MLB San Diego 25

	A	B	C	D	E	F	G	H	I	K	M	N	O	P	Q	S	T	U	V	W
1
2	SAN DIEGO										Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
3	SAN DIEGO										2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
4	PADRES										$214,689,918	$166.607	$177.607	$151.657	$124.657	$270,973,143	$198.330	$198.830	$166.005	$129.155
5	PADRES															Projected 2025 CB tax:		$7,191,406
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	Bogaerts, Xander	ss	2009		ABW	32	11.042	3 / 3	Boras Corp.	11 y/$280M (23-33)	$25,454,545	$25.455	$25.455	$25.455	$25.455	$25,454,545	$25.455	$25.455	$25.455	$25.455
11	Darvish, Yu	rhp-s	2012		JPN	38	12.146	3 / 3	Wasserman	6 y/$108M (23-28)	$21,000,000	$16.000	$15.000	$15.000	FA	$18,000,000	$18.000	$18.000	$18.000
12	Tatis Jr., Fernando	rf	2015		DOM	26	5.120	3 / 3	MVP Spts	14 y/$340M (21-34)	$20,714,286	$20.714	$25.714	$25.714	$36.714	$24,285,714	$24.286	$24.286	$24.286	$24.286
13	Musgrove, Joe	rhp-s	2011	1s	46	32	8.063	2 / 3	Full Circle Spts	5 y/$100M (23-27)	$20,000,000	$20.000	$20.000	FA		$20,000,000	$20.000	$20.000
14	Machado, Manny	3b	2010	1	3	32	12.056	3 / 3	MVP Spts	11 y/$350M (23-33)	$17,090,909	$25.091	$39.091	$39.091	$39.091	$31,818,182	$31.818	$31.818	$31.818	$31.818
15	Arraez, Luis	2b	2013		VEN	28	5.121	2 / 3	MVP Spts	1 y/$14M (25)	$14,000,000	FA				$14,000,000
16	Cease, Dylan	rhp-s	2014	6	169	29	5.089	2 / 3	Boras Corp.	1 y/$13.75M (25)	$13,750,000	FA				$13,750,000
17	Cronenworth, Jake	1b	2015	7	208	31	5.000	3 / 3	CAA	7 y/$80M (24-30)	$11,285,714	$12.286	$12.286	$12.286	$12.286	$11,428,571	$11.429	$11.429	$11.429	$11.429
18	Suarez, Robert	rhp	2021		JPN	34	3.000	3 / 3	Amuse Spts, Don Nomura	5 yr/$46M (23-27), incl p opts	$10,000,000	$8.000	$8.000			$9,200,000	$9.200	$9.200
19	Matsui, Yuki	lhp	2023		JPN	29	1.000	3 / 3	WME Baseball	5 yr/$28M (24-28)	$5,500,000	$5.750	$6.500	$7.000	FA	$5,600,000	$5.600	$5.600	$5.600
20	Adam, Jason	rhp	2010	5	149	33	4.132	1 / 3	Warner Spts Mgt	1 y/$4.8M (25)	$4,800,000	A4	FA			$4,800,000
21	Peralta, Wandy	lhp	2009		DOM	33	7.168	1 / 3	MAS+	4 yr/$16.5M (24-27)	$4,250,000	$4.450	$4.450	FA		$4,125,000	$4.125	$4.125
22	King, Michael	rhp-s	2016	12	353	30	5.004	3 / 3	Excel	1 y/$7.75M (25)+26 m opt	$4,000,000	$3.750				$7,750,000
23	Iglesias, José	ss	2009		CUB	35	10.158	0 / 3	MVP Spts	1 y/$3M (25)	$3,000,000	FA				$3,000,000
24	Pivetta, Nick	rhp-s	2013	4	136	32	6.166	0 / 3	CAA	4 y/$55M (25-28)	$2,500,000	$20.500	$14.000	$18.000		$13,750,000	$13.750	$13.750	$13.750
25	Morejon, Adrian	lhp	2016		CUB	26	4.140	1 / 3	MVP Spts	1 y/$2M (25)	$2,000,000	A4	FA			$2,000,000
26	Sheets, Gavin	1b	2017	2	49	29	3.076	2 / 3	Ballengee	1 y/$1.6M (25)	$1,600,000	A2	A3	FA		$1,600,000
27	Díaz, Elias	c	2008		VEN	34	8.087	0 / 3	ACES	1 y/$3.5M (25)+26 m opt	$1,500,000	$2.000				$3,500,000	opt
28	Hart, Kyle	lhp-s	2016	19	568	32	0.128	2 / 3	NPG Spts	1 y/$1.5M (25)+26 opt	$1,000,000	$0.500				$1,500,000
