tavai, X, X (JRM, Killebrew, Dion-Hamilton STers)
Okudah, AO, Vet CB (Dennard), X, X, Mike Ford
Walker, X, X, Harris, CJ Moore
WR, Linebacker, Safety, CB focus in the draft
Devonta Smith WR Pick 7
Cameron McGrone LB Pick 41
Paris Ford S Pick 72
Jermar Jefferson RB Pick 102
Tony Fields LB Pick 136
LB now Collins, McGrone, Tavai, Fields, J Okwara
Safety Walker, Ford, Harris, vet min safety, CJ Moore (ST)
RB Swift, KJ, Jefferson
WR Devonta Smith, Marvin Jones, Cephus, Sanu ,Allison
Winston only got 1 million last year. Give him 2 mil to backup Stafford
Need more space. Convert Stafford salary to bonus. Spread over 8 million over next year and dummy 3rd year. Around 5.33 million in space for 2020