MLB Kansas City 19 - Google Drive


1	KANSAS CITY				Updated 9/19	25-man roster - Salaries & pro-rated signing bonuses					40-man roster - Competitive Balance Tax - AAV
2	Player	Pos.	MLS 1/19	Agent	Length / Total Value	2019	2020	2021	2022	2023	2019	2020	2021	2022	2023
3	Gordon, Alex	lf	11.092	Excel	4 yr/$72M (16-19)+20 opt	$20,000,000	$4.000				$18,000,000
4	Kennedy, Ian	rhp-s	9.124	Boras Corp.	5 yr/$70M (16-20)	$16,500,000	$16.500	FA			$14,000,000	$14.000
5	Duffy, Danny	lhp-s	7.085	ACES	5 yr/$65M (17-21)	$15,250,000	$15.250	$15.500	FA		$13,000,000	$13.000	$13.000
6	Perez, Salvador	c	7.050	Beverly Hills	5 yr/$52.5M (17-21)	$11,200,000	$14.200	$14.200	FA		$10,500,000	$10.500	$10.500
7	Soler, Jorge	rf	3.143	ACES	9 yr/$30M (12-20)	$4,666,666	$4.667	A3	FA		$3,333,333	$3.333
8	Montgomery, Mike	lhp-s	3.089	TWC Sports	1 yr/$2.44M (19)	$996,989	A2	A3	FA		$996,989
9	Merrifield, Whit	2b	2.101	L.Warner Cos.	4 yr/$16.25M (19-22)+23 opt	$1,000,000	$5.000	$6.750	$2.750	$0.750	$4,062,500	$4.063	$4.063	$4.063	opt
10	Cuthbert, Cheslor	3b	3.030	Sports One	1 yr/$850,000 (19)	$557,527	A2	A3	FA		$557,527
11	Hahn, Jesse	rhp	3.067	Excel	1 yr/$800,000 (19)	$800,000	A2	A3	FA		$800,000
12	Barlow, Scott	rhp	0.030		1 yr/$650,000 (19)	$456,452					$456,462
13	Junis, Jake	rhp-s	1.087	Wasserman	1 yr/$578,250 (19)	$578,250		A1	A2	A3	$578,250
14	McCarthy, Kevin	rhp	1.123		1 yr/$578,250 / $225,000	$498,484		A1	A2	A3	$245,891
15	Keller, Brad	rhp-s	1.000		1 yr/$578,125 (19)	$578,125		A1	A2	A3	$578,125
16	Mondesi, Adalberto	ss	1.088	ISE	1 yr/$576,000 (19)	$576,000		A1	A2	A3	$576,000
17	Hill, Tim	lhp	1.000		1 yr/$573,175 / $327,000	$472,587		A1	A2	A3	$472,587
18	Skoglund, Eric	lhp	1.068		1 yr/$568,175 / $250,000	$199,168		A1	A2	A3	$199,168
19	Dozier, Hunter	3b	1.060	Frontline	1 yr/$567,225 (19)	$567,225		A1	A2	A3	$567,225
20	Rosario, Randy	lhp	0.132		1 yr/$564,000 (19)	$54,581					$54,581
21	Lopez, Jorge	rhp-s	0.102		1 yr/$562,250 (19)	$562,250					$562,250
22	O'Hearn, Ryan	1b	0.062		1 yr/$557,650 (19)	$449,630					$449,630
23	Gallagher, Cam	c	0.106		1 yr/$557,125 (19)	$557,125					$557,125
24	Oaks, Trevor	rhp-s	0.016		1 yr/$555,350	$555,350					$555,350
25	Zimmer, Kyle	rhp	0.000	ISE Baseball	1 yr/$555,000 / $125,000	$270,645					$270,645
26	Arteaga, Humberto	2b	0.000		1 yr/$555,000 / $45,300	$57,726					$57,726
27	Barnes, Jacob	rhp	2.098		1 yr /$567,600 (19) / $134,250	$154,417	A1	A2	A3	FA	$154,417
28	Blewett, Scott	rhp	0.000		1 yr/$555,000 / $45,300	$45,300					$45,300
29	Bonifacio, Jorge	rf	1.095	ISE	1 yr/$561,900 / $250,000	$261,738		A1	A2	A3	$261,738
30	Dini, Nick	c	0.000		1 yr/$555,000 / $45,300	$158,145					$158,145
31	Fillmyer, Heath	rhp	0.104		1 yr/$561,000 / $90,400	$216,905					$216,905
32	Greene, Conner	rhp	0.000		1 yr/$555,000 / $90,400	$90,400					$90,400
33	Gutierrez, Kelvin	3b	0.000		1 yr/$555,000 / $90,400	$210,297					$210,297
34	Hernandez, Arnaldo	rhp	0.000		1 yr/$555,000 / $45,300	$45,300					$45,300
