Trades:
Dan Haren - send Vitters and T. Wood to the Angels and assume 90% of Haren's 2013 salary
Brett Anderson - send McNutt and B-Jax to the A's as assume 100% of Anderson's 2013 salary
Free Agents:
R. Cedeno - 1yr/$1.25M
Ichiro - 2yr/$16M
Marcum - 3yr/$27M
Youkilis - 3yr/$36M
Contreras - 2yr/$5M (assuming Philly doesn't pick up option)
Lidge - 1yr/$1M
Starting lineup:
Ichiro (CF)
DeJesus (RF)
Castro (SS)
Rizzo (1B)
Youkilis (3B)
Soriano (LF)
Barney (2B)
Castilo (C)
Bench:
Clevenger, LaHair, Valbuena, Campana, Cedeno
Rotation:
Garza, Haren, Shark, Anderson, Marcum
Bullpen:
Marmol, Lidge, Russell, Dolis, Beliveau, Bowden, Contreras
For simplicity I've assumed all FA contract money is spread evenly. Using the MLBTR arb figures plus other previous commitments, my calculations put this roster just short of $119M.
Code:
Soriano 19.00
Marmol 9.80
DeJesus 4.25
Castro 5.80
Barney 1.00 (Yes, I assume he gets there with the Gold Glove)
Garza 10.00
Samardzija 2.90
Valbuena 0.90
Russell 0.90
Suzuki 8.00
Haren 13.95 (80% of 15.50)
Marcum 9.00
Anderson 5.75
Lidge 1.00
Youkilis 12.00
Contreras 2.50
Cedeno 1.25
Bowden 0.50
Campana 0.50
LaHair 0.50
Clevenger 0.50
Rizzo 0.50
Dolis 0.50
Beliveau 0.50
W. Castilo 0.50
Other commitments:
Soler 1.66
Concepcion 1.20
L. Catillo 0.50
Vizcaino 0.50
Raley 0.50
Rusin 0.50
Cabrera 0.50
Total committed: $117.36M