Updated
Under contract for 2017 (7 players): $30M Price, $22M H. Ramirez, $20.6M Porcello, $19M Sandoval, $13.75M Pedroia, $10.5M Kimbrell, $6.5M Young.
TOTAL: $123.35M
(Note: Castillo's$10.25M and Craig's $6.2M contracts do not count on the luxury tax budget, if they remain off the 40 man roster.)
__________________________________________________
Options ( 2 players): $13.5M Buchholz and $3.75M Hannigan
TOTAL: $1.3M (buyouts) 0 to $17.25M (giving both)
Let’s assume we say yes to Buch and no to Hanigan’s ($800K buyout):
Updated to
TOTAL: $137.65M
_________________________________________
Arbs (11players) ~$22.7M: Fernando Abad $2.0MM, Robbie Ross Jr.$1.8MM, Joe Kelly $2.6MM, Drew Pomeranz $4.7MM, Josh Rutledge $1.0MM, Brock Holt $1.7MM,
Xander Bogaerts $5.7MM, Bryan Holaday $900K (out of options- may be DFA'd or traded), Brandon Workman $600K, Jackie Bradley Jr.$3.3MM, Sandy Leon $1.3MM
TOTAL of 19 players: ~$160.4M (with Buch)
_______________________________________________________
The 21 other players on the current 40 man roster (listed by seniority on the roster): Wright, Vazquez, Brentz, Betts, Hembree, Barnes, Swihart, Shaw, E Rodriguez, Marrero, N Ramirez, B Johnson, Owens, Jerez, Hernandez, Carson, Elias, Benintendi, Scott, Moncada TOTAL: ~$12.6M
40 Player Total: ~ $173M
Now, add the estimated $12M for player benefits and our Luxury Tax Total is...
TOTAL $185M
That leaves us with about $4M to spend without going over the luxury limit as it is right now ($189M), however, the limit is expected to rise to over $200M and perhaps closer to $210M for 2017.
If we assume it will be about $210M next year, which leaves us with about $25 to spend and stay close to or under the luxury tax. It is my understanding that the Sox luxury tax will be 50% next year, so I think there is interest to reset that number.
Some of these players may be traded or DFA'd due to lack of options remaining:
Holaday, Abad, Elias & Brentz
Not taking Buch's $13.5M option and paying the $500K buyout would add $13M to the amount, but it would create another hole.