MLB Arizona 25

	A	B	C	D	E	F	G	H	I	K	M	N	O	P	Q	S	T	U	V	W
1
2	ARIZONA										Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
3	ARIZONA										2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
4	DIAMONDBACKS										$188,538,473	$105.738	$97.234	$90.234	$112.734	$225,119,878	$143.720	$130.220	$110.720	$111.220
5	DIAMONDBACKS															Projected 2025 CB tax:		$0
6
7	Player	Pos.	Year	Rd	Pick	Age	MLS	opts left 1/25	Agent	Length / Total Value	Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
8	Player	Pos.	Year	Rd	Pick	7/1/25	1/25	opts left 1/25	Agent	Length / Total Value	2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
9
10	Burnes, Corbin *	rhp-s	2016	4	111	30	6.049	2 / 3	Boras Corp.	6 y/$210M (25-30) *	$30,962,673	$30.963	$30.559	$30.559	$30.559	$32,910,744	$32.911	$32.911	$32.911	$32.911
11	Montgomery, Jordan	lhp-s	2014	4	122	32	7.145	2 / 3	Wasserman	1 yr/$25M (24)+25 v opt	$22,500,000	FA				$22,500,000
12	Rodriguez, Eduardo	lhp-s	2010		VEN	32	9.070	2 / 3	Mato Spts	4 yr/$80M (24-27)+28 v opt	$20,000,000	$21.000	$19.000	opt		$20,000,000	$20.000	$20.000	opt
13	Suárez, Eugenio	3b	2008		VEN	33	10.061	1 / 3	Octagon	7 y/$66M (18-24)+25 opt	$15,000,000	FA				$15,000,000
14	Gurriel Jr., Lourdes	dh	2016		CUB	31	6.094	0 / 3	Magnus Spts	3 yr/$42M (24-26)+27 cl opt	$14,000,000	$13.000	$5.000			$14,000,000	$14.000	opt
15	Marte, Ketel	2b	2010		DOM	30	8.162	1 / 3	QC Spts	6 y/$116.5M (25-31)	$14,000,000	$15.000	$12.000	$20.000	$22.000	$19,416,667	$19.417	$19.417	$19.417	$19.417
16	Gallen, Zac	rhp-s	2016	3	106	28	5.100	3 / 3	Boras Corp.	1 y/$13.5M (25)	$13,500,000	FA				$13,500,000
17	Naylor, Josh	1b	2015	1	12	28	5.127	3 / 3	ISE	1 y/$10.9M (25)	$10,900,000	FA				$10,900,000
18	Kelly, Merrill	rhp-s	2010	8	251	35	6.000	3 / 3	Apex	2 yr/$18M (23-24)+25 opt	$7,000,000	FA				$7,000,000
19	Carroll, Corbin	lf	2019	1	16	23	2.038	3 / 3	CAA	8 yr/$111M (23-30)+31 cl opt	$5,625,000	$10.625	$12.625	$14.625	$28.625	$13,875,000	$13.875	$13.875	$13.875	$13.875
20	Thompson, Ryan	rhp	2014	23	676	33	4.095	2 / 3	Northwest Spts Mgt	1 y/$2.965M (25)	$2,965,000	A3	FA			$2,965,000
21	Puk, A.J.	lhp-s	2016	1	6	30	4.124	2 / 3	ISE	1 y/$2.95M (25)	$2,950,000	A3	FA			$2,950,000
22	Perdomo, Geraldo	ss	2016		DOM	24	3.015	2 / 3	Republik Spts	1 y/$2.55 (25), 4 y/$45 (26-29)+30 cl opt	$2,550,000	$6.250	$9.250	$12.250	$14.250	$2,550,000	$11.250	$11.250	$11.250	$11.250
23	Ginkel, Kevin	rhp	2016	22	659	29	4.033	2 / 3	Ballengee	1 y/$2.425M (25)	$2,425,000	A3	FA			$2,425,000
24	Grichuk, Randal	cf	2009	1	24	33	10.033	0 / 3	Excel	1 yr/$5M (25)+26 m opt	$2,000,000	$3.000				$5,000,000
25	Martinez, Justin	rhp-c	2018		DOM	23	1.024	1 / 3	Nova Spts	5 y/$18M (25-29)+30-31 opts	$1,900,000	$2.400	$3.400	$4.400	$5.900	$3,600,000	$3.600	$3.600	$3.600	$3.600
26	Mantiply, Joe	lhp	2013	27	816	33	4.029	2 / 3	ISE	1 y/$1.7M (25)	$1,700,000	A3	FA			$1,700,000
27	Hampson, Garrett	2b-of	2016	3	81	30	6.010	0 / 3	TWC Sports	1 y/$1.5M (25)	$1,500,000	FA				$1,500,000
28	Smith, Pavin	1b	2017	1	7	28	3.015	0 / 3	Excel	1 y/$1.5M (25)	$1,500,000	A2	A3	FA		$1,500,000
29	Beeks, Jalen	lhp	2014	12	374	31	6.003	1 / 3	Frontline	1 y/$1.25M (25)	$1,250,000	FA				$1,250,000
30	Graveman, Kendall	rhp	2013	8	235	34	9.078	1 / 3	Sports One	1 y/$1.35M (25)+26 m opt	$1,250,000	$0.100				$1,350,000	opt
31	Miller, Shelby	rhp	2009	1	19	34	9.016	2 / 3	Excel	1 y/$1M (25)	$1,000,000	FA				$1,000,000
32	Nelson, Ryne	rhp-s	2019	2	56	26	2.020	2 / 3	Wasserman	1 y/$825,000 (25)	$825,000	A1	A2	A3	FA	$825,000
33	McCarthy, Jake	rf	2018	1s	39	26	2.124	1 / 3		1 y/$803,900 (25)	$803,900	A1	A2	A3	FA	$803,900
34	Pfaadt, Brandon	rhp-s	2020	5	149	26	1.097	2 / 3	Frontline	1 y/$799,400 (25) 5 y/$45 (26-30)+opts	$799,400	$3.400	$5.400	$8.400	$11.400	$799,400	$9.000	$9.000	$9.000	$9.000
35	Moreno, Gabriel	c	2016		VEN	25	2.061	1 / 3	Klutch Spts	1 y/$793,000 (25)	$793,000	A1	A2	A3	FA	$793,000
36	Thomas, Alek	cf	2018	2	63	24	2.103	1 / 3	Wasserman	1 y/$793,000 (25)	$793,000	A1	A2	A3	FA	$793,000
