MLB LA Dodgers 26

	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 Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
3	LOS ANGELES										2026	2027	2028	2029	2030	2026	2027	2028	2029	2030
4	DODGERS										$337,348,432	$340.722	$262.858	$188.524	$103.476	$430,554,505	$363.191	$302.584	$238.532	$137.490
5	DODGERS										Projected 2026 payroll + tax:			$517,958,388		Projected 2026 CB tax:		$180,609,956
6
7	Player	Pos.	Year	Rd	Pick	Age	MLS	Opts left 1/26	Agent	Length / Total Value	Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
8	Player	Pos.	Year	Rd	Pick	7/1/26	1/26	Opts left 1/26	Agent	Length / Total Value	2026	2027	2028	2029	2030	2026	2027	2028	2029	2030
9
10	Tucker, Kyle*	rf	2015	1	5	29	6.079	1 / 3	Excel	4 y/$240M (26-29)*	$33,000,000	$81.917	$53.506	$53.346		$57,195,945	$57.196	$57.196	$57.196
11	Glasnow, Tyler	rhp-s	2011	5	152	32	8.158	1 / 3	Wasserman	5 y/$136,562,500 (24-28)	$32,500,000	$32.500	$21.563	FA		$27,312,500	$27.313	$27.313
12	Skubal, Tarik	lhp-s	2018	9	255	29	5.114	3 / 3	Boras Corp.	1 y/$32M (26)	$9,582,888	FA				$9,582,888
13	Ohtani, Shohei*	dh-rhp	2017		JPN	31	8.000	3 / 3	CAA	10 y/$700M (24-33)*	$28,216,994	$28.216	$28.216	$28.216	$28.216	$46,081,476	$46.082	$46.082	$46.082	$46.082
14	Snell, Blake*	lhp-s	2011	1s	52	33	9.072	1 / 3	Boras Corp.	5 y/$182M (25-29)+cdl opt*	$27,869,485	$27.333	$26.858	$26.460	cond opt	$31,306,185	$31.306	$31.306	$31.306
15	Betts, Mookie*	ss	2011	5	172	33	11.070	2 / 3	VC Sports	12 y/$365M (21-32)*	$25,167,520	$25.168	$29.665	$29.665	$29.665	$30,416,667	$30.417	$30.417	$30.417	$30.417
16	Freeman, Freddie*	1b	2007	2	78	36	15.033	3 / 3	Excel	6 y/$162M (22-27)*	$22,874,920	$23.075	FA			$27,000,000	$27.000
17	Yamamoto, Yoshinobu	rhp-s	2023		JPN	27	2.000	3 / 3	Wasserman	12 y/$325M (24-35)	$16,166,667	$30.167	$30.167	$30.167	$33.167	$27,083,333	$27.083	$27.083	$27.083	$27.083
18	Hernández, Teoscar*	lf	2011		DOM	33	8.097	1 / 3	Republik Spts	3 y/$66M (25-27)+28 cl opt*	$15,558,798	$17.343	$6.500			$19,940,000	$19.940	opt	opt
19	Díaz, Edwin*	rhp-c	2012	3	98	32	9.121	3 / 3	Wasserman	3 y/$69M (26-28)*	$14,010,520	$23.011	$23.011			$21,110,269	$21.110	$21.110
20	Treinen, Blake	rhp	2011	7	226	38	11.065	2 / 3	Apex	2 y/$22M (25-26)	$13,500,000	FA				$11,000,000
21	Smith, Will*	c	2016	1	32	31	6.090	2 / 3	Apex	10 y/$140M (24-33)*	$12,927,716	$12.928	$12.928	$9.428	$9.428	$12,241,285	$12.241	$12.241	$12.241	$12.241
22	Scott, Tanner*	lhp-c	2014	6	181	31	7.059	1 / 3	MVP Spts	4 y/$72M (25-28)*	$12,466,680	$16.195	$15.966	FA		$16,128,702	$16.129	$16.129
23	Edman, Tommy*	2b-cf	2016	6	196	31	6.114	3 / 3	Weisz Spts	5 y/$74M (25-29)+30 cl opt*	$12,091,513	$11.786	$11.478	$11.242	$3.000	$13,040,190	$13.040	$13.040	$13.040	opt
24	Muncy, Max	3b	2012	5	169	35	9.027	1 / 3	Hub Sports	2 y/$24 (24-25)+26 opt 1 y/$10 (27)+28 cl opt	$10,000,000	$7.000	$3.000			$10,000,000	$10.000	opt
25	Phillips, Evan	rhp	2015	17	510	31	5.136	0 / 3	Apex Baseball	1 y/$6.5M (26)	$6,500,000	FA				$6,500,000
26	Rojas, Miguel	ss	2005		VEN	37	11.043	2 / 3	Beverly Hills	1 y/$5.5M (26)	$5,500,000	FA				$5,500,000
27	Hernández, Kiké	ss-cf	2009	6	191	34	11.054	1 / 3	Wasserman	1 y/$4.5M (26)	$4,500,000	FA				$4,500,000
28	Vesia, Alex	lhp	2018	17	507	30	5.078	1 / 3	Klutch Spts	1 y/$2.3M (25)+26 cl opt	$3,550,000	FA				$3,550,000
