this is from another red sox board i am on
I understand that the Renteria payment this year is $3mm, and the AAV for the $11mm payment (not $8mm) is $3.67mm.
I will update the numbers below.
The roster would look like this:
Lineup: Crisp, Loretta, Ortiz, Manny, Nixon, Lowell, Varitek, Youkilis, A-Gon
Bench: Flaherty, Stern (for 18 days)/RHH backup CF, Snow, Cora
Rotation: Schilling, Beckett, Wells, Clement, Wakefield,
Bullpen: Foulke, Papelbon, Timlin, Riske, Seanez, Arroyo, Tavarez
Let's assume a budget of $126.5 million to spend, AAV-wise, on the 25 man roster. This keeps the team below the luxury tax threshold. Let's also assume that the Red Sox pays $3.67mm to Atlanta in the Renteria deal.
The 2006 AAV or AAV estimates for the top 25 players plus the cash payment is $128.15 million, as follows:
Manny (20), Schilling (12.75), Varitek (10), Wells (9), Clement (8.5), Lowell (8), Nixon (6.5), Ortiz (6.25), Foulke (6), Beckett (4.33), Wakefield (4), Arroyo/Loretta (3.75 ea.), Timlin (3.5), Tavarez (3.35), Gonzalez (3), Crisp (2.75), Seanez (2.1), Snow (2), Riske (1.8), Cora (1.35), Flaherty (0.75), Youkilis/Papelbon/Stern (0.35 ea.)
This is approx. $1.65 million over the budgeted cap I laid out above.