Lets' start with $60M in savings. Incremental cost of acquiring Machado for $30M is $20M since we're getting rid of Xander and his arb 3 cost. (est of $12M?)
That leaves us $40M from savings realized in getting rid of payroll from Porcello, Hanley, Kimbrel, and Holt. We will need to re-sign Pom or find a comparable replacement.
Maybe he'll have a great year and it takes $25M to sign him. He's already making $8.5M so at most, it will cost us additional $17M to sign Pom for $25M. (I'm being very generous).
That leaves us with $23M from original savings and $9M we pick up from increase in the luxury tax for 2019, or $32M to cover increases in arbitrations costs. Keep in mind that's keeping our CURRENT AAV payroll of $205M.
2020 fix will be relatively simple, we sign Sale lets say for $30M (just to make it easy). That's $17M more than what he'll be making in 2019. Where do we get THAT money? Sandoval's $18.455M contract will have expired. Bingo. Just to be safe, Moreland's $6.5M will also be coming off our books. Our payroll is still around $205M. Hopefully a young player will have emerged by 2020 to replace Moreland, if not sooner.
2021? Hell Betts maybe making close to $20M by then. Signing him to $30M deal won't be that difficult. We have 2 years left on current CBA. Thus we can finally blow past our luxury tax limit to second penalty phase. $237M and additional 12.5% penalty. I contend luxury threashhold will get a big bump in next CBA. Union got played in this one.
If we do what I suggest, we can actually stay below the luxury tax threashhold for 2019 and reset the penalty again for 2020 season. Make sense? Don't let Hanley's contract vest and give away Porcello for $20M.
We will have 4 $30M players, Sale, Price, Machado and Betts for 2021 season. If they can't lead us, then we don't deserve to win.
f*** JD.