Latest payroll projections from Alex Speier:
Guaranteed deals
David Ortiz 17.00
John Lackey 16.50
Jake Peavy 16.50
Dustin Pedroia 13.30
Ryan Dempster 13.25
Shane Victorino 13.00
Jon Lester 9.37
Clay Buchholz 7.75
Jonny Gomes 5.00
Koji Uehara 4.25
Craig Breslow 3.13
David Ross 3.10
TOTAL GUARANTEED 122.15
Arbitration eligible
Junichi Tazawa 2.00 Estimated
Andrew Miller 1.75 Estimated
Franklin Morales 1.75 Estimated
Mike Carp 1.20 Estimated
Team control
Felix Doubront 0.58 Estimated
Daniel Nava 0.57 Estimated
Will Middlebrooks 0.55 Estimated
Brandon Workman 0.50 Estimated
Xander Bogaerts 0.50 Estimated
Summary
Guaranteed deals 122.15
Arbitration eligible 7.00 Estimated
Team control 2.70 Estimated
Depth callups 4.00 Estimated
Trades 5.00 Estimated
40-man roster 1.20 Estimated
Dodger subsidy 3.90
Medical benefits etc.10.80 Estimated
Total 156.75
Notes: Bailey not included, projected as non-tender.