MLB Seattle 25

	A	B	C	D	E	F	G	H	I	K	M	N	O	P	Q	S	T	U	V	W
1
2	SEATTLE										Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
3	SEATTLE										2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
4	MARINERS										$150,867,814	$75.878	$58.003	$44.853	$44.853	$177,261,267	$91.284	$76.709	$55.609	$56.109
5	MARINERS															Projected 2024 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	Castillo, Luis	rhp-s	2011		DOM	32	7.101	2 / 3	Republik Spts	5 y/$108M (23-27)+28 v opt	$24,150,000	$24.150	$24.150	opt		$21,600,000	$21.600	$21.600	opt
11	Rodríguez, Julio	cf	2017		DOM	24	3.000	3 / 3	Octagon (Ulises Cabrera)	12 y/$209.3M (23-29)/30-34 p opt	$20,185,714	$20.186	$20.186	$20.186	$20.186	$17,441,667	$17.442	$17.442	$17.442	$17.442
12	Garver, Mitch	c-dh	2013	9	260	34	7.045	2 / 3	ISE	2 yr/$24M (24-25)+26 m opt	$12,500,000	$1.000				$12,000,000	opt
13	Arozarena, Randy	lf	2016		CUB	30	4.129	3 / 3	Boras Corp.	1 y/$11.3M (25)	$11,300,000	A4	FA			$11,300,000
14	Crawford, J.P.	ss	2013	1	16	30	6.163	1 / 3	Wasserman	5 y/$51M (22-26)	$11,000,000	$12.000	FA	FA		$10,200,000	$10.200
15	Gilbert, Logan	rhp-s	2018	1	14	28	3.144	3 / 3	Wasserman	1 y/$7.625M (25)	$7,625,000	A3	A4	FA		$7,625,000
16	Polanco, Jorge	3b	2009		DOM	31	8.024	0 / 3	Octagon	1 y/$7.75M (25)+26 m opt	$7,000,000	$0.750				$7,750,000	opt
17	Kirby, George	rhp-s	2019	1	20	27	2.151	3 / 3	CAA	1 y/$4.3M (25)	$4,300,000	A2	A3	A4	FA	$4,300,000
18	Robles, Victor	cf	2013		DOM	28	6.033	1 / 3	Republik Spts	2 y/$9.75M (25-26)+27 cl opt	$4,125,000	$5.125	opt			$4,875,000	$4.875	opt
19	Moore, Dylan	3b	2015	7	198	32	6.000	3 / 3	Klutch Spts	3 y/$8.875M (23-25)	$3,908,333	FA				$3,208,333
20	Solano, Donovan	2b-3b	2005		COL	37	9.057	1 / 3	ACES	1 y/$3.5M (25)	$3,500,000	FA				$3,500,000
21	Muñoz, Andrés	rhp	2015		MEX	26	5.080	3 / 3	Suarez, Gomez & Assoc (Hector Gomez)	4 y/$7.5M (22-25)+26-28 opts	$2,687,500	opt				$1,875,000	opt
22	Raleigh, Cal	c	2018	3	90	28	3.085	3 / 3	Excel	6 y/$105M (25-30)+31 v opt	$2,666,667	$12.667	$13.667	$24.667	$24.667	$17,500,000	$17.500	$17.500	$17.500	$17.500
23	Thornton, Trent	rhp-s	2015	5	139	31	4.148	0 / 3	Wasserman	1 y/$2M (25)	$2,000,000	A4	FA			$2,000,000
24	Tellez, Rowdy	1b	2013	30	895	30	6.004	0 / 3	Primo Spts Gp Bryce Dixon	1 y/$1.5M (25)	$1,500,000	FA				$1,500,000
25	Saucedo, Tayler	lhp	2015	21	632	32	3.112	1 / 3		1 y/$937,500 (25)	$937,500	A2	A3	FA		$937,500
26	Bazardo, Eduard	rhp	2014		VEN	29	1.118	0 / 3		1 y/$892,700 (25)	$892,700		A1	A2	A3	$892,700
27	Speier, Gabe	lhp	2013	19	563	30	3.000	0 / 3	Apex	1 y/$845,000 (25)	$845,000	A2	A3	FA		$845,000
28	Miller, Bryce	rhp	2021	4	113	26	1.153	3 / 3		1 y/$800,000 (25)	$800,000	A1	A2	A3	A4	$800,000
29	Raley, Luke	rf	2016	7	221	30	2.106	0 / 3		1 y/$787,400 (25)	$787,400	A1	A2	A3	FA	$787,400
30	Woo, Bryan	rhp	2021	6	174	25	1.121	3 / 3		1 y/$783,300 (25)	$783,300	A1	A2	A3	A4	$783,300
31	Brash, Matt	rhp-s	2019	4	113	27	2.121	2 / 3	Wasserman	1 y/$777,600 (25)	$777,600	A1	A2	A3	FA	$777,600
32	Snider, Collin	rhp	2017	12	360	29	1.128	0 / 3		1 y/$773,000 (25)	$773,000	A1	A2	A3	A4	$773,000
