Here's a more "scorched earth" version of my previous "blueprint" (see post #8).
I'm assuming a cap of $128M with $4.1M carryover = $132.1M adjusted cap space. Miguel currently estimates us at $123.6M (salaries, bonuses and dead space). I'm going to assume that the rookie pool, practice squad, and contingency funds that up most or all of the $8.5M difference, so that we are in something close to a "zero sum" situation, i.e., any money for FA signings (internal or external) must be freed up from cuts, restructurings or extensions, with only about $2.5M max left over.
I. Cuts / Restructures:
Cuts:
1. Cut Vince Wilfork. Painful, but smart. 33 years old in December, coming off an Achilles' tear, overweight $7.5M cap savings.
2. Cut Isaac Sapoaga. 33 years old this year, was a healthy scratch most of the time. $2M cap hit.
3. Cut Adrian Wilson. 34 year old this year, coming off of IR, $1.8M cap hit, $0.7M cap savings.
4. Cut Tommy Kelly. $2.65M cap hit, $1.75M savings.
Note that these cuts don't have to all be done immediately. Together, they save about $12M in 2014 cap space.
Extend, or Possibly Cut If Unwilling"
5. Dan Connolly. $4M cap hit, $2.5M savings if cut.
6. Stephen Gostkowski. $3.8M cap hit, $2.5M savings if cut. Signed through 2014. A cut is very unlikely, but an extension which lowers his cap hit makes sense.
7. Matt Slater. ($2.3M cap hit, $1.1M savings if cut. Signed through 2014. Same situation as Gostkowki, though if Nate Ebner can take over as the ST ace then he could possibly be a cut (doubtful).
8. Steve Gregory. $3.5M cap hit, $2.35 savings if cut. Signed through 2014. I think Gregory restructures or is gone.
Extend, Lowering Their 2014 Cap Hit:
9. Devin McCourty. $5.1M cap hit, signed through 2014. A long term extension that lowers McCourty's overall 2014 cap hit by $1-2M seems very likely.
In addition to $12M saved from #1-4 above, I estimate another $1-2M from extending Devin McCourty, and another $5-7M from extensions/cuts of Gostkowski, Slater and Gregory, which would give the Pats somewhere around $18-22M to work with.
II. Off-Season Trades:
1. Trade Ryan Mallett for a high 2nd round pick. I know, someone has to be willing to do it. But there are definitely possibilities (Houston, Cleveland and Minnesota are the top 3, and all have 2nd round picks in the 33-40 range). For now, I'll assume its to Houston for #33.
2. Trade a 6th round pick and a conditional 2015 pick to Miami for OL Jonathan Martin (6'5" 312#). Martin won't be back with the Dolphins, and the question is what they can get for him. We won't know until the bullying investigation gets sorted out, but he's viewed as "damaged goods" by some teams, and the price won't be high. Martin could be a terrific LG. He has cap hits of $1.3M in 2014 and $1.5M in 2015. The big question is whether the Dolphins would ever trade him to New England, but for now I'll assume it can be worked out if their opinion of him is low enough.
III. Internal FA Signings:
1. Aqib Talib, CB. Say 4 years / $28M, $12M guaranteed ($5M 2014 cap hit).
2. LeGarrette Blount, RB. Say 3 years / $9M ($2M 2014 cap hit). If Blount wants more, then Minnesota UFA RB Toby Gerhart would be a nice alternative. Gerhart is another big back with breakaway capability, but is more of a receiving threat than blount.
3. Dane Fletcher, LB. Say 2 years, $1.5M ($700K 2014 cap hit).
All these guys love being with the team and want to be back, depending on the $$$. Those 3 signings would have a $8.2M cap hit. Add in Jonathan Martin's $1.3M and the total would be $9.5M, leaving the Pats around $8.5-12.5M in cap space for external free agent signings if you assume a "zero sum" situation, or $11-15M if you assume a $2.5M surplus.
- Let walk: RB Julian Edelman (prices himself out of the market), LB Brandon Spikes, OC Ryan Wendell, OL Will Svitek.
- LS Danny Aiken could be brought back on a minimum 2-3 year deal, but I wouldn't tender him. A long snapper can be found as a UDFA.
IV. External FA Signings:
1. Alex Mack, OC, Cleveland. 6'4" 311#. Pro Bowl caliber player. Say 5 years / $35M ($15M guaranteed), $4M 2014 cap hit. By the time the real money kicks in, Logan Mankins can be cut ($7 cap savings in 2015), making room for Mack's contract.