35	Lopez, Nicky	2b	0.000		1 yr/$555,000 / $45,300	$414,758					$414,758
36	Lovelady, Richard	lhp	0.000		1 yr/$555,000 / $45,300	$245,161					$245,161
37	McBroom, Ryan	1b-rf	0.000		1 yr/$555,000 / $45,300
38	Mejia, Erick	2b	0.000		1 yr/$555,000 / $90,400
39	Newberry, Jake	rhp	0.044		1 yr/$555,000 / $90,400	$352,674					$352,674
40	Phillips, Brett	of	0.140	O'Connell Spts	1 yr/$563,000 / $160,000	$257,500					$257,500
41	Sparkman, Glenn	rhp	1.000		1 yr/$560,000 / $90,400	$496,882		A1	A2	A3	$496,882
42	Speier, Gabe	lhp	0.000		1 yr/$555,000 / $45,300
43	Starling, Bubba	of	0.067	Boras Corp.	1 yr/$555,000 / $125,000	$241,694					$241,694
44	Staumont, Josh	rhp	0.000		1 yr/$555,000 / $45,300	$45,300					$45,300
45	Viloria, Meibrys	c	0.030		1 yr/$555,000 / $90,400	$90,400					$90,400
46	Bailey, Homer				portion paid by Dodgers	($22,445,000)					($16,945,000)
47	Ellis, Chris				13 @ $555,000	$38,790					$38,790
48	Schwindel, Frank				13 @ $555,000 / 38@$45,300	$48,045					$48,045
49	Owings, Chris				Released 6/4.	$3,000,000					$3,000,000
50	Lively, Ben				DFA 6/20. 75 days @ $160,000	$64,516					$64,516
51	Boxberger, Brad				DFA 6/26.	$2,200,000					$2,200,000
52	Gore, Terrance				Traded 7/17.	$394,892					$394,892
53	Bailey, Homer				Traded 7/14.	$322,258					$322,258
54	Maldonado, Martin				Traded 7/15.	$1,478,495					$1,478,495
55	Peralta, Wily				DFA 7/20.	$2,250,000	$1.000				$3,250,000
56	Flynn, Brian				Outrighted 8/2.	$800,000					$800,000
57	Diekman, Jake				Traded 7/27.	$1,475,806					$1,475,806
58	Diekman, Jake				Performance bonuses	$225,000					$225,000
59	Duda, Lucas				DFA 7/27.	$1,250,000					$1,250,000
60	Hamilton, Billy				DFA 8/16.	$5,250,000					$5,250,000
61	40-man players-minors										$2,250,000	$2.250	$2.250
62	Est. Player Benefits										$14,500,000	$15.000	$15.500
63	Projected 40-man CBT Payroll				through 9/12/19						$109,057,758	$62.146	$45.313	$4.063	$0.000
64	CB Tax Threshold										$206,000,000	$208.000	$210.000
65	Amount under threshold				.						$96,942,242	$145.854	$164.687
66	25-man Opening Day Payroll				as of 3/28/19	$96,565,066
67	Running Payroll Total				through 9/12/19	$94,281,173	$59.617	$36.450	$2.750	$0.750
68
69	* Yordano Ventura's contract obligated the Royals to pay him $23M, including $20.25M at the time of his death: $3.25M in 2017, $6.25M in 2018, $9.75M in 2019 and $1M in 2020. It also included language that could void payment for failure to perform because of injury or death from driving while intoxicated. If his death is determined to be an accident (toxicology results will not be public), the Royals could be reimbursed for an undisclosed portion of their payments to his estate under terms of club's insurance policy on the contract.
70
71	Notes on Competitive Balance Tax
72	* Unofficial payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
73	* Figures include the average annual values of contracts for players on the 40-man roster, plus about $14.5M per club for health and pension benefits.
