MLB Colorado 25 YE

	A	B	C	D	E	F	G	H	I	K	M	N	O	P	Q	S	T	U	V	W
1
2	COLORADO										Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
3	COLORADO										2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
4	ROCKIES										$129,691,696	$66.714	$35.214	$38.214	$14.214	$149,215,506	$82.738	$55.238	$55.738	$30.238
5	ROCKIES															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	Bryant, Kris	rf	2013	1	2	33	9.171	3 / 3	Boras Corp.	7 y/$182M (22-28)	$27,000,000	$27.000	$27.000	$27.000		$26,000,000	$26.000	$26.000	$26.000
11	Freeland, Kyle	lhp-s	2014	1	8	32	7.144	2 / 3	MSM Spts	5 y/$64.5M (22-26)	$16,000,000	$16.000	FA			$12,900,000	$12.900
12	Senzatela, Antonio	rhp-s	2011		VEN	30	7.106	0 / 3	Republik Spts	5 y/$50.5M (22-26)+27 cl opt	$12,000,000	$12.000	opt			$10,100,000	$10.100	opt
13	Márquez, Germán	rhp-s	2011		VEN	30	8.027	2 / 3	LA Spts Mgt	2 y/$20M (24-25)	$10,000,000	FA				$10,000,000
14	Tovar, Ezequiel	ss	2017		VEN	23	2.014	3 / 3	Rimas Spts	7 yr/$63.5M (24-30)+31 cl opt	$4,214,286	$5.214	$8.214	$11.214	$14.214	$9,071,429	$9.071	$9.071	$9.071	$9.071
15	Estrada, Thairo	2b	2012		VEN	29	4.153	0 / 3	MVP Spts	1 y/$4M (25)+26 m opt	$3,250,000	$0.750	A4	FA		$4,000,000	opt
16	Farmer, Kyle	2b	2013	8	244	34	6.129	1 / 3	Beverly Hills SC	1 yr/$3.25M (25)+26 m opt	$2,500,000	$0.750				$3,250,000
17	Feltner, Ryan	rhp-s	2018	4	126	28	2.143	2 / 3		1 y/$2.275M (25)	$2,275,000	A2	A3	A4	FA	$2,275,000
18	Arcia, Orlando	ss	2010		VEN	30	7.114	0 / 3	World Spts	3 yr/$7.3M (23-25)+26 cl opt	$2,000,000					$2,433,333
19	Moniak, Mickey	of	2016	1	1	27	3.027	0 / 3	Wasserman Media Group Lenny Strelitz	1 y/$1.25M (25)	$1,250,000	A2	A3	FA		$1,250,000
20	Herget, Jimmy	rhp	2015	6	175	31	3.069	0 / 3	Paragon Spts	1 y/$850,000 (25)	$850,000	A2	A3	FA		$850,000
21	Freeman, Tyler	2b	2017	2s	71	26	2.046	1 / 3	Paragon Spts	1 y/$775,700 (25)	$775,700	A1	A2	A3	FA	$775,700
22	Doyle, Brenton	cf	2019	4	129	27	1.161	2 / 3	Ballengee	1 y/$765,000 (25)	$765,000	A1	A2	A3	A4	$765,000
23	Goodman, Hunter	c	2021	4	109	25	1.010	2 / 3		1 y/$765,000 (25)	$765,000		A1	A2	A3	$765,000
24	Toglia, Michael	1b	2019	1	23	26	1.077	1 / 3	Wasserman	1 y/$765,000 (25)	$547,097		A1	A2	A3	$547,097
25	Vodnik, Victor	rhp	2018	14	412	25	1.024	3 / 3		1 y/$765,000 (25)	$765,000		A1	A2	A3	$765,000
26	Beck, Jordan	of	2022	1s	38	24	0.145	3 / 3		1 y/$762,000 (25)	$724,263					$724,263
27	Blalock, Bradley	rhp	2019	32	977	24	0.057	2 / 3		1 y/$762,000 (25)	$388,060					$388,060
28	Chivilli, Angel	rhp	2018		DOM	22	0.082	2 / 3		1 y/$762,000 (25)	$588,816					$588,816
29	Criswell, Jeff	rhp	2020	2	58	26	0.040	3 / 3		1 y/$762,000 (25)	$762,000					$762,000
30	Halvorsen, Seth	rhp	2023	7	202	25	0.031	3 / 3		1 y/$762,000 (25)	$762,000					$762,000
31	Peralta, Luis	lhp	2017		DOM	24	0.038	3 / 3		1 y/$762,000 (25)	$357,184					$357,184
32	Agnos, Zach	rhp	2022	10	296	24	0.000	3 / 3	Ballengee		$602,387					$602,387
33	Amador, Adael	2b-ss	2019		DOM	22	0.024	2 / 3			$326,308					$326,308
34	Bernabel, Warming	ss	2018		DOM	25	0.000	2 / 3			$265,591					$265,591
35	Brown, McCade	rhp	2021	3	79	24	0.000	3 / 3			$147,097					$147,097
36	Contreras, Roansy	rhp-s	2016		DOM	25	2.039	0 / 3	Klutch Spts		$109,032	A1	A2	A3	FA	$109,032
37	Crim, Blaine	1b	2019	19	565	28	0.000	3 / 3			$96,108					$96,108
38	Darnell, Dugan	rhp	2021		USA	28	0.000	3 / 3			$241,075					$241,075
39	Dollander, Chase	rhp-s	2023	1	9	23	0.000	3 / 3			$587,796					$587,796
40	Fernandez, Yanquiel	of	2019		CUB	22	0.000	2 / 3			$431,690					$431,690
41	Fulford, Braxton	c	2021	6	170	26	0.000	3 / 3			$433,380					$433,380
42	Gilbreath, Lucas	lhp	2017	7	206	29	3.148	1 / 3	Paragon Spts	1 yr/$785,000 (25)	$785,000	A3	A4	FA		$785,000
43	Gordon, Tanner	rhp-s	2019	6	187	27	0.047	2 / 3			$494,410					$494,410
