Updated with the Moreland signing....
The 40 man Roster (luxury tax 2018 cost):
[37 non-free agents on roster]
$31.0M Price
$22.0M HRam
$20.6M Porcello
($19M Sandoval- not on roster/ counts against luxury tax budget)
$13.8M Pedroia
$12.0M Kimbrel
($11.7M Castillo- not on 40 man roster/does not count on luxury budget)
$11.5M Sale (option)
$6.5M Moreland
Total Under Contract: ~$137.5M
Arbs --from MLBTR estimates: (year of arb)
~$9.1M Pomeranz (3 of 3)
~$8.2M Betts (1 of 3)
~$7.6M Bogey (2 of 3)
~$5.9M Bradley (2 of 4)
~$3.6M Kelly (3 of 3)
~$2.7M ERod (1 of 4)
~$2.1M Thornburg (2 of 3)
~$2.1M Leon (2 of 4)
~$2.1M Smith (1 of 3)
~$2.0M Holt (2 of 3)
~$1.5M Vaz (1 of 3)
~$1.2M Wright (1 of 3)
~$0.9M Workman (2 of 3)
~$0.6M Swihart (1 of 4)
$50.6M in arbs
Pre-arbs:
Beni, Devers, Barnes, Hembree, Scott, Hernandez, Maddox, Travis, Lin, Marrero, Taylor, Velazquez, Johnson, Elias, Brentz, Jerez, Beeks, Shepherd & Buttrey
Total Pre-Arb Costs: $5M
Total Estimated Cost (No Other Free Agent Signings Counted):
$192.5M +13M Player benefits=
~$206M
Luxury Tax Budget Limit: $207M
That leaves us slightly over $30M to spend and stay under the second penalty limit. It could be more if we trade some salary.