...a plausible scenario?...

  updated: 11 Feb 2006 - projection2 2006 2006 2006 2006  
  Name base signing bonus LTBE bonus total cap remaining PR$B Pre-Jun* caphit Post-Jun caphit asof '06 YROC
1 Favre, Brett 7,000,000 2,633,333 3,000,000 12,633,333 2,200,000 4,833,333 5 QB
2 Gbaja-Biamila, Kabeer 3,850,000 1,571,429 0 5,421,429 4,714,287 6,285,716 6,285,716 4 DL
3 Clifton, Chad 2,425,000 1,665,000 1,000,000 5,090,000 4,995,000   4 OL
4 Tauscher, Mark 2,250,000 664,286 500,000 3,414,286 1,328,572   3 OL
5 Harris, Al 1,500,000 875,000 1,000,000 3,375,000 2,625,000 3,500,000 4,500,000 4 DB
6 Ferguson, Robert 2,100,000 700,000 0 2,800,000 1,400,000 2,100,000 2,100,000 3 WR
7 Driver, Donald 1,360,000 866,666 250,000 2,476,666 866,666   2 WR
8 Longwell, Ryan 2,468,000 0 0 2,468,000 0     K
9 Kampman, Aaron 545,000 1,200,000 500,000 2,245,000         DL
10 Walker, Javon 1,150,000 855,000 0 2,005,000 380,000   1/2 WR
11 Franks, Bubba 550,000 1,400,000 0 1,950,000 4,200,000   6 TE
12 Carroll, Ahmad 511,000 869,500 30,000 1,410,500 1,625,000   4 DB
13 Rodgers, Aaron  310,000 1,050,000 10,000 1,370,000 3,150,000   4 QB
14 Barnett, Nick 601,000 458,571 50,000 1,109,571 1,375,713   4 LB
15 Klemm, Adrian 700,000 400,000 0 1,100,000 0   1 OL
16 Collins, Nick  310,000 320,000 210,000 840,000 960,000   4 DB
17 Thomas, Robert 724,000 0 10,000 734,000 0 0 10,000 1 LB
18 Peterson, Kenny 685,000 0 0 685,000 0   1 DL
19 Chatman, Antonio 685,000 0 0 685,000 0   1 WR
20 Martin, David 575,000 125,000 0 700,000 0 125,000 125,000 1 TE
21 Murphy, Terrence 310,000 295,000 0 605,000 885,000 1,180,000 1,180,000 4 WR
22 Washington, Donnell 385,000 177,500 0 562,500 177,500 355,000 355,000 2 DL
23 Sander, B.J. 385,000 145,906 0 530,906 145,906 291,812 291,812 2 P
24 Lee, Donald 475,000 0 0 475,000 0 0 0 1 TE
25 Jenkins, Cullen 460,000 0 0 460,000 0   1 DL
26 Cole, Collin 460,000 0 0 460,000 0   1 DL
27 Horton, Jason 460,000 0 0 460,000 0   0 1 DB
28 Underwood, Marviel 310,000 107,500 0 417,500 215,000   3 DB
29 Poppinga, Brady 310,000 101,750 0 411,750 203,500   3 LB
30 Williams, Corey 385,000 24,000 0 409,000 24,000   2 DL
31 Leach, Vonta 385,000 0 0 385,000 0   0 1 FB
32 Wells, Scott 385,000 0 0 385,000 0   0 1 OL
33 Thurman, Andre 385,000 0 0 385,000 0   0 1 WR
34 Coston, Junius  310,000 43,200 0 353,200 129,600   172,800 4 OL
35 Hawkins, Mike  310,000 36,000 0 346,000 72,000   3 DB
36 Montgomery, Michael  310,000 25,500 0 335,500 51,000   76,500 3 DL
37 Campbell, Kurt  310,000 10,375 0 320,375 20,750 31,125 31,125 3 LB
38 Whitticker, Will 310,000 10,250 0 320,250 30,750   41,000 3 OL
39 Manning, Roy 310,000 5,000 0 315,000 10,000 15,000 15,000 2 LB
40 White, Chris 310,000 3,500 0 313,500 0 3,500 3,500 1 OL
41 Gado, Samkon 310,000 0 0 310,000 0 0 0 1 RB
42 Herron, Noah 310,000 0 0 310,000 0 0 0 1 RB
43 Thornburg, Jeremy 310,000 0 0 310,000 0 0 0 1 DB
44 Wishom, Jerron 310,000 0 0 310,000 0 0 0 1 DB
45 Williams, Chaz 310,000 0 0 310,000 0 0 0 1 RB
46 Dendy, Patrick 310,000 0 0 310,000 0 0 0 1 DB
47 MgGill, Tim 310,000 0 0 310,000 0 0 0 1 DL
48 Leake, John 310,000 0 0 310,000 0 0 0 1 LB
49 Quinn, Joe 310,000 0 0 310,000 0 0 0 1 LB
50 Ryan, Jon 235,000 11,667 5,833 252,500 11,666 29,166 29,166 3 P
51 Fontenot, Therrian 235,000 0 0 235,000 0 0 0 1 DB
52 Flynn, Ryan 235,000 0 0 235,000 0 0 0 1 P
53 Wrobel, Brian 235,000 0 0 235,000 0 0 0 1 QB
54 Bigby, Atari 235,000 0 0 235,000 0 0 0 1 S
55 Humphrey, Tory 235,000 0 0 235,000 0 0 0 1 TE
56 Gafford, Thomas 235,000 0 0 235,000 0 0 0 1 TE
57 Quinnie, Willie 235,000 0 0 235,000 0 0 0 1 WR
58 Martin, Ruvell 235,000 0 0 235,000 0 0 0 1 WR
59 Lucas, Chad 235,000 0 0 235,000 0 0 0 1 WR
60 Butler, Vincent 235,000 0 0 235,000 0 0 0 1 WR
61 Dutton, Ryan 235,000 0 0 235,000 0 0 0 1 P
  Hunt, Cletidus 0 3,600,000 0 3,600,000 0 cut '05 cut '05
  Luchey, Nick 0 549,999 0 549,999 0 cut '05 cut '05
  Bragg, Craig 0 66,375 0 66,375 0 cut '05 cut '05
Diggs, Na'il 0 912,500 0 912,500 0 912,500 1,512,500 1 LB
Roman, Mark 0 350,000 0 350,000 0 350,000 350,000 2 DB
DEAD SPACE (in red) 40,824,000 22,129,807 6,565,833 69,519,640        
  Projected cap? 92,000,000     5,798,874   4,216,374
  cap adjustment for 2006 (Craig Nall)     1,600,000     6.30%   4.58%
  Available cap space (2006capnotes)   24,080,360