Current Cap Space (Overthecap) as of 3/8/25 = $28,407,955
Cuts
Jake Bailey – saves $1.975
Restructures/Extensions & Savings (Overthecap)
Jalen Ramsey – Roster Bonus Conversion
Zach Sieler – Restructure/Extension
Austin Jackson - Restructure
Jordyn Brooks - Restructure
Aaron Brewer - Restructure
Alec Ingold – Restructure
Jason Sanders - Restructure
TOTAL CAP SPACE – About $61 Million
Re-Sign (Total = $25.85M)
RFA – Kader Kohou, CB – (2nd RD Tender) 1yr/ $5.35M
Calais Campbell, DL – 1yr/ $5M
Da’Shawn Hand, DL – 2yr/ $4.00M
Benito Jones, NT – 2yr/ $4.00M
Isaiah Wynn, OG – 1yr/$1.5M
Kendall Lamm, OT – 1yr/$3.5M
Tyrell Dodson, LB – 1yr/ $5.5M
Free Agency / Cap Space Remaining = About $35.5M
QB, Mac Jones – 2 Years / $10M (2025 cap hit = $3.5 Million)
WR/KR, Devin Duvernay – 1 Year, $2M
WR, Dyami Brown – 2 Years / $5M ($3M Guaranteed / 2025 cap hit = $3.5M)
OG, Patrick Mekari – 3 Years / $30M ($20M Guaranteed / 2025 cap hit = $5 Million)
OG, Trystan Colon – 2 years, $10M ($6M Guaranteed / 2025 cap hit = $2.5M)
FS, Julian Blackmon – 3 Years / $24M ($13M Guaranteed / 2025 cap hit = $3.5 Million)
S, Quandre Diggs – 1 Year / $3M
CB, Nate Hobbs – 2 Years / $24M ($12M Guaranteed / 2025 cap hit = $4 Million)
Total 2025 Cap Space Used / Cap Remaining = $27million /// $8.5M
ROUGH Depth Chart Post Free Agency and NFL Draft
QB – Tua Tagovailoa / Mac Jones
RB – Omarion Hampton / Jaylen Wright / Damien Martinez / Devon Achane
FB – Alec Ingold
WR – Tyreek Hill / Dyami Brown / Devin Duvernay / Kyle Williams
WR – Jaylen Waddle / Malik Washington / Erik Ezukanma
TE/Y – Jackson Hawes / Julien Hill
TE/F – Jonnu Smith / Oronde Gadsden
UTILITY - OG, FB, TE - Willie Lampkin
LT – Patrick Paul, Kendall Lamm /
LG – Patrick Mekari / Charles Grant / Miles Frazier / Clay Webb
C – Aaron Brewer / Andrew Meyer
RG – Trystan Colon / Isaiah Wynn
RT – Austin Jackson / Kion Smith
DE – Zach Sieler / Da’Shawn Hand
NT – Jamaree Caldwell / Kenneth Grant / Benito Jones
DE – Calais Campbell / Shemar Turner / Jay Toia
ILB – Jordyn Brooks / Demetrius Knight
ILB – Carson Schwesinger / Tyrell Dodson / Channing Tindall
Edge – Bradley Chubb / Mohammad Kamara
Edge – Jaelen Phillips / Chop Robinson / Cameron Goode
CB – Jalen Ramsey / Cam Smith
CB – Nate Hobbs / Storm Duck / Ethan Bonner
NB – Kader Kohou
S – Jahdae Barron / Andrew Mukuba / Quandre Diggs
S – Julian Blackmon / Patrick McMorris / Glendon Miller
K – Jason Sanders
P – Free Agent Acquisition
KR – Devin Duvernay / Devon Achane
PR – Devin Duvernay
NFL DRAFT ------ NEEDS = FS, DL/NT, ILB, Y-TE, OG/OT, Power/Prototypical RB, DEV QB, DEV EDGE/Depth, P
One Draft with PFN Simulator and One Draft with PFF Simulator
1.13 – Jahdae Barron, S, Texas /// Kenneth Grant, NT, Michigan
2.48 – Omarion Hampton, RB, UNC /// Carson Schwesinger, ILB, UCLA
3.98 – Shemar Turner, DT, Texas A&M /// Andrew Mukuba, S, Texas
4.115 – Demetrius Knight, ILB, South Carolina /// Damien Martinez, RB, Miami
4.135 – Charles Grant, OG, William & Mary /// Jackson Hawes, TE, Georgia Tech
5.151 – Jamaree Caldwell, NT, Oregon /// Kyle Williams, WR, Washington State
5.156 – Jackson Hawes, TE, Georgia Tech /// Miles Frazier, OG, LSU
7.226 – Willie Lampkin, OG, UNC /// Oronde Gadsden II, TE, Syracuse
7.233 - Kyle Williams, WR, Washington State /// Clay Webb, OG, Jacksonville State
7.252 – Glendon Miller, DB, Maryland /// Jay Toia, DT, UCLA
**Bonus Draft with Trades**(My preference)
HOU trades picks 1.25, 2.58, and 3.89 to Miami for pick 1.13
Miami ----- 1.13 = 1150 points
HOU ----- 1.25 = 720 pts + 2.58 = 320 pts + 3.89 = 145 pts Total = 1185
**wont add third color/possibility to Depth Chart above
1.25 - Jalon Walker, LB, Georgia ------ Brooks + Walker / Dodson + Tindall
2.48 - Alfred Collins, DT, Texas ------- Collins / Benito & Sieler or Campbell / Collins
2.58 - Donovan Jackson, OG, Ohio State ------- Camp Competition Jackson vs Colon vs Wynn
3.89 - Andrew Mukuba, S, Texas ------- Mukuba / Diggs
3.98 - Jalen Milroe, QB, Alabama ------- QB3
4.115 - Jamaree Caldwell, NT, Oregon -------- Collins / Caldwell / Benito
4.135 - Damien Martinez, RB, Miami -------- Wright & Martinez 1A + 1B
5.151 - Jackson Hawes, TE, Georgia Tech -------- Hawes / Hill
5.156 - Oronde Gadsden II, TE, Syracuse --------- Jonnu / Gadsden
7.226 - Dylan Fairchild, OG, Georgia ------- Depth
7.233 - Jabbar Muhammad, NB, Oregon ------- Kohou / Muhammad
7.252 - Nazir Stackhouse, NT, Georgia -------- Depth
Hope you guys enjoy reading as much as I did doing it all. Had to adjust multiple times because of moves like Terron, then Kion and Goode, then Chubb. I was pretty thorough and I learned a ton. Some decisions took me hours lol. Not easy deciding who, what, where, how many, how much, etc. Had a lot of fun though. Cant wait for until Monday. The depth chart was color coded but now its not and I just dont have the juice right now to do it again. It shows the options of the first 2 mocks..without the colors, sorry if its difficult to differentiate.. I can edit it at some point