Here we go...
Extend Rodgers save 21.1 m
Extend Alexander save 9.8 m
Extend P. Smith save 8.7 m
Extend Amos save 5.1 m
Release Z.Smith save 15.2 m
Release Cobb 6.7 m
Release Crosby save 2.4 m
Total Savings 69 million
That gives you 20 million in cap space and theres other moves that can still be made
Let's say all those figures are exactly what they are for 2022 and clearly we don't care their impact beyond that for the hypothetical situation...
Plan on what $5.5M or so to the draftees....down to $14.5M
That still leaves us with WR room of Cobb as the only one with actual playing time experience of any measurable sort. Winfree is second and then Chris Blair and Rico Gafford. Lazard is unsigned, MVS unsigned, EQ unsigned...) Lazard being a RFA is going to cost minimum around $2.4M if we bring him back...MVS will run more than that and possibly as high as $7M.
That leaves us with zero depth on the OL behind our 5 "healthy" guys of Bakh, Runyan, Myers, Newman and Turner (Yosh is not signed, Jenkins is hurt, Patrick and Kelly are unsigned) Yosh again like Lazard will cost minimum $2.4M...Patrick or Kelly similar even if one year...
That leaves us with basically no ILB, only Summers and McDuffie signed....Campbell and Barnes both not signed....even Barnes will take at least $2/3M to sign...Campbell will take double that minimum.
That leaves us with a Cornerback room that essentially has just Jaire and Stokes.....sure we have SJC (rookie last season), the ever ongoing experiment that is Kabion Ento as well. Resign Sullivan would be cheapest route...but he'd even take a few million....King probably $4M minimum and be a bargain after last year at $5M he did well....Rasul could be closer to $10M than $6M...
This also leaves us with no kicker...well we could just roll with JJ Molson at his $705K figure and not worry about signing any competition or someone more proven to save some cap hit.
Also leaves us with no punter on the roster presently. There's a minimum type hit at least at 70% of a million at bit over $700,000.
That is a TON of holes and costs to cover with just $14.5M
Which is why even beyond ALL the fiscal issues we have that will hit us already, we will have to move more into future hits...just to bring back guys like or sign replacement level guys of similar roles as Lazard, King, Sully, Tonyan, Kelly, Yosh....shoot even EQSB.
Again kick that can down the road it is all possible, and seems they are more than willing to do it too and it is just a matter of days before we learn it confirmed and then a few more days before league releases the details of the contract for us to see what year it all crashes.