ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCHCICJCKCLCMCNCOCPCQCRCSCTCUCV
1
2
COLORADO
Projected 40-man Year-End Payrolls (salary+pro-rated bonus)Projected 40-man CB Tax Payrolls (average annual value)
3
2024202520262027202820242025202620272028
4
ROCKIES$147,570,286$91.964$84.214$53.464$40.464$167,377,429$108.238$96.655$69.155$57.988
5
Projected 2024 CB tax:$0
6
7
PlayerPos.YearRdPickAgeMLSOptsAgentLength / Total ValueProjected 40-man Year-End Payrolls (salary+pro-rated bonus)Projected 40-man CB Tax Payrolls (average annual value)
8
7/1/241/241/242024202520262027202820242025202620272028
9
10
Bryant, Krisrf201312328.1713 / 3Boras Corp.7 yr/$182M (22-28)$28,000,000$27.000$27.000$27.000$27.000$26,000,000$26.000$26.000$26.000$26.000
11
Freeland, Kylelhp-s201418316.1442 / 3MSM Spts5 yr/$64.5M (22-26)$15,000,000$16.000$16.000FA$12,900,000$12.900$12.900
12
Blackmon, Charliedh-of20082723811.1021 / 3ACES1 yr/$13M (24)$13,000,000FA$13,000,000
13
McMahon, Ryan2b2013276296.0062 / 3Wasserman6 yr/$70M (22-27)$12,000,000$12.000$16.000$16.000$11,666,667$11.667$11.667$11.667
14
Senzatela, Antoniorhp-s2011VEN296.1060 / 3Republik Spts5 yr/$50.5M (22-26)+27 cl opt$12,000,000$12.000$12.000opt$10,100,000$10.100$10.100opt
15
Márquez, Germánrhp-s2011VEN297.0272 / 3LA Spts Mgt (Daniel Szew)2 yr/$20M (24-25)$10,000,000$10.000FA$10,000,000$10.000
16
Bard, Danielrhp-c2006128397.1030 / 3ISE2 y/$19M (23-24)$9,500,000FA$9,500,000
17
Quantrill, Calrhp-s201618294.1322 / 31 yr/$6.55M (24)$6,550,000A4FA$6,550,000
18
Díaz, Eliasc2008VEN337.0880 / 3MAS+3 yr/$14.5M (22-24)$6,000,000FA$4,833,333
19
Rodgers, Brendanss201513274.0753 / 3Excel1 yr/$3.2M (24)$3,200,000A3FA$3,200,000
20
Gomber, Austinlhp20144135304.1111 / 3Wasserman1 yr/$3.15M (24)$3,150,000A3FA$3,150,000
21
Tovar, Ezequielss2017VEN221.0143 / 3Rimas Spts7 yr/$63.5M (24-30)+31 cl opt$1,714,286$4.214$5.214$8.214$11.214$9,071,429$9.071$9.071$9.071$9.071
22
Beeks, Jalenlhp201412374305.0031 / 3Frontline1 yr/$1.675M (24)$1,675,000FA$1,675,000
23
Hudson, Dakotarhp-s20161s34294.1562 / 31 yr/$1.5M (24)$1,500,000FA$1,500,000
24
Stallings, Jacobc20127226345.1490 / 3Bo McKinnis1 yr/$2M (24)+25 m opt$1,500,000$0.500$2,000,000opt
25
Kinley, Tylerrhp201316472335.0142 / 3Paragon3 yr/$6.25M (23-25)+26 cl opt$1,300,000$3.000$0.750$2,083,333$2.083opt
26
Lambert, Peterrhp2015244273.1281 / 31 yr/$1.25M (24)$1,250,000A2A3FA$1,250,000
27
Cave, Jakerf20116209314.0710 / 3Ballengee1 yr/$1M (24)$1,000,000A4FA$1,000,000
28
Gilbreath, Lucaslhp20177206282.1481 / 31 yr/$760,000 (24)$760,000A2A3A4FA$760,000
29
Mears, Nickrhp2018USA272.0220 / 31 yr/$750,000 (24)$750,000A1A2A3FA$750,000
30
Bird, Jakerhp20185156281.1173 / 31 yr/$745,000 (24)$745,000A1A2A3$745,000
31
Feltner, Ryanrhp-s20184126271.1432 / 31 yr/$745,000 (24)$745,000A1A2A3A4$745,000
32