29	Graterol, Brusdar	rhp-c	2014		VEN	27	5.167	2 / 3	Boras Corp.	1 y/$2.8M (26)	$2,800,000	FA				$2,800,000
30	Call, Alex	cf	2016	3	86	31	2.161	2 / 3	Moye Sports	1 y/$1.6M (26)	$1,600,000	A2	A3	A4	FA	$1,600,000
31	Stewart, Brock	rhp	2014	6	189	34	4.093	0 / 4	Sterling Spts	1 y/$1.3M (26)	$1,300,000	A3	FA			$1,300,000
32	Cousins, Jake	rhp	2017	20	613	31	3.091	0 / 3		1 y/$950,000 (26)	$950,000	A2	A3	FA		$950,000
33	Dreyer, Jack	lhp	2021		USA	27	1.000	3 / 3		1 y/$810,000 (26)	$810,000		A1	A2	A3	$810,000
34	Sheehan, Emmet	rhp-s	2021	6	192	26	2.080	2 / 3		1 y/$810,000 (26)	$678,682	A1	A2	A3	FA	$678,682
35	Stone, Gavin	rhp	2020	5	159	27	2.034	2 / 3		1 y/$810,000 (26)	$810,000	A1	A2	A3	FA	$810,000
36	Casparius, Ben	rhp	2021	5	162	27	1.016	2 / 3		1 y/$800,000 (26)	$800,000		A1	A2	A3	$800,000
37	Miller, Bobby	rhp	2020	1	29	27	1.119	2 / 3		1 y/$800,000 (26)	$800,000		A1	A2	A3	$800,000
38	Pages, Andy	cf	2018		DOM	25	1.155	1 / 3		1 y/$800,000 (26)	$800,000	A1	A2	A3	A4	$800,000
39	Sasaki, Rōki	rhp-s	2025		JPN	24	1.000	3 / 3	Wasserman	1 y/$800,000 (26)	$800,000		A1	A2	A3	$800,000
40	Henriquez, Edgardo	rhp	2018		VEN	24	0.164	2 / 3		1 y/$790,000 (26)	$790,000					$790,000
41	Klein, Will	rhp	2020	5	135	26	0.081	1 / 3		1 y/$790,000 (26)	$790,000					$790,000
42	Knack, Landon	rhp	2020	2	60	28	0.119	1 / 3		1 y/$790,000 (26)	$549,254					$549,254
43	Rushing, Dalton	c	2022	2	40	25	0.138	3 / 3		1 y/$790,000 (26)	$790,000					$790,000
44	Wrobleski, Justin	lhp-s	2021	11	342	25	0.150	1 / 3		1 y/$790,000 (26)	$790,000					$790,000
45	Freeland, Alex	ss	2022	3	105	24	0.038	2 / 3		1 y/$782,500 (26)	$509,125					$509,125
46	Alfonzo, Eliezer	c	2016		VEN	26	0.000	3 / 3		1 y (26)	$168,345					$168,345
47	Bubic, Kris	lhp-s	2018	1s	40	28	5.135	1 / 3	Apex	1 y/$6.15M (26)	$1,808,824	FA				$1,808,824
48	Feduccia, Hunter	c	2018	12	374	29	0.095	1 / 3		1 y/$782,000 (26)	$230,000					$230,000
49	Gervase, Paul	rhp	2022	12	359	26	0.021	2 / 3		1 y (26)	$200,420					$200,420
50	Halvorsen, Seth	rhp	2023	7	202	26	1.031	3 / 3		1 y (26)	$188,701		A1	A2	A3	$188,701
51	Hernández, Jonathan	rhp	2013		DOM	29	3.131	0 / 3		1 y (26)	$550,802	A3	FA			$550,802
52	Hurt, Kyle	rhp	2020	5	134	28	1.099	3 / 3	Excel	1 y (26)	$692,541		A1	A2	A3	$692,541
53	Kim, Hyeseong	2b	2025		KOR	27	0.149	2 / 3	CAA	3 y/$12.5M (25-27)+28-29 opt	$4,083,000	$4.083	opt			$4,166,667	$4.167	opt
54	Kopp, Ronan	lhp	2021	12	372	23	0.000	3 / 3		1 y (26)	$63,600					$63,600
55	Lauer, Eric	lhp-s	2016	1	25	31	5.091	0 / 3	CAA	1 y/$4.4M (26)	$3,129,412	FA				$3,129,412
56	Rortvedt, Ben	c	2016	2	56	28	3.135	0 / 3	Wasserman	1 y/$1.25M (26)	$367,647	A3	A4	FA		$367,647
57	Thomas, Alek	cf	2018	2	63	25	3.103	1 / 3	Wasserman	1 y/$1.962,500 (26)	$1,448,262	A2	A3	FA		$1,448,262
58	Ward, Ryan	lf	2019	8	251	28	0.000	3 / 3		1 y (26)	$190,024					$190,024
59	Barnes, Charlie									outrighted 8/13/26	$109,249					$109,249
60	Robinson, Chuckie									outrighted 8/7/26	$119,510					$119,510
61	Mills, Wyatt									claimed by Washington 8/6/26	$142,894					$142,894
62	Duran, Carlos									traded to Kansas City 8/3/26	$19,711					$19,711
63	Ryan, River									traded to Detroit 8/2/26	$269,706					$269,706
64	McDermott, Chayce									traded to NY Mets 8/3/26	$52,339					$52,339
65	Irvin, Cole									outrighted 8/4/26	$26,738					$26,738
66	Frasso, Nick									traded to Colorado 7/20/26	$30,586					$30,586
67	Eder, Jake									released 7/6/26	$121,112					$121,112
68	Espinal, Santiago									outrighted, elected FA 6/18/26	$2,500,000					$2,500,000
69	Fitzgerald, Tyler									released 6/10/26	$57,735					$57,735
70	Lauer, Eric									from Toronto, 5/17/26 trade	($2,529,412)					($2,529,412)
71	Siani, Michael									claimed by Baltimore 5/18/26	$63,375					$63,375
72	Holman, Grant									claimed by Detroit 4/11/26	$10,198					$10,198
73	Suwinski, Jack									outrighted 3/2/26, traded 8/3/26	$882,353					$882,353
74	Vesia, Alex									CBT credit, unpaid 2026 buyout						($50,000)
75	Pre-arbitration bonus pool															$1,666,667	$1.667	$1.667	$1.667	$1.667
76	Estimated Player Benefits															$18,000,000	$18.500	$19.000	$19.500	$20.000
77											2026	2027	2028	2029	2030	2026	2027	2028	2029	2030
78	Projected 26-man Opening Day Payroll										$317,263,313
79	Projected 40-man Year-End Payroll										$337,348,432	$340.722	$262.858	$188.524	$103.476
80	Projected 40-man CB Tax Payroll															$430,554,505	$363.191	$302.584	$238.532	$137.490
81	Competitive Balance Tax Threshold									$244 / $264 / $284 / $304						$244,000,000	$247.000	$250.000	$253.000	$256.000
82	Amount under threshold															($186,554,505)	($116.191)	($52.584)	($49.584)	$118.510
83	Projected CB Tax (sixth-time payor in 2026)									Rates 50% / 62% / 95% / 110%						$180,609,956
84
85	Dodgers CBT History
86	2025: Tax on CBT payroll of $415M with $241M, $261M, $281M, $301M thresholds and rates of 50, 62, 95, 110 percent as a fifth-time payor.
87	2024: $103,016,896 tax on CBT payroll of $353,015,360 with $237M, $257M, $277M, $297M thresholds and rates of 50, 62, 95, 110 percent as a fourth-time payor.
88	2023: $19,423,297 tax on CBT payroll of $268,198,867 with $233M threshold and rates of 50 and 62 percent as a third-time payor.
89	2022: $32,397,344 tax on CBT payroll of $293,330,382 with $230M threshold and rates of 30, 42, 75 and 90 percent as a second-time payor.
90	2021: $32,649,965 tax on payroll of $285,599,944 with 20% rate for amount over $210M threshold, plus surtaxes for exceeding threshold by $20M, $40M.
91	2020: The Dodgers' CBT payroll of $204,653,651 did not exceed the $208M threshold for MLB's competitive balance tax.
92	2019: The Dodgers' CBT payroll of $204,918,530 did not exceed the $206M threshold for MLB's competitive balance tax.
93	2018: The Dodgers' CBT payroll of $195,039,730 did not exceed the $197M threshold for MLB's competitive balance tax.
94	2017: $36,209,572 tax on payroll of $253,633,893 with $195M threshold and 50 percent rate as a fifth-time payor.
95	2016: $31,775,817 tax on payroll of $252,551,634 with $189M threshold and 50 percent rate as a fourth-time payor.
96	2015: $43,567,472 tax on payroll of $297,918,681 with a $189M threshold and a 40% tax as a third-time payor.
97	2014: $26,621,124 tax on payroll of $277,737,082 with a $189M threshold and a 30% rate as a second-time payor.
98	2013: $11,415,958 tax on payroll of $243,234,050 with a $178M threshold and a 17.5% rate as a first-time payor.
99
100	Notes on Dodgers Deferral Estimates