44	Hill, Jaden	rhp	2021	2	44	25	0.025	3 / 3			$364,045					$364,045
45	Karros, Kyle	3b	2023	5	145	23	0.000	3 / 3			$212,473					$212,473
46	Mejia, Juan	rhp	2017		DOM	24	0.000	2 / 3	ISE		$616,365					$616,365
47	Molina, Anthony	rhp	2018		VEN	23	1.000	3 / 3			$535,242					$535,242
48	Palmquist, Carson	lhp	2022	3	88	24	0.000	3 / 3			$220,549					$220,549
49	Ritter, Ryan	ss	2022	4	116	24	0.000	3 / 3			$469,892					$469,892
50	Rolison, Ryan	lhp	2018	1	22	27	2.000	1 / 3			$494,043	A1	A2	A3	FA	$494,043
51	Romo, Drew	c	2020	1s	35	23	0.045	3 / 3			$202,805					$202,805
52	Schunk, Aaron	3b	2019	2	62	27	0.094	3 / 3			$261,826					$261,826
53	Veen, Zac	of	2020	1	9	23	0.000	3 / 3			$122,043					$122,043
54	Farmer, Kyle									2026 buyout, paid 11/4/25	$750,000					$750,000
55	Farmer, Kyle									performance bonus: PAs	$125,000					$125,000
56	Márquez, Germán									roster bonus: days on active roster	$4,000,000					$4,000,000
57	Anderson, Nick									elected free agency 8/29/25	$187,634					$187,634
58	Gomber, Austin									released 8/22/25	$6,350,000					$6,350,000
59	Nola, Austin									DFA 8/11/25	$220,161					$220,161
60	Bird, Jake									traded to NY Yankees 7/31/25	$525,753					$525,753
61	Kinley, Tyler									traded to Atlanta 7/30/25	$2,709,677					$2,709,677
62	McMahon, Ryan									traded to NY Yankees 7/25/25	$7,806,452					$7,806,452
63	Bouchard, Sean									outrighted 8/1/25	$298,459					$298,459
64	Hilliard, Sam									outrighted 7/4/25	$1,000,000					$1,000,000
65	Hiura, Keston									outrighted 6/18/25	$91,935					$91,935
66	Stallings, Jacob									released 6/6/25 (less Baltimore portion)	$2,385,591					$2,385,591
67	Schunk, Aaron									outrighted 6/3/25	$164,437					$164,437
68	Martini, Nick									outrighted 6/3/25	$850,000					$850,000
69	Arcia, Orlando									portion paid by Atlanta	($1,489,247)					($1,922,580)
70	Alexander, Scott									released 5/27/25 less SF portion	$1,942,796					$1,942,796
71	Trejo, Alan									outrighted 5/18/25	$91,667					$91,667
72	Miller, Owen									outrighted 5/19/25	$104,167					$104,167
73	Justice, Evan									outrighted 4/23/25	$18,652					$18,652
74	Arenado, Nolan									paid by Colorado in 2/21 trade	$5,000,000	$5.000				$5,000,000	$5.000
75	Pre-arbitration bonus pool															$1,666,667	$1.667	$1.667	$1.667	$1.667
76	Estimated Player Benefits															$17,500,000	$18.000	$18.500	$19.000	$19.500
77											2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
78	Projected 26-man Opening Day Payroll										$123,266,986
79	Projected 40-man Year-End Payroll										$129,691,696	$66.714	$35.214	$38.214	$14.214
80	Projected 40-man CB Tax Payroll															$149,215,506	$82.738	$55.238	$55.738	$30.238
81	Competitive Balance Tax Threshold									$241 / $261 / $281 / $301						$241,000,000	$244.000	$247.000	$250.000	$254.000
82	Amount under threshold															$91,784,494	$161.262	$191.762	$194.762	$223.762
83	Projected CB Tax (first-time payor in 2025)									Rates 20% / 32% / 62.5% / 80%						$0
84
85	Rockies CBT History
86	The Rockies payroll has never exceeded the threshold for MLB's competitive balance tax.
87
88	Notes on Salaries
89	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.
90	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.
91
92	Notes on Competitive Balance Tax
93	* Projected payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
94	* 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.
95	* 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.
96	* 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.
97	* 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.
98	* 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.
99	* 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.
100