Jones, Nolan3b2016255261.0070 / 31 yr/$745,000 (24)$745,000A1A2A3$745,000
33
Lawrence, Justinrhp201512347291.1670 / 31 yr/$745,000 (24)$745,000A1A2A3A4$745,000
34
Montero, Elehuris3b2014DOM251.0610 / 31 yr/$745,000 (24)$745,000A1A2A3$745,000
35
Trejo, Alanss201716476281.1110 / 31 yr/$745,000 (24)$745,000A1A2A3$745,000
36
Doyle, Brentonof20194129260.1612 / 31 yr/$742,000 (24)$742,000$742,000
37
Toglia, Michael1b2019123250.1032 / 31 yr/$742,000 (24)$742,000$742,000
38
Vodnik, Victorrhp201814412240.0243 / 31 yr/$742,000 (24)$742,000$742,000
39
Molina, Anthonyrhp2018VEN220.0003 / 31 yr/$740,000 (24)$740,000$740,000
40
Amador, Adael2b-ss2019DOM210.0003 / 31 yr (24)
41
Bernabel, Warmingss2018DOM240.0002 / 31 yr (24)
42
Bouchard, Sean1b20179266281.0652 / 31 yr (24)A1A2A3
43
Carreras, Julio3b-ss2018DOM240.0002 / 31 yr (24)
44
Chivilli, Angelrhp2018DOM210.0003 / 31 yr (24)
45
Davis, Noahrhp201811319270.0871 / 31 yr (24)
46
Fernandez, Yanquiel
of2019CUB210.0003 / 31 yr (24)
47
Goodman, Hunter1b20214109240.0363 / 31 yr (24)
48
Hollowell, Gavinrhp20196189260.0872 / 31 yr (24)
49
Jones, Gregss-of2019122260.0162 / 31 yr (24)
50
Justice, Evanlhp20215140250.0383 / 31 yr (24)
51
Mejia, Juanrhp2017DOM230.0003 / 31 yr (24)
52
Pint, Rileyrhp201614260.0062 / 3Arland Sports, Jason Wood1 yr (24)
53
Hilliard, Samoutrighted 3/23/24$800,000$800,000
54
Arenado, Nolanpaid by Colorado in 2/21 trade$5,000,000$5.000$5.000$5,000,000$5.000$5.000
55
Pre-arbitration Players
56
0- to 3-year bonus pool
$1,666,667$1.667$1.667$1.667$1.667
57
Injured List43$2,235,000$2,235,000
58
40-man players in minors
$2,250,000$2.250$2.250$2.250$2.250$2,250,000$2.250$2.250$2.250$2.250
59
Estimated Player Benefits
$17,000,000$17.500$18.000$18.500$19.000
60
2024202520262027202820242025202620272028
61
Projected 26-man Opening Day Payroll
$143,085,286$89.714$81.964$51.214$38.214
62
Projected 40-man Year-End Payroll
$147,570,286$91.964$84.214$53.464$40.464
63
Projected 40-man CB Tax Payroll
$167,377,429$108.238$96.655$69.155$57.988
64
Competitive Balance Tax Threshold$237,000,000$241.000$244.000$244.000$244.000
65
Amount under threshold
$69,622,571$132.762$147.345$174.845$186.012
66
67
Rockies CBT History
68
The Rockies payroll has never exceeded the threshold for MLB's competitive balance tax.
69
70
Notes on Competitive Balance Tax
71
* Projected payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
72
* 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.
73
* 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.
74
* 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.
75
* 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.
76
* 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.
77
* 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.
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100