I really like the targets. I think your projected contracts are low though. With the restructures, it'll probably be about 70 or 75M in room. Holland is going to eat 17 of that. Samuel 15M. Fulton probably 4M. I think PFF is low on all the OL contracts, but I could be wrong. Personally I think Jenkins and Dalman are both probably closer to 15M. That would be 65M of that 70M and you wouldn't have draft picks accounted for, and there isn't much for filler.
As nice as it sounds to have 75M, it doesn't go as far as we'd like it to. I think the Vikings will be able to offer 3 deals in that 15+ range. I'm guessing one OL, one DB, and one DL. Or one OL and two DBs. Then they'll play in the slightly smaller range like they did with Gink last year and your suggestion with Fulton. That's why my plans have rested on getting guys like Kinlaw and James Daniels instead.