29	Merrill, Jackson	cf-ss	2021	1	27	22	1.000	3 / 3	KHG Spts Mgt	1 y/$809,500 (25) 9 y/$135 (26-34)	$809,500	$2.111	$7.111	$9.111	$11.111	$809,500	$15.000	$15.000	$15.000	$15.000
30	Hoeing, Bryan	rhp	2019	7	201	28	2.015	3 / 3		1 y/$784,000 (25)	$585,161	A1	A2	A3	FA	$585,161
31	Estrada, Jeremiah	rhp	2017	6	195	26	1.069	1 / 3		1 y/$776,500 (25)	$776,500		A1	A2	A3	$776,500
32	Waldron, Matt	rhp	2019	18	550	28	1.039	1 / 3		1 y/$775,800 (25)	$401,626		A1	A2	A3	$401,626
33	Vásquez, Randy	rhp-s	2018		DOM	26	0.147	1 / 3		1 y/$772,800 (25)	$673,440					$673,440
34	Brito, Jhony	rhp	2015		DOM	27	1.048	1 / 3		1 y/$769,500 (25)	$769,500		A1	A2	A3	$769,500
35	Jacob, Alek	rhp	2021	16	490	27	0.130	2 / 3	KHG Spts Mgt	1 y/$764,500 (25)	$380,570					$380,570
36	Reynolds, Sean	rhp	2016	4	113	27	0.039	1 / 3		1 y/$763,100 (25)	$467,556					$467,556
37	Cruz, Omar	lhp	2017		MEX	26	0.000	3 / 3		1 y/$760,000 (25)	$168,359					$168,359
38	Campusano, Luis	c	2017	2	39	26	2.144	1 / 3	Ballengee	1 y/$1M (25)	$1,000,000	A2	A3	A4	FA	$1,000,000
39	Cortes, Nestor	lhp-s	2013	36	1,094	30	5.094	2 / 3	Wasserman	1 y/$7.6M (25)	$2,410,753	FA				$2,410,753
40	Fermin, Freddy	c	2015		VEN	30	1.165	2 / 3	Klutch Spts	1 y/$781,750 (25)	$247,974	A1	A2	A3	A4	$247,974
41	Johnson, Bryce	cf	2017	6	186	29	0.164	0 / 3			$434,677					$434,677
42	Laureano, Ramón	rf	2014	16	466	30	5.159	2 / 3	Vayner Spts	1 y/$4M (25)+26 cl opt	$1,268,817	opt				$1,268,817
43	Marinaccio, Ron	rhp	2017	19	572	30	2.027	1 / 3	ACES		$336,667	A1	A2	A3	FA	$336,667
44	McCoy, Mason	2b-ss	2017	6	188	30	0.065	3 / 3	Republik Spts		$392,748					$392,748
45	Miller, Mason	rhp-c	2021	3	97	26	1.166	3 / 3	Ballengee	1 y/$765,000 (25)	$242,661	A1	A2	A3	FA	$242,661
46	Morgan, David	rhp	2022		USA	26	0.000	3 / 3			$565,602					$565,602
47	O'Hearn, Ryan	1b-of	2014	8	243	31	6.002	1 / 3	Republik Spts	1 y/$3.5M (24)+25 cl opt	$2,537,634					$2,537,634
48	Ornelas, Tirso	of	2016		MEX	25	0.000	2 / 3			$168,359					$168,359
49	Rodriguez, Bradgley	rhp	2021		VEN	21	0.000	3 / 3			$149,666					$149,666
50	Sears, JP	lhp-s	2017	11	333	29	2.081	2 / 3		1 y/$770,000 (25)	$141,667	A1	A2	A3	FA	$141,667
51	Wagner, Will	2b	2021	18	538	26	0.049	3 / 3		1 y/$763,000 (25) tor-R67 O60 sd-R59	$39,302					$39,302
52	Díaz, Elias									performance bonus: PA	$150,000					$150,000
53	Suarez, Robert									performance bonus: GF	$3,000,000					$3,000,000
54	Wade, Tyler									performance bonus: PA	$25,000					$25,000
55	Cortes, Nestor									from Milwaukee, 7/31/25 trade	($2,169,677)					($2,169,677)
56	Laureano, Ramón									from Baltimore, 7/31/25 trade	($1,027,742)					($1,027,742)
57	O'Hearn, Ryan									from Baltimore, 7/31/25 trade	($2,296,559)					($2,296,559)
58	Wade, Tyler									outrighted 8/6/25	$900,000					$900,000
59	Brooks, Trenton									outrighted 8/4/25	$208,387					$208,387
