Here's how next year's luxury budget looks:
$31M Price
$22M Ramirez
$20.6M Porcello
$19M Sandoval (Maybe we can get him off the 40-man luxury budget)
$13.75M Pedroia
$10.5M Kimbrel
$6.5M Young
$133.5M Subtotal
Options:
$13.5M Buchholz ($500K buyout)
$3.75M Hanigan ($800K buyout)
$0 to 16.75M Subtotal (Let's assume $0, although we may keep Hanigan, especially if we trade Swihart.)
Arbitrations (Est.):
$5.0M Bogaerts (1st of 3 arbs)
$3.7M Bradley (1st of 4 arbs)
$2.7M Pomeranz (2nd of 3rd arb)
$2.6M Kelly (2nd of 3 arbs)
$1.6M Abad (2nd of 3 arbs)
$1.4M Ross (2nd of 3 arbs)
$1.0M Holt (1st of 3 arbs)
$900K Rutledge (1st of 3 arbs)
$900K Layne (1st of 4 arbs)
$800K Workman (1st of 3 arbs)
$700K O'Sullivan (1st of 3 arbs)
$700K MMartinez (1st of 3 arbs)
$22.5M subtotal
21 Non-arb players listed by seniority on 40 man roster (avg salary of about $530K)
Wright, Vazquez, Brentz, Betts, Hembree, Barnes, Swihart, T Shaw, ERod, Marrero, N Ramirez, B Johnson, Owens, Jerez, Hernandez, Smith, Elias, Cuevas, Leon
$11M subtotal
Rule 5 Eligible: Luis Ax. Basabe, Danny Bethea, Ty Buttrey, Jamie Callahan, Carlos Coste, Allen Craig, Jake Drehoff, Jeff Driskel, Jeffry Fernandez, Pat Goetze, Reed Gragnani, Taylor Grover, Justin Haley, Juan Hernandez, Dedgar Jimenez, Raiwinson Lameda, Angelo LeClerc, Tzu-Wei Lin, Deiner Lopez, Austin Maddox, Kyle Martin, Mike McCarthy, Daniel McGrath, Simon Mercedes, Mike Meyers, Mike Miller, Yankory Pimentel, Tim Roberson, Javier Rodriguez, Jake Romanski, Dioscar Romero, Ramses Rosario, Robby Scott, Teddy Stankiewicz, Aneury Tavarez, German Taveras, JT Watkins, Jordan Weems, Jantzen Witte, Luis Ysla
Total Estimated Luxury Tax Budget for 2017:
$167M
Add the $13M player benefits cost...
Est 2017 Budget Total:
$180M
If the limit goes up to $210M, we'll have about $30M to fill all these slots:
DH:
SP2:
RP2:
RP4:
LF? 3B? 1B?
It might not be as easy as many think to fill all these holes.