MLB San Francisco 25

	A	B	C	D	E	F	G	H	I	K	M	N	O	P	Q	S	T	U	V	W
1
2	SAN FRANCISCO										Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
3	SAN FRANCISCO										2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
4	GIANTS										$175,628,524	$122.310	$115.060	$100.810	$76.810	$214,736,151	$143.542	$119.167	$108.667	$91.167
5	GIANTS															Projected 2025 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	Chapman, Matt	3b	2014	1	25	32	7.109	3 / 3	Boras Corp.	6 y/$151M (25-30)	$25,166,667	$25.167	$25.167	$25.167	$25.167	$25,166,667	$25.167	$25.167	$25.167	$25.167
11	Ray, Robbie	lhp-s	2010	12	356	33	10.007	1 / 3	VC Sports	5 y/$115M (22-26)	$25,000,000	$25.000	FA			$23,000,000	$23.000
12	Lee, Jung Hoo	cf	2023		KOR	26	1.000	3 / 3	Boras Corp.	6 y/$113M (24-29)	$17,250,000	$23.250	$23.250	$20.500	$20.500	$18,833,333	$18.833	$18.833	$18.833	$18.833
13	Verlander, Justin	rhp-s	2004	1	2	42	19.002	2 / 3	ISE	1 y/$15M (25)	$15,000,000	FA				$15,000,000
14	Adames, Willy	ss	2012		DOM	29	6.105	1 / 3	CAA	7 y/$182M (25-31)	$13,142,857	$13.143	$31.143	$31.143	$31.143	$26,000,000	$26.000	$26.000	$26.000	$26.000
15	Hicks, Jordan	rhp-s	2015	3s	105	28	7.000	3 / 3	Ballengee	4 y/$44M (24-27)	$12,500,000	$12.500	$12.500	FA		$11,000,000	$11.000	$11.000
16	Webb, Logan	rhp-s	2014	4	118	28	5.044	2 / 3	ACES	5 y/$90M (24-28)	$12,000,000	$23.000	$23.000	$24.000		$18,000,000	$18.000	$18.000	$18.000
17	Yastrzemski, Mike	cf	2013	14	429	34	5.128	3 / 3	Jack Toffey	1 y/$9.25M (25)	$9,250,000	FA				$9,250,000
18	Rogers, Tyler	rhp	2013	10	312	34	5.034	3 / 3	Frontline	1 y/$5.25M (25)	$5,250,000	FA				$5,250,000
19	Wade Jr., LaMonte	1b	2015	9	260	31	5.035	0 / 3	Ballengee	1 y/$5M (25)	$5,000,000	FA				$5,000,000
20	Doval, Camilo	rhp-c	2015		DOM	27	3.071	2 / 3		1 y/$4.525M (25)	$4,525,000	A2	A3	FA		$4,525,000
21	Murphy, Tom	c	2012	3	105	34	7.092	0 / 3	Ballengee	2 y/$8.25M (24-25)+26 cl opt	$4,000,000	$0.250				$4,125,000	opt
22	Flores, Wilmer	2b-3b	2007		VEN	33	11.003	0 / 3	Rimas Spts	3 y/$16.5M (23-25)	$3,500,000					$5,500,000
23	Huff, Sam	c	2016	7	219	27	1.156	0 / 3	ALIGND Spts			A1	A2	A3	A4
24	Bailey, Patrick	c	2020	1	13	26	1.136	3 / 3
25	Walker, Ryan	rhp	2018	31	916	29	1.136	3 / 3	Ballplayers Agy			A1	A2	A3
26	Ramos, Heliot	of	2017	1	19	25	1.103	0 / 3	Munger English				A1	A2	A3
27	Schmitt, Casey	3b	2020	2	49	26	1.035	1 / 3					A1	A2	A3
28	Wisely, Brett	ss	2019	15	458	26	1.035	1 / 3					A1	A2	A3
29	Matos, Luis	of	2018		VEN	23	1.014	1 / 3					A1	A2	A3
30	Fitzgerald, Tyler	2b-ss	2019	4	116	27	1.000	2 / 3	Apex				A1	A2	A3
31	Miller, Erik	lhp	2019	4	120	27	1.000	3 / 3					A1	A2	A3
32	Villar, David	3b	2018	11	316	28	0.162	0 / 3	CAA
33	Rodríguez, Randy	rhp	2017		DOM	25	0.148	0 / 3
34	Encarnación, Jerar	rf	2015		DOM	27	0.112	0 / 3
35	Roupp, Landen	rhp	2021	12	356	26	0.085	2 / 3
36	Birdsong, Hayden	rhp	2022	6	196	23	0.083	3 / 3
37	Bivens, Spencer	rhp	2022		USA	31	0.077	2 / 3
38	Basabe, Osleivis	ss	2017		VEN	24	0.050	1 / 3
39	Black, Mason	rhp	2021	3	85	25	0.048	2 / 3
40	McCray, Grant	cf	2019	3	87	24	0.047	3 / 3
41	Beck, Tristan	rhp	2018	4	112	29	1.129	2 / 3				A1	A2	A3
42	Hjelle, Sean	rhp	2018	2	24	28	1.072	1 / 3
43	Winn, Keaton	rhp	2018	5	136	27	1.053	2 / 3					A1	A2	A3
44	Harrison, Kyle	lhp	2020	3	85	23	1.041	3 / 3					A1	A2	A3
45	Luciano, Marco	ss	2018		DOM	23	0.092	1 / 3
46	Meckler, Wade	ss-of	2022	8	256