MLB LA Angels 24

	A	B	C	D	E	F	G	H	I	K	M	N	O	P	Q	S	T	U	V	W
1
2	LOS ANGELES										Projected 40-man Year-End Payrolls (salary+pro-rated bonus)					Projected 40-man CB Tax Payrolls (average annual value)
3	LOS ANGELES										2024	2025	2026	2027	2028	2024	2025	2026	2027	2028
4	ANGELS										$174,697,854	$107.688	$88.688	$37.117	$37.117	$189,709,015	$122.209	$101.209	$55.709	$56.209
5	ANGELS															Projected 2024 CB tax:		$0
6
7	Player	Pos.	Year	Rd	Pick	Age	MLS	Opts	Agent	Length / Total Value	Projected 40-man Year-End Payrolls (salary+pro-rated bonus)					Projected 40-man CB Tax Payrolls (average annual value)
8	Player	Pos.	Year	Rd	Pick	7/1/24	1/24	1/24	Agent	Length / Total Value	2024	2025	2026	2027	2028	2024	2025	2026	2027	2028
9
10	Rendon, Anthony	3b	2011	1	6	34	10.130	1 / 3	Boras Corp.	7 yr/$245M (20-26)	$38,571,429	$38.571	$38.571			$35,000,000	$35.000	$35.000
11	Trout, Mike	cf	2009	1	25	32	12.070	2 / 3	Landis	12 y/$426.5M (19-30)	$37,116,667	$37.117	$37.117	$37.117	$37.117	$35,541,667	$35.542	$35.542	$35.542	$35.542
12	Anderson, Tyler	lhp-s	2009	1	11	34	8.065	0 / 3	GSE	3 yr/$39M (23-25)	$13,000,000	$13.000	FA			$13,000,000	$13.000
13	Stephenson, Robert	rhp	2011	1	27	31	6.049	0 / 3	Apex	3 yr/$33M (24-26)+27 cond opt	$11,000,000	$11.000	$11.000			$11,000,000	$11.000	$11.000
14	Moore, Matt	lhp-s	2007	8	245	35	11.000	2 / 3	Apex	1 yr/$9M (24)	$9,000,000	FA				$9,000,000
15	Drury, Brandon	3b-dh	2010	13	404	31	7.001	0 / 3	Wasserman	2 yr/$17M (23-24)	$8,500,000	FA				$8,500,000
16	Estévez, Carlos	rhp-c	2011		DOM	31	7.022	1 / 3		2 yr/$13.5M (23-24)	$6,750,000	FA				$6,750,000
17	Sandoval, Patrick	lhp-s	2015	11	319	27	3.149	2 / 3		1 yr/$5.025M (24)	$5,025,000	A3	A4	FA		$5,025,000
18	Ward, Taylor	lf	2015	1	26	30	3.164	1 / 3	Wasserman	1 yr/$$4.8M (24)	$4,800,000	A3	A4	FA		$4,800,000
19	Rengifo, Luis	2b	2013		VEN	27	4.043	0 / 3	MVP Spts	1 yr/$4.4M (24)	$4,400,000	A3	FA			$4,400,000
20	García, Luis	rhp	2004		DOM	37	8.007	0 / 3	Reynolds Spts	1 yr/$4.25M (24)	$4,250,000	FA				$4,250,000
21	Canning, Griffin	rhp-s	2017	2	47	28	4.075	2 / 3		1 yr/$2.6M (24)	$2,600,000	A3	FA			$2,600,000
22	Cisnero, José	rhp	2007		DOM	35	6.020	1 / 3		1 yr/$1.75M (24)	$1,750,000	FA				$1,750,000
23	Cimber, Adam	rhp	2013	9	268	33	5.156	3 / 3	Shahpar Spts	1 yr/$1.65M (24)	$1,650,000	FA				$1,650,000
24	Suarez, José	lhp-s	2014		VEN	26	3.084	0 / 3	ISE	1 yr/$925,000 (24)	$925,000	A2	A3	FA		$925,000
25	Sanó, Miguel	1b-dh	2009		DOM	31	7.066	1 / 3	Octagon	1 yr/$875,000 (24)	$875,000	FA				$875,000
26	Quijada, José	lhp	2013		VEN	28	3.046	0 / 3		1 yr/$840,000 (24)	$840,000	A2	A3	FA		$840,000
27	Adell, Jo	of	2017	1	10	25	2.085	0 / 3	Boras Corp.	1 yr/$770,000 (24)	$770,000	A1	A2	A3	FA	$770,000
28	Detmers, Reid	lhp-s	2020	1	10	24	2.064	3 / 3		1 yr/$770,000 (24)	$770,000	A1	A2	A3	FA	$770,000
29	Moniak, Mickey	of	2016	1	1	26	2.027	0 / 3	Wasserman	1 yr/$770,000 (24)	$770,000	A1	A2	A3	FA	$770,000
30	Thaiss, Matt	c	2016	1	16	29	2.038	0 / 3		1 yr/$770,000 (24)	$770,000	A1	A2	A3	FA	$770,000
31	O'Hoppe, Logan	c	2018	23	677	24	1.008	3 / 3	CAA	1 yr/$760,000 (24)	$760,000		A1	A2	A3	$760,000
32	Soriano, José	rhp-s	2016		DOM	25	1.121	2 / 3		1 yr/$760,000 (24)	$760,000		A1	A2	A3	$760,000
33	Bachman, Sam	rhp	2021	1	9	24	0.129	3 / 3		1 yr/$750,000 (24)	$750,000					$750,000
34	Neto, Zach	ss	2022	1	24	23	0.170	3 / 3		1 yr/$750,000 (24)	$750,000					$750,000