2. Linval Joseph, DT, NY Giants. 6'4" 323#. Underrated DT who is very strong against the run but can also push the pocket. Say 4 years / $20-24M, $4M 2014 cap hit.
3. Brandon Pettigrew, TE, Detroit. 6'5" 265#. Say 3 years / $10M, $2.5M 2014 cap hit.
4. Riley Cooper, WR, Philadelphia (6'3" 222#) or Jeremy Maclin, WR, Philadelphia (6' 198#). The Eagles almost certainly will let at least one hit FA. Maclin is coming off an ACL injury and is willing to take a 1-year "prove it" deal, Cooper has some baggage and only 1 year of productivity. Assume a 2014 cap hit of around $2-3M.
5. A FA veteran QB backup to Tom Brady. Say $1M 2014 cap hit. Brian Hoyer and Matt Cassel are currently both signed through 2014, but could become available.
Those 4 signings come to about $13.5M in 2014 cap hit, which is essentially the high water number from restructurings.
V. 2013 Red-Shirt Additions:
1. Armond Armstead (6'5" 305#) returns and plays a hybrid DT/DE role.
2. Mark Harrison (6'3" 240#, 35" arms, 4.37 40 time) returns and is converted to a hybrid WR/Move TE role.
VI. The 2014 Draft:
I'm assuming the Pats will get 6th round comp picks for Danny Woodhead and Donald Thomas.
29. DT: Timmy Jernigan (6'2" 298#). If Ra'Shede Hageman (6'6" 312#) drops he could be the pick, or Stephon Tuitt (6'5" 303#).
33. DE: Trent Murphy, Stanford (6'6" 261#). Tuitt could also be an option here.
62. OLB: Marcus Smith, Louisville. 6'3" 258#. Another Jamie Collins. DB Lamarcus Joyner (5'9" 190#) could also be an option if he's available.
93. RB: Devonta Freeman, Florida St. 5'8" 203#. Ray Rice clone who has played in a RBBC system. Will allow us to not be dependent on Shane Vereen. A big CB/S like Stanley Jean-Baptiste or Keith McGill could also be an option.
4. OL: Billy Turner, North Carolina St. 6'6" 316#. Can play both tackle and guard. Plays with a Mankins-like mean streak.
- Trade 4B and 6th round picks for 2 5th round picks.
6. TE/Move TE: Richard Rodgers, Cal (6'4" 245#) or Crockett Gillmore (6'6" 253).
6 (comp). DB: Jonathan Dowling, Western Kentucky (6' 2 1/2" 198#) or Aaron Colvin (5' 11 1/2" 194#). Either can play outside CB or S.
6 (comp). FB/H-back: Trey Millard, Oklahoma. 6'3" 253#. Coming of an ACL injury which drops him. A jack of all trades who can play the H-back position as well.
7. Moon Shot: Larry Webster, DE/TE conversion, Bloomsburg (6'6" 259#) or Colt Lyerla, move TE, Oregon (6'5" 250#).
VII. Projected 2014 Roster:
QB(2): Tom Brady, veteran backup.
RB(4): LeGarrette Blount/Toby Gerhart, Stevan Ridley, Shane Vereen, Devonta Freeman.
FB(2): James Develin, Trey Millard (possible PUP).
WR(5): Danny Amendola, Riley Cooper/Jeremy Maclin, Aaron Dobson, Kenbrell Thompkins, Josh Boyce.
TE(4): Rob Gronkowski, Brandon Pettigrew, Richard Rodgers, Mark Harrison.
OT(3): Nate Solder, Sebastian Vollmer, Marcus Cannon. Jonathan Martin and Billy Turner can also play OT.
OG(5): Logan Mankins, Alex Mack, Dan Connolly, Jonathan Martin, Billy Turner. Marcus Cannon can also play guard.
DT(5): Linval Joseph, Timmy Jernigan, Sealver Siliga, Chris Jones, Armond Armstead.
DE(4): Chandler Jones, Rob Ninkovich, Trent Murphy, Michael Buchanan. Armond Armstead can also play DE. Dont'a Hightower, Jamie Collins and Marcus Smith can also on the line.
LB(5): Jerod Mayo, Dont'a Hightower, Jamie Collins, Marcus Smith, Dane Fletcher.
S(4): Devin McCourty, Duron Harmon, Steve Gregory/Tavon Wilson, Nate Ebner.
CB(4): Aqib Talib, Alfonzo Dennard, Logan Ryan, Kyle Arrington.
DB(1): Jonathan Dowling/Aaron Colvin.
ST(4): Stephen Gostkowski, Ryan Allen, Danny Aiken/UDFA, Matt Slater.