37	Jarvis, Bryce	rhp	2020	1	18	27	1.050	2 / 3		1 y/$772,300 (25)	$772,300		A1	A2	A3	$772,300
38	Herrera, Jose	c	2013		VEN	27	2.021	0 / 3		1 y/$772,200 (25)	$772,200	A1	A2	A3	FA	$772,200
39	Alexander, Blaze	ss	2018	11	339	26	0.104	1 / 3		1 y/$766,300 (25)	$766,300					$766,300
40	Walston, Blake	lhp	2019	1	26	24	0.096	2 / 3		1 y/$762,700 (25)	$762,700					$762,700
41	Barrosa, Jorge	lf	2017		VEN	24	0.008	1 / 3
42	Del Castillo, Adrian	c	2021	cb-b	67	25	0.055	3 / 3
43	Diaz, Yilber	rhp	2021		VEN	24	0.039	2 / 3
44	Elbis, Joe	rhp	2019		VEN	22	0.000	3 / 3
45	Feyereisen, J.P.	rhp	2014	16	488	32	3.108	3 / 3				A2	A3	FA
46	Henry, Tommy	lhp	2019	2	74	26	1.094	1 / 3					A1	A2	A3
47	Jameson, Drey	rhp	2019	1	34	26	2.003	2 / 3	Beverly Hills SC			A1	A2	A3	FA
48	Lawlar, Jordan	ss	2021	1	6	22	0.025	2 / 3
49	Mena, Cristian	rhp	2019		DOM	22	0.001	2 / 3
50	Morillo, Juan	rhp	2015		VEN	26	0.000	3 / 3
51	Nelson, Kyle	lhp	2017	15	462	27	3.076	1 / 3	MVP Sports	1 y/$825,000 (25)	$825,000	A2	A3	FA		$825,000
52	Tawa, Tim	2b	2021	11	318	26	0.000	3 / 3
53	Kelly, Merrill									CBT credit, unpaid 2025 buyout						($1,000,000)
54	Suárez, Eugenio									CBT credit, unpaid 2025 buyout						($2,000,000)
55	Injured list replacements									2	$1,544,000					$1,544,000
56	40-man players in minors									14	$2,604,000					$2,604,000
57	Pre-arbitration bonus pool															$1,666,667	$1.667	$1.667	$1.667	$1.667
58	Estimated Player Benefits															$17,500,000	$18.000	$18.500	$19.000	$19.500
59											2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
60	Projected 26-man Opening Day Payroll										$186,990,473
61	Projected 40-man Year-End Payroll										$188,538,473	$105.738	$97.234	$90.234	$112.734
62	Projected 40-man CB Tax Payroll															$225,119,878	$143.720	$130.220	$110.720	$111.220
63	Compteitive Balance Tax Thresholds									$241 / $261 / $281 / $301						$241,000,000	$244.000	$247.000	$250.000	$254.000
64	Amount under threshold															$15,880,122	$100.280	$116.780	$119.780	$142.780
65	Projected Tax (first-time payor in 2025)									Rates 20% / 32% / 62.5% / 80%						$0
66
67	Diamondbacks CBT History
68	The Diamondbacks payroll has never exceeded the threshold for MLB's competitive balance tax.
69
70	Notes on Arizona Deferral Estimates
71	* Corbin Burnes	Labor Relations present value: $184,161,109 (9.00% discount rate). Competitive Balance tax present value: $197,464,462 (3.70% discount rate).
72
73	Notes on Salaries
74	Figures for 0- to 3-year players in majors are estimated at an average of $772,000, $12,000 above the Major League minimum salary.
75	Figures for 0- to 3-year players in minors are estimated at an average of $186,000, the minimum minor-league salary for a player with 1 year of Major League service.
76
77	Notes on Competitive Balance Tax
78	* Projected payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
79	* Figures include the average annual values of contracts for players on the 40-man roster, plus about $17M for benefits and $1.667M for 0- to 3-year player bonus pool.
80	* Tax Thresholds: 2022: $230M $250/$270/$290. 2023: $233M $253/$273/$293. 2024: $237M $257/$277/$297. 2025: $241M $261/$281/$301. 2026: $244M $264/$284/$304.
81	* Tax rate based on number of consecutive seasons a club has exceeded the base tax threshold. Rate resets if club payroll falls below tax threshold for one season.
82	* First-Time Payor tax rates: 20% for exceeding threshold by $20M or less, 32% for exceeding by $20-$40M, 62.5% for exceeding by $40M-$60M, 80% for exceeding by $60M or more.
83	* Second-Time Payor tax rates: 30% for exceeding threshold by $20M or less, 42% for exceeding by $20-$40M, 75% for exceeding by $40M or more, 90% for exceeding by $60M or more.
84	* Third-Time Payor tax rates: 50% for exceeding threshold by $20M or less, 62% for exceeding by $20-$40M, 95% for exceeding by $40M or more, 110% for exceeding by $60M or more.
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100