35	Schanuel, Nolan	1b-of	2023	1	11	22	0.045	3 / 3		1 yr/$750,000 (24)	$750,000					$750,000
36	Silseth, Chase	rhp-s	2021	11	321	24	0.153	1 / 3		1 yr/$750,000 (24)	$750,000					$750,000
37	Stefanic, Michael	2b	2018		USA	28	0.093	2 / 3		1 yr/$750,000 (24)	$750,000					$750,000
38	Zuñiga, Guillermo	rhp	2016		COL	25	0.045	2 / 3		1 yr/$750,000 (24)	$750,000					$750,000
39	Adams, Jordyn	of	2018	1	17	24	0.043	2 / 3		1 yr (24)	$120,600					$120,600
40	Adrianza, Ehire	ss	2007		DOM	34	9.131	0 / 3	Warner Spts	1 yr (24)	$870,968					$870,968
41	Caseres, Kelvin	rhp	2018		DOM	24	0.005	3 / 3		1 yr (24)	$120,600					$120,600
42	Daniel, Davis	rhp	2019	7	211	27	0.168	1 / 3		1 yr (24)	$633,437					$633,437
43	Fulmer, Carson	rhp	2015	1	8	30	2.108	0 / 4	Icon Spts	1 yr (24)	$752,688	A1	A2	A3	FA	$752,688
44	Joyce, Ben	rhp	2022	3	89	23	0.127	3 / 3		1 yr (24)	$120,600					$120,600
45	Kochanowicz, Jack	rhp	2019	3	92	23	0.000	3 / 3		1 yr (24)	$60,300					$60,300
46	Kristofak, Zac	rhp	2019	14	421	26	0.000	3 / 3		1 yr (24)	$53,904					$53,904
47	Mederos, Victor	rhp	2022	6	178	23	0.006	2 / 3		1 yr (24)	$120,600					$120,600
48	Paris, Kyren	ss	2019	2	55	22	0.031	3 / 3		1 yr (24)	$120,600					$120,600
49	Rosenberg, Kenny	lhp	2016	8	240	28	0.056	2 / 3		1 yr (24)	$120,600					$120,600
50	Strickland, Hunter	rhp	2007	18	564	35	7.033	0 / 3	Sports One	1 yr (24)	$940,860					$940,860
51	Tucker, Cole	ss	2014	1	24	26	2.030	0 / 3	MVP Spts	1 yr (24)	$637,527	A1	A2	A3	FA	$637,527
52	Wantz, Andrew	rhp	2018	7	211	28	1.148	1 / 3		1 yr (24)	$180,900	A1	A2	A3	A4	$180,900
53	Hicks, Aaron									DFA 4/29/24	$740,000					$740,000
54	Herget, Jimmy									DFA 4/28/24	$41,497					$41,497
55	Plesac, Zach									outrighted 4/11/24	$1,000,000					$1,000,000
56	Soto, Livan									paid before 4/11/24 claim by Orioles	$9,077
57	Kolarek, Adam									outrighted to Triple-A 1/6/24	$900,000					$900,000
58	White, Evan									outrighted to Triple-A 12/7/23	$7,000,000	$8.000	$2.000			$8,500,000	$8.500	opt
59	0- to 3-year bonus pool															$1,666,667	$1.667	$1.667	$1.667	$1.667
60	Estimated Player Benefits															$17,000,000	$17.500	$18.000	$18.500	$19.000
61											2024	2025	2026	2027	2028	2024	2025	2026	2027	2028
62	Projected 26-man Opening Day Payroll										$169,793,096	$107.688	$88.688	$37.117	$37.117
63	Projected 40-man Year-End Payroll										$174,697,854	$107.688	$88.688	$37.117	$37.117
64	Projected 40-man CB Tax Payroll															$189,709,015	$122.209	$101.209	$55.709	$56.209
65	Competitive Balance Tax Threshold									$237 / $257 / $277 / $297						$237,000,000	$241.000	$244.000	$244.000	$244.000
66	Amount under threshold															$47,290,985	$118.791	$142.791	$188.291	$187.791
67
68	Angels CBT History
69	2023: The Angels' CBT payroll of $232,971,346 was below the $233M tax threshold.
70	2004: The Angels paid tax of $927,059 as first-time payor.
71
72	Notes on Competitive Balance Tax
73	* Projected payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
74	* 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.
75	* 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.
76	* 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.
77	* 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.
78	* 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.
79	* 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.
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100