74	* Tax Thresholds: Tax is assessed on amount above $195M in 2017, $197M in 2018, $206M in 2019, $208M in 2020, and $210M in 2021.
75	* Tax Rate: 20% for first-time payors, 30% for second-time payors, 50% for payors for three or more times. Surtax for exceeding threshold by $20M, $40M
76
77
78	Royals CBT History
79	The Royals payroll has never exceeded the threshold for MLB's competitive balance tax.
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98


1	KANSAS CITY		MLS thru '17 season		Updated 9/18	salary + p-r bonus
2		Pos'n	ML Srv	Agent	Length / Total Value	2018	2019	2020	2021	2022	2023
3	Gordon, Alex	lf	10.092	Excel Sports	4 yr/$72M (16-19)+20 opt	$20,000,000	$20.000	$4.000
4	Kennedy, Ian	rhp-s	8.124	Boras Corp.	5 yr/$70M (16-20)	$16,000,000	$16.500	$16.500	FA
5	Duffy, Danny	lhp-s	6.085	ACES	5 yr/$65M (17-21)	$14,000,000	$15.250	$15.250	$15.500	FA
6	Hammel, Jason	rhp-s	10.153	ACES	2 yr/$16M (17-18)+19 opt	$9,000,000	$2.000
7	Perez, Salvador	c	6.050	Beverly Hills SC	5 yr/$52.5M (17-21)	$8,700,000	$11.200	$14.200	$14.200	FA
8	Soler, Jorge	rf	2.143	ACES	9 yr/$30M (12-20)	$4,666,667	$4.667	$4.667	FA
9	Maurer, Brandon	rhp	4.089	Frye McCann	1 yr/$2.95M (18)	$2,950,000	A3	FA
10	Escobar, Alcides	ss	8.082	Legacy Agency	1 yr/$2.5M (18)	$2,500,000	FA
11	Peralta, Wily	rhp	4.112	Legacy Agency (prev ACES)	1 yr/$1.525M (18)+19 opt	$1,500,000	$0.025
12	Karns, Nate	rhp-s	3.033	CAA Sports	1 yr/$1.375M (18)	$1,375,000	A2	A3	FA
13	Hahn, Jesse	rhp	2.067	Excel Sports	1 yr/$0.574M (18)	$574,000	A1	A2	A3	FA
14	Cuthbert, Cheslor	3b	2.030	Sports One	1 yr/$0.5735M (18)	$573,500	A1	A2	A3	FA
15	Flynn, Brian	lhp	2.086	Spts Pro Srvs	1 yr/$0.5735M (18)	$573,500	A1	A2	A3	FA
16	Merrifield, Whit	2b	1.096	L.Warner Cos.	1 yr/$0.5695M (18)	$569,500		A1	A2	A3	FA
17	Orlando, Paulo	rf-cf	2.099	Rep 1 Baseball	1 yr/$0.5685M (18)	$568,500	A1	A2	A3	FA
18	Bonifacio, Jorge	rf	0.164	ISE Baseball	1 yr/$0.5619M (18)	$561,900
19	Junis, Jake	rhp-s	0.087	Wasserman Media	1 yr/$554,250 (18)	$554,250
20	Goodwin, Brian	of	1.019	Boras Corp.	1 yr/$0.5539M (18)	$553,900		A1	A2	A3	FA
21	Smith, Burch	rhp	1.051	Legacy Sports	1 yr/$552,450 (18)	$552,450		A1	A2	A3	FA
22	Lively, Ben	rhp	0.083		1 yr/$0.55M (18)	$550,000
23	Mondesi, Adalberto	ss	0.121	ISE Baseball	1 yr/$547,125 (18)	$547,125
24	Skoglund, Eric	lhp	0.068		1 yr/$546,625 (18)	$546,625
25	Gallagher, Cam	c	0.048		1 yr/$0.5464M (18)	$546,400
26	Starling, Bubba	of	0.037	Boras Corp.	1 yr/$0.5462M (18)	$546,200
27	Hill, Tim	lhp	0.000		1 yr/$0.545M (18)	$545,000
28	Keller, Brad	rhp	0.000		1 yr/$0.545M (18)	$545,000
29	Adam, Jason	rhp	0.000		1 yr (18)
30	Barlow, Scott	rhp	0.000		1 yr/$0.65M (18)
31	Dozier, Hunter	3b	0.092	Frontline	1 yr (18)
32	Duenez, Samir	of	0.000		1 yr (18)
33	Fillmyer, Heath	rhp	0.000		1 yr (18)
34	Gutierrez, Kelvin	3b	0.000		1 yr (18)
