Your corrected me for not having arbitration numbers for 2020 but you did not DEDUCT arbitration numbers for FREE AGENTS, a la Xander, Thornburg and Holt, totaling $17.5M.
Let's try again with numbers you have presented.
Cot's number assuming no other additions for 2019 and using mlbtraderumors estimate of arbitration numbers for 2019 you presented above.
Cot's estimate for 2019 as of today $18.572M OVER the limit of $206M
addition for increase in 2020 limit +2.0M
addition for 2019 arbitration players becoming FA in 2020 +$17.5M (Xander, Thornburg and Holt)
addition for FA Porcello $22.0M + Sale $15M + Pearce $6.25 + Moreland $6.50 + Nunez $5.0 M = +$54.75
Pablo's contract expiring +$18.455
JD opting out +$22.0 M
Increase in arbitration eligible numbers from 2019 to 2020 presented by Moon above....$24.725 (Includes 1st year arb eligible players Beni and Marco)
If you add them all up, Sox will have $71.408 to spend on FA. Let's say we round it down to $65M for increase in player benefits and rounding out 40 man roster.
We'll be missing Xander, Sale, Porcello, Pearce, Moreland, Nunez, Holt and Thornburg.
How would you allocate $65M to stay under $208M and still be competitive?
SP Sale, E Rod, Wright, Hector, Johnson ...definitely need a reliable starter. Would you spend $33M of $65M on Sale?
Line Up 1 Betts 2 Beni 3 Devers 4 JBJ 5 Pedey 6 Vazquez 7 DH 8 1B 9 SS It would really help if JD does not opt out for another year. That would cost us $22M, worth it having JD.
Bullpe I still think we have internal options.
We can't have Sale, Xander and JD without trading away someone like JBJ. (if you want to stay below $208M)
For $65M, we can have Xander ($20M), Eovaldi (sign him this winter at $16M) and JD Martinez(if he does not opt out). Our lineup will be strong. Would Price, Eovaldi, E Rod, Wright, Hector, Johsnon good enough?
Can anyone come up with championship team for $65M to reset in 2020? Or do we reset year later?