2016 Nats Payroll Worksheet
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Created 11/20/15, updated 12/3/15 with pre-arb deals, Updated 12/5/15 with oliver Perez deal, 12/8/15 with Kelley deal, 12/30/15 with Muprhy, Drew deals, 1/9/16 with Revere/Storen deal. Updated 4/1/16 with Moore DFA/trade and two selections
Cots
http://www.baseballprospectus.com/compensation/cots/national-league/washington-nationals/
2
3
Player2016 25-man prediction?Current or 2015 Contract201420152016sums
4
5
Under Contract for 2016 - 13
6
Scherzer, Maxx7yr/$210M (15-21), half deferred$17,142,857 $15,000,000
7
Werth, Jaysonx7 yr/$126M (11-17)$20,571,000 $21,571,429 $21,571,429
8
Zimmerman, Ryanx6 yr/$100M (14-19)+20 opt $14,000,000 $14,000,000 $14,000,000
9
Gonzalez, Giox5yr/$42M (12-16)+17,18 options$8,600,000 $11,100,000 $12,100,000
10
Papelbon, Jonathanx4yr/$50M + 2016 Optn (11M, 3M deferred)$13,000,000 $8,000,000
11
Harper, Brycex2yr/$7.5M (15-16)$2,150,000 $2,500,000 $5,000,000
12
Perez, Oliverx2yr/$7M (16-17)$3,000,000
13
Kelley, Shawnx3yr/$15M$4,000,000
14
Petit, Yusmeirox1yr/$2.5M (16) with 2017 500k optn$2,500,000
15
Murphy, Danielx3yr/$37.5M (16-18)$8,000,000
16
Drew, Stephenx1yr/$3M$3,000,000
17
Belisle, Mattx1yr/$1.25M$1,250,000
18
Heisey, Chrisx1yr/$1.25M$1,250,000 $98,671,429
<-- total guaranteed $$ for 2016
19
20
black == actual award
21
Arbitration Eligible Players for 2016 - 6
red == my arb estimate
blue = actual
mlbtraderumors estimate
http://www.mlbtraderumors.com/2015/10/projected-arbitration-salaries-for-2016.html
22
Strasburg, Stephenx1yr/7.4M (15) (arb3)$3,975,000 $7,400,000 $12,000,000 $10,400,000 $10,500,000
23
Ramos, Wilsonx1yr/$3.55M (15) (arb3)$2,095,000 $3,550,000 $4,700,000 $5,350,000 $5,300,000
24
Rendon, Anthonyx4yr/$7.2M ($6M bonus) (11-14)+15 opt (arb1)$1,800,000 $1,800,000 $4,000,000 $2,800,000 $2,500,000
25
Espinosa, Dannyx1yr/$1.8M (15) (arb2)$540,000 $1,800,000 $3,200,000 $2,875,000 $2,700,000
26
Lobaton, Josex1yr/$1.2M (15) (arb3)$950,000 $1,200,000 $1,500,000 $1,387,500 $1,500,000
27
Revere, Benx1yr/$4.1M (15) (arb2)$6,600,000 $6,250,000 $6,700,000
28
$32,000,000 $29,062,500 $29,200,000
<-- Guess of total arb award amounts
29
30
Pre Arbitration MLB players - 22
31
Roark, Tannerx1 yr/$0.5296M (15)$506,100 $529,600 $543,400
league min in 2015 is $507,500
32
Robinson, Clintx1 yr/$0.525M (15)$525,000 $534,900
33
Barrett, Aaronx1 yr/$0.5142M (15)$500,000 $514,200 $519,400
34
den Dekker, Matt1 yr/$512,972 (15)$512,972
35
Treinen, Blakex1 yr/$0.5128M (15)$512,800 $524,900
36
Taylor, Michaelx1 yr/$0.5087M (15)$508,700 $524,000
37
Gott, Trevor1yr Minor League deal (15)
38
Cole, A.J.1yr Minor League deal (15)
39
de los Santos, Abel1yr Minor League deal (15)
40
Difo, Wilmer1yr Minor League deal (15)
41
Goodwin, Brian1yr Minor League deal (15)
42
Grace, Matt1yr Minor League deal (15)
43
Jordan, Taylor1yr Minor League deal (15)$504,000
44
Martin, Rafael1yr Minor League deal (15)
45
Rivero, Felipex1yr Minor League deal (15)$516,100
46
Ross, Joex1yr Minor League deal (15)$514,400
47
Severino, Pedro1yr Minor League deal (15)
48
Solis, Sammy1yr Minor League deal (15)
49
Turner, Trea1yr Minor League deal (15)
50
Lee, Nicholas1yr Minor League deal (16)
51
Kieboom, Spencer1yr Minor League deal (16)
52
Bostick, Chris1yr Minor League deal (16)
53
$3,677,100
<-- guess of total pre-arb players
54
55
56
57
Payments for former players in 2016
58
McClouth, Nate2yr/$10.75M (14-15) with 2016 opt$5,000,000 $5,000,000 $750,000
59
Janssen, Casey1yr/$5M (15) 2016 optn$3,500,000 $1,500,000
60
Storen, DrewPortion paid by Washington$2,125,000
61
Escobar, YunelPortion paid by Washington$1,500,000
62
$5,875,000
<-- sum of option buyouts for 2016
63
64
$137,286,029
<-- payroll estimate for 2016 Nats
65
$162,014,559
<-- opening day 2015 Cot's estimate
66
Out for 2016$24,728,530
<-- delta from 2015
67
Zimmermann, Jordan2yr/$24M (14-15) 7.5 and 16.5$7,500,000 $16,500,000
68
Desmond, Ian2yr/$17.5M (14-15), 6.5 and 11$6,500,000 $11,000,000
69
Span, Denard5 years/$16.5M (10-14), $9M club opt 15$6,500,000 $9,000,000
70
McLouth, Nate2yr/$10.75M (14-15) with opt$5,000,000 $5,000,000
71
Thornton, Matt2yr/$7M (14-15)$3,500,000 $3,500,000
72
Janssen, Casey1yr/$5M (15) 2016 optn$3,500,000
73
Uggla, Dan1yr/mlb min (15)$507,500
74
Johnson, Reed1yr/1M (15)$1,000,000
75
Fister, Doug1yr, $7.2M (14) (arb2)$7,200,000 $11,400,000
76
Carpenter, David1yr, $1.275M
77
Butler, Danminor league
78
Cedeno, Xavier1 yr/$0.5165M (15)$507,800 $516,500
79
Stammen, Craig1yr/$2.25M (15) (arb4)$1,375,000 $2,250,000 $2,400,000 $2,400,000
non tendered 12/2/15
80
Escobar, Yunel2yr/$13M (15-16) 2017 optn$5,000,000 $7,000,000
81
Storen, Drew1yr/$5.7M (15) (arb4)$3,450,000 $5,700,000 $7,600,000 $8,800,000
82
Davis, Erik1 yr/$0.5089M (15)$501,400 $508,900
83
Hill, Taylor1yr Minor League deal (15)
84
Moore, Tylerx1 yr/$0.5182M (15) (arb1)$507,900 $518,200 $1,200,000 $900,000 $1,000,000
85
86
$75,901,100
<-- $$ coming off the books for all former players from 2015
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
2016 Players
2015 Players
2014 Players
2013 Players
2012 Players
2011 Opening Day Lineup
cutnpaste
tmp