New spending includes increases this year for extensions, FAs signed and kept, guarantees of FAs cut, draft picks kept, and guarantees for draftees cut.
QB: 2M for 1 if Siemian is cut.
RB/FB: 11M for 2
WR: 14M for 2
TE: 8M for 2
OL: 17M for 2, +6M for +1 if Whitehair is cut, +4M for +1 if Patrick is cut
DL: 31M for 5, +5M for +1 if Jones is cut, +4M for +1 if Muhammad is cut, +3M for +1 if Gipson is cut
LB: 19M for 4
DB: 10M for 4, +8M for +1 if Jackson is cut
ST: 1M for LS
How I Got My Numbers
For current roster I considered any and only players with dead money + Claypool - 1 of Kramer/Carter. Cap from Spotrac. For final 53 # at position I used 2022 game 1. I put 5M in reserve for injuries.
For positional allocations I consulted Spotrac for 2022 allocations and Teamrankings for points/play. For budget, I eliminated cost of QB from totals in all my calculations. I chose the 8 best teams at points/play and used their average for offensive positions and O/D/ST shares of budget. For defense, I used the 8 best teams at limiting points/play.