60	Maldonado, Martín									released 8/6/25	$1,000,000					$1,000,000
61	Baez, Henry									traded to Athletics 7/31/25	$42,333					$42,333
62	Núñez, Eduarniel									traded to Athletics 7/31/25	$50,763					$50,763
63	Lockridge, Brandon									traded to Milwaukee 7/31/25	$382,269					$382,269
64	Bergert, Ryan									traded to Kansas City 7/31/25	$250,027					$250,027
65	Kolek, Stephen									traded to Kansas City 7/31/25	$406,237					$406,237
66	Gillaspie, Logan									DFA 6/30/25	$340,255					$340,255
67	Heyward, Jason									released 6/24/25	$1,000,000					$1,000,000
68	Gonzalez, Oscar									released 5/19/25	$140,194					$140,194
69	Joe, Connor									traded to Cincinnati 5/8/25	$225,806					$225,806
70	Gurriel, Yuli									outrighted 5/3/25	$1,350,000					$1,350,000
71	Cosgrove, Tom									traded 4/7/25	$25,313					$25,313
72	Rosario, Eguy									outrighted 4/3/25	$33,118					$33,118
73	Hosmer, Eric									8/22 trade, SD pays all but min	$12,240,000					$17,240,000
74	0- to 3-year bonus pool															$1,666,667	$1.667	$1.667	$1.667	$1.667
75	Estimated Player Benefits															$17,000,000	$17.500	$18.000	$18.500	$19.000
76											2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
77	Projected 26-man Opening Day Payroll										$209,671,454
78	Projected 40-man Year-End Payroll										$214,689,918	$166.607	$177.607	$151.657	$124.657
79	Projected 40-man CB Tax Payroll															$270,973,143	$198.330	$198.830	$166.005	$129.155
80	Compteitive Balance Tax Threshold									$241 / $261 / $281 / $301						$241,000,000	$244.000	$247.000	$250.000	$254.000
81	Amount under threshold															($29,973,143)	$45.670	$48.170	$51.170	$124.845
82	Projected CB Tax (first-time payor in 2025)									Rates 20% / 32% / 62.5% / 80%						$7,191,406
83
84	Padres CBT History
85	2024: The Padres payroll did not exceed the $237M threshold for MLB's competitive balance tax.
86	2023: $39,693,954 tax on CBT payroll of $291,204,162 with $233M threshold and 50, 62.5 and 95 percent rates as a third-time payor.
87	2022: $1,524,638 tax on CBT payroll of $235,082,125 with $230M threshold and 30 percent rate as a second-time payor.
88	2021: $1,293,478 tax on CBT payroll of $216,467,391 with $210M threshold and 20 percent rate as a first-time payor.
89	Prior to 2021, the Padres payroll had never exceeded the threshold for MLB's competitive balance tax.
90
91	Notes on Salaries
92	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.
93	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.
94
95	Notes on Competitive Balance Tax
96	* Projected payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
97	* 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.
98	* 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.
99	* 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.
100	* 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.