Fair enough, there will be 17-18 guys on the 25 man who will get paid the minimum plus whatever COLA raise they get. So I'm not accounting for ~$10m of payroll. Add $10 to the projected payroll, as taken from the Payroll page here on TD, add a 8/175m contract every year for the next four years, and here's what the 25-man financial picture looks like. 2014 $87,333,898 2015 $92,675,000 2016 $109,250,000 2017 $88,750,000 2018 $98,625,000 2019 $65,625,000 2020 $65,625,000 2021 $65,625,000 2022 $65,625,000 edit: Plus, again, whatever arb raises there are (Plouffe and - gasp - Escobar, Schafer, etc)