35	Herrera, Rosell	2b-of	0.000		1 yr (18)
36	Lopez, Jorge	rhp	0.015		1 yr (18)
37	Machado, Andres	rhp	0.031		1 yr (18)
38	McCarthy, Kevin	rhp	0.124		1 yr/$554,250 (18)
39	Newberry, Jake	rhp	0.000		1 yr (18)
40	Oaks, Trevor	rhp-s	0.000		1 yr (18)
41	O'Hearn, Ryan	1b	0.000		1 yr (18)
42	Phillips, Brett	of	0.053	O'Connell Sports	1 yr (18)
43	Sparkman, Glenn	rhp	0.098		1 yr (18)
44	Torres, Ramon	2b	0.090		1 yr (18)
45	Vasto, Jerry	lhp	0.000		1 yr (18)
46	Viloria, Meibrys	c	0.000		1 yr (18)
47	Moss, Brandon				cash to Oakland 1/29/18	$3,250,000
48	Soria, Joakim				cash to LA Dodgers 1/4/18	$1,000,000
49	Wood, Travis					$6,500,000
50	TOTAL - KC				2018 total as of 3/29/18	$123,233,117	$69.642	$54.617	$29.700	$0.000	$0.000
51
52	* Yordano Ventura's contract obligated the Royals to pay him $23M, including $20.25M at the time of his death: $3.25M in 2017, $6.25M in 2018, $9.75M in 2019 and $1M in 2020. It also included language that could void payment for failure to perform because of injury or death from driving while intoxicated. If his death is determined to be an accident (toxicology results will not be public), the Royals could be reimbursed for undisclosed portion of their payments to his estate under terms of club's insurance policy on the contract.
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84


1	ROYALS		MLS thru '17 season		Competitive Balance Tax Tracker updated Opening Day 2018	AAV
2		Pos'n	ML Srv	Agent	Length / Total Value	2018	2019	2020	2021	2022	2023
3	Gordon, Alex	lf	10.092	Excel Sports	4 yr/$72M (16-19)+20 opt	$18,000,000	$18.000	opt
4	Kennedy, Ian	rhp-s	8.124	Boras Corp.	5 yr/$70M (16-20)	$14,000,000	$14.000	$14.000
5	Duffy, Danny	lhp-s	6.085	ACES	5 yr/$65M (17-21)	$13,000,000	$13.000	$13.000	$13.000
6	Perez, Salvador	c	6.050	Beverly Hills SC	5 yr/$52.5M (17-21)	$10,500,000	$10.500	$10.500	$10.500
7	Hammel, Jason	rhp-s	10.153	ACES	2 yr/$16M (17-18)+19 opt	$8,000,000	opt
8	Herrera, Kelvin	rhp	5.157	Wasserman Media	1 yr/$7.9375M (18)	$7,937,500
9	Moustakas, Mike	3b	6.111	Boras Corp.	1 yr/$6.5M (18)+19 m opt	$6,500,000
10	Duda, Lucas	1b	6.137	Beverly Hills SC	1 yr/$3.5M (18)	$3,500,000
11	Soler, Jorge	rf	2.143	Magnus Sports	9 yr/$30M (12-20)	$3,333,333	$3.333	$3.333
12	Jay, Jon	cf	7.134	CAA Sports	1 yr/$3M (18)	$3,000,000
13	Maurer, Brandon	rhp	4.089	Frye McCann	1 yr/$2.95M (18)	$2,950,000	A3
14	Escobar, Alcides	ss	8.082	Legacy Agency	1 yr/$2.5M (18)	$2,500,000
15	Butera, Drew	c	7.018	David Schwartz	2 yr/$3.8M (17-18)	$1,900,000
16	Karns, Nate	rhp-s	3.033	CAA Sports	1 yr/$1.375M (18)	$1,375,000	A2	A3
17	Grimm, Justin	rhp	4.153	Bledsoe Agency	1 yr/$1.25M (18)	$1,250,000
18	Boyer, Blaine	rhp	8.025	Aegis Sports	1 yr/$1M (18)	$1,000,000
19	Goins, Ryan	ss	3.106	Octagon	1 yr/$1M (18)	$1,000,000	A2	A3
20	Hahn, Jesse	rhp	2.067	Excel Sports	1 yr/$0.574M (18)	$574,000	A1	A2	A3	FA
