Ellis walks. Smith & Vilma have to drastically restructure or let them walk. Those 3 gone would give over $20mil. Add Harper if ya want and yer pushing $25mil of spending money (with some large roster holes).
You will have to deal with left tackle with Bushrod UFA. Graham will likely need some Gronk type money too.