Here is a template for the offseason. Covers all the steps and has some numbers.

Problem is, his numbers are non-sense. As of today, the Packers do not have $22 million in cap space and the rookie pool is $8 mil and not $5 mil. And after renegotiations and Rodgers signing an extension (his number, 5 years, $150 mil), if the Packers have $22 million in cap space I will eat my hat.

So follow the template, use better numbers. He published on the 6th, maybe the draft pool numbers were published after his deadline.

http://packerstalk.com/2018/03/06/20...ulation-v-4-0/

Salary Cap

Estimated salary cap – $178,000,000

Player Salaries – $152,486,983

Dead Money – $4,718,533

Estimated Carryover – $6,400,000

Draft Pick Reserve – $5,000,000

Remaining Cap Space – $22,194,484

Renegotiations
Randall Cobb – I believe a fair offer is 4 years/$6 million per
Jordy Nelson – I’d give Nelson 4 years/$8 million per
Aaron Rodgers 5 years/$150 million with half of that guaranteed

Remaining Cap Space – $22,955,984

Cuts
TE Lance Kendricks – Cap Savings: $1,625,000.
No cut Matthews
No cut Bulaga
No cut Dix.

Remaining Cap Space – $24,580,984

Re-Signing
S Morgan Burnett – 3 years, $8 million/year

Remaining Cap Space – $18,980,984

Free Agency
CB Kyle Fuller – 4 years, $7 million/year
DE Muhammad Wilkerson – 4 years, $7 million/year
QB TJ Yates – 2 years, $1.3 million/year.
TE Crockett Gilmore – 3 years, $2 million/year

Remaining Cap Space – $6,640,984

Draft