21	Cuthbert, Cheslor	3b	2.030	Sports One	1 yr/$0.5735M (18)	$573,500	A1	A2	A3	FA
22	Flynn, Brian	lhp	2.086	Spts Pro Srvs	1 yr/$0.5735M (18)	$573,500	A1	A2	A3	FA
23	Merrifield, Whit	2b	1.096	L.Warner Cos.	1 yr/$0.5695M (18)	$569,500		A1	A2	A3
24	Orlando, Paulo	rf-cf	2.099	Rep 1 Baseball	1 yr/$0.5685M (18)	$568,500	A1	A2	A3	FA
25	Bonifacio, Jorge	rf	0.164	ISE Baseball	1 yr/$0.5619M (18)	$561,900
26	Junis, Jake	rhp-s	0.087	Wasserman Media	1 yr/$554,250 (18)	$554,250
27	Smith, Burch	rhp	1.051	Legacy Sports	1 yr/$552,450 (18)	$552,450		A1	A2	A3
28	Mondesi, Adalberto	ss	0.121	ISE Baseball	1 yr/$547,125 (18)	$547,125
29	Skoglund, Eric	lhp	0.068		1 yr/$546,625 (18)	$546,625
30	Gallagher, Cam	c	0.048		1 yr/$0.5464M (18)	$546,400
31	Starling, Bubba	of	0.037	Boras Corp.	1 yr/$0.5462M (18)	$546,200
32	Hill, Tim	lhp	0.000		1 yr/$0.545M (18)	$545,000
33	Keller, Brad	rhp	0.000		1 yr/$0.545M (18)	$545,000
34	Almonte, Miguel	rhp	0.095		1 yr (18)
35	Barlow, Scott	rhp	0.000		1 yr/$0.65M (18)
36	Dozier, Hunter	3b	0.092	Frontline	1 yr (18)
37	Duenez, Samir	of	0.000		1 yr (18)
38	Fillmyer, Heath	rhp	0.000		1 yr (18)
39	Machado, Andres	rhp	0.031		1 yr (18)
40	McCarthy, Kevin	rhp	0.124		1 yr/$554,250 (18)
41	Oaks, Trevor	rhp-s	0.000		1 yr (18)
42	Stout, Eric	lhp	0.000		1 yr (18)
43	Torres, Ramon	2b	0.090		1 yr (18)
44	Viloria, Meibrys	c	0.000		1 yr (18)
45	Moss, Brandon				cash to Oakland 1/29/18	$3,250,000
46	Soria, Joakim				cash to LA Dodgers 1/18	$1,000,000
47	Wood, Travis					$6,000,000
48	40-man players-minors	.			15 x $150,000 (est.)	$2,250,000	$2.250	$2.250	$2.250	$2.250	$2.250
49	Est. Player Benefits	.				$14,044,600	$14.500	$15.000	$15.500	$16.000	$16.500
50	Projected CB Payroll	.				$135,619,383	$75.583	$58.083	$41.250	$18.250	$18.750
51
52	CB Tax Threshold	..				$197,000,000	$206.000	$208.000	$210.000	n/a	n/a
53	Amount over threshold	.
54	Amount under threshold	.				$61,380,617	$130.417	$149.917	$168.750
55	CB Tax Rate					20%
56
57	* Unofficial payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Figures in italics are estimates.
58	* Figures include the average annual values of contracts for players on the 40-man roster, plus about $14M per club for health and pension benefits.
59	* Tax Thresholds: Tax is assessed on amount above $195M in 2017, $197M in 2018, $206M in 2019, $208M in 2020, and $210M in 2021.
60	* Tax Rate: 20% for first-time payors, 30% for second-time payors, 50% for payors for three or more times. Surtax for payroll exceeding threshold by $20M, $40M.
61	* Penalties for 2017 will be phased in at an average of the amount club would have paid under the 2012-16 CBA and what it would pay under the 2017-21 CBA.
62
63	Royals CBT History:
64	The Royals payroll has never exceeded the threshold for MLB's competitive balance tax.
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86