Let's take a closer look at just how much (estimated) money will be available in each of the next few winters (luxury tax dollars):
After 2017: $25.5M Total ($13.5M Buch, $6.5M Young, $5.5M Moreland)
Raises: $8.5M Total (Kimbrel $10.5M to $13M (option) & Sale $6.5M to $12.5M)
Arb raises: $31M Total
3rd of 3: Pom ~$4.7M > $8.4M, Kelly ~$2.6M > $3.9M, Ross ~$1.8M > $2.8M
2nd of 3: Bogey ~$5.7M > $10.2MM, Thornburg $2.7M > $4.7M, Holt ~1.7M > $2.7M, Rutledge ~$800K >$1M & Workman $600K >$900K
1st of 3: Betts $550K>~$7M, Smith ~$550K>$5M, Wright ~$550K> $4M& Vaz $550K> $3M
NET: Minus $14M (Nothing to spend on free agents to replace anyone we lose)
Replace Moreland with Travis, Young with Swihart and Buch with Owens/Johnson.
Assuming we reset the luxury tax this winter, and if we keep everyone, we'll be paying a tax on about $10-14M . Or, we could dump some salary.
After 2018:~$50M Total ($22M HanRam, $13M Kimbrel, ~$8.4M Pom, ~$3.9M, Ross ~$2.8M)
Raises: $1M (Sale $12.5M>$13.5M option)
Arb Raises: +$30M Total (Bogey +$6.5M, Thornburg +$3M, Holt +$1M, Rutledge +$500K & Workman +$500K, Betts +$6.5M, Smith +$2.5M, Wright +2M$, Vaz +$1.5M, Erod +$2M, Swihart +$2M, Barnes +$1M, Elias +$500K & Hembree +$500K)
We may have close to $20M extra here, but since we were over by $10M from the previous year, we could be at about $10M to spend on replacing a bunch of talent.
Devers replaces HanRam and maybe Groome & Owens/Johnson can replace Kimbrel, but who knows.
We lose Pablo and Porcello and others the following years, but arb raises will be very high.