33	Santos, Gregory	rhp	2015		DOM	25	2.055	1 / 3		1 y/$771,100 (25)	$771,100	A1	A2	A3	FA	$771,100
34	Mastrobuoni, Miles	2b	2016	14	420	29	1.077	1 / 3		1 y/$768,00 (25)	$768,000		A1	A2	A3	$768,000
35	Hancock, Emerson	rhp	2020	1	6	26	0.116	2 / 3		1 y/$766,000 (25)	$766,000					$766,000
36	Kowar, Jackson	rhp	2018	1c	33	28	1.163	1 / 4	ISE	1 y/$763,000 (25)	$763,000	A1	A2	A3	A4	$763,000
37	Bliss, Ryan	ss	2021	2	42	24	0.061	2 / 3		1 y/$762,100 (25)	$762,100					$762,100
38	Taylor, Troy	rhp	2022	12	366	23	0.051	3 / 3	Paragon Sports	1 y/$761,700 (25)	$761,700					$761,700
39	Vargas, Carlos	rhp	2016		DOM	26	0.140	0 / 3		1 y/$761,200 (25)	$761,200					$761,200
40	Canzone, Dominic	of	2019	8	242	27	1.068	2 / 3					A1	A2	A3
41	Castano, Blas	rhp	2018		DOM	25	0.000	3 / 3
42	Castillo, Luis F.	rhp	2012		DOM	30	0.009	2 / 3
43	Diaz, Jhonathan	lhp	2013		VEN	28	0.119	1 / 3
44	Hunt, Blake	c	2017	2s	69	26	0.002	2 / 3
45	Klein, Will	rhp	2020	5	135	25	0.035	2 / 3
46	Lao, Sauryn	rhp	2015		DOM	25	0.000	3 / 3
47	Legumina, Casey	rhp	2019	8	239	28	0.139	1 / 3
48	Locklear, Tyler	3b	2022	2	58	24	0.023	2 / 3
49	Rivas, Leo	ss	2014		VEN	27	0.098	2 / 3
50	Shenton, Austin	3b	2019	5	156	27	0.075	2 / 3
51	Williamson, Ben	3b	2023	2	57	24	0.000	3 / 3
52	Haniger, Mitch									released 3/23/25	$15,500,000					$14,500,000
53	Shenton, Austin									to Tampa Bay, 11/19/24 trade	$50,000					$50,000
54	Injured list replacements									3	$2,316,000					$2,316,000
55	40-man players in minors									14	$2,604,000					$2,604,000
56	0- to 3-year bonus pool															$1,666,667	$1.667	$1.667	$1.667	$1.667
57	Estimated Player Benefits															$17,000,000	$17.500	$18.000	$18.500	$19.000
58											2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
59	Projected 26-man Opening Day Payroll										$145,947,814
60	Projected 40-man Year-End Payroll										$150,867,814	$75.878	$58.003	$44.853	$44.853
61	Projected 40-man CB Tax Payroll															$177,261,267	$91.284	$76.709	$55.609	$56.109
62	Compteitive Balance Tax Threshold									$241 / $261 / $281 / $301						$241,000,000	$244.000	$247.000	$250.000	$254.000
63	Amount under threshold															$63,738,733	$152.716	$170.291	$194.391	$197.891
64	Projected CB Tax (first-time payor in 2025)									Rates 20% / 32% / 62.5% / 80%						$0
65
66	Mariners CBT History
67	The Mariners payroll has never exceeded the threshold for MLB's competitive balance tax.
68
69	Notes on Salaries
70	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.
71	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.
72
73	Notes on Competitive Balance Tax
74	* Projected payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
75	* 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.
76	* 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.
77	* 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.
78	* 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.
79	* 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.
80	* 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.
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100