ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCHCICJCKCLCMCNCOCPCQCRCSCTCUCV
1
2
MILWAUKEE
Projected 40-man Year-End Labor Relations PayrollsProjected 40-man Competitive Balance Payrolls
3
2025202620272028202920252026202720282029
4
BREWERS$106,354,727$51.201$40.201$34.501$21.750$133,059,555$57.906$58.406$54.806$31.417
5
Projected 2025 CB tax:$0
6
7
PlayerPos.YearRdPickAgeMLSOpts left 1/25AgentLength / Total ValueProjected 40-man Year-End Labor Relations PayrollsProjected 40-man Competitive Balance Payrolls
8
7/1/251/252025202620272028202920252026202720282029
9
10
Yelich, Christianlf20101233311.0693 / 3Paragon Spts9 yr/$215M (20-28)+29 m opt$24,250,727$24.251$24.251$24.251$6.500$23,888,888$23.889$23.889$23.889opt
11
Hoskins, Rhys1b20145142327.0533 / 3Boras Corp.2 yr/$34M (24-25)$18,000,000$4.000$17,000,000opt
12
Williams, Devinrhp-c2013254305.0563 / 3Klutch SptsA3$8,000,000FA$8,000,000
13
Peralta, Freddyrhp-s2013DOM296.0902 / 3Klutch Spts5 yr/$15.5M (20-24)+25-26 opts$8,000,000opt$8,000,000opt
14
Civale, Aaronrhp-s2016392305.0582 / 3Jack ToffeyA3$7,900,000FA$7,900,000
15
Contreras, Williamc2015VEN273.1122 / 3OctagonA1$7,500,000A2A3FA$7,500,000
16
Woodruff, Brandonrhp-s201411326326.1611 / 3McKinnis Spts2 yr/$17.5M (24-25)+26 m opt$5,000,000$10.000$8,750,000opt
17
Chourio, Jacksonof2021VEN211.0003 / 3Beverly Hills SC8 yr/$82M (24-31)+32-33 opts$4,250,000$7.250$8.250$9.250$15.250$10,250,000$10.250$10.250$10.250$10.250
18
Ashby, Aaronlhp20184125272.0881 / 3Turner-Gary Spts5 y/$20.5M (23-27)+28-29 opts$3,450,000$5.700$7.700$1.000$4,100,000$4.100$4.100opt
19
Payamps, Joelrhp2010DOM314.0270 / 3A2$2,650,000A3FA$2,650,000
20
Megill, Trevorrhp20157207313.0021 / 3WassermanA1$2,000,000A2A3FA$2,000,000
21
Haase, Ericc20117218323.1590 / 3Warner Spts1 yr/$1.35M (25)$1,350,000A3FA$1,350,000
22
Mears, Nickrhp2018USA283.0220 / 3A1$1,000,000A2A3FA$1,000,000
23
Bukauskas, J.B.rhp2017115272.0860 / 3VC SportsA1A2A3FA
24
Peguero, Elvisrhp2015DOM282.0721 / 3A1A2A3FA
25
Mitchell, Garrettcf2020120262.0403 / 3A1A2A3FA
26
Turang, Brice2b2018121251.1652 / 3A1A2A3A4
27
Perkins, Blakecf2015269281.1332 / 3A1A2A3A4
28
Monasterio, Andruw
3b2014VEN281.1273 / 3A1A2A3A4
29
Frelick, Salof2021115251.0723 / 3A1A2A3
30
Hall, DLlhp-s2017121261.0691 / 3ExcelA1A2A3
31
Koenig, Jaredlhp2020USA311.0342 / 3A1A2A3
32
Ortiz, Joeyss20194108261.0302 / 3A1A2A3
33
Hudson, Bryanlhp2015382281.0051 / 3A1A2A3
34
Dunn, Oliver2b-lf201911345271.0002 / 3A1A2A3
35
Myers, Tobiasrhp20166181260.1472 / 3Klutch Spts
36
Gasser, Robertlhp20212s71260.1433 / 3
37
Uribe, Abnerrhp2018DOM250.1211 / 3Klutch Spts
38
Capra, Vinny3b-lf201820596280.0840 / 3
39
Hicklen, Brewerlf-cf20177210290.0382 / 3Apex Baseball
40
Black, Tyler2b20211s33240.0312 / 3
41
Collins, Isaaclf20199279270.0223 / 3
42
Rodriguez, Carlos Frhp20216177230.0152 / 3
43
Jay, Tylerlhp201516310.0112 / 3
44
Henderson, Loganrhp20214116230.0003 / 3
45
Patrick, Chadrhp20214107260.0003 / 3
46
Quero, Jefersonc2019VEN220.0002 / 3
47
Peralta, FreddyCBT credit, unpaid 2025 buyout($1,500,000)
48
Pre-arbitration players13$10,400,000$10,400,000
49
40-man players in minors
14$2,604,000$2,604,000
50
Pre-arbitration bonus pool
$1,666,667$1.667$1.667$1.667$1.667
51
Estimated Player Benefits
$17,500,000$18.000$18.500$19.000$19.500
52
2025202620272028202920252026202720282029
53
Projected 26-man Opening Day Payroll$103,750,727
54
Projected 40-man Year-End Payroll$106,354,727$51.201$40.201$34.501$21.750
55
Projected 40-man CB Tax Payroll$133,059,555$57.906$58.406$54.806$31.417
56
Competitive Balance Tax Threshold
$241 / $261 / $281 / $301$241,000,000$244.000$247.000$250.000$254.000
57
Amount under threshold$107,940,445$186.094$188.594$191.594$222.583
58
Projected CB Tax (first-time payor in 2025)Rates 20% / 32% / 62.5% / 80%$0
59
60
Brewers CBT History
61
The Brewers payroll has never exceeded the threshold for MLB's competitive balance tax.
62
63
Notes on Salaries
64
Figures for 0- to 3-year players are based on a schedule of 186 calendar days, pro-rated for days on Major League roster and days on optional assignment.
65
Estimated salaries: 0.000 MLS: $760,000 / $62,000. 0.001+ MLS: $760,000 / $123,900. 1+ MLS: $770,000 / $186,000. 2+ MLS: $780,000 / $248,000. 3+ MLS: $800,000 - $2M
66
67
Notes on Competitive Balance Tax
68
* Projected payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
69
* 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.
70
* 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.
71
* 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.
72
* 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.
73
* 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.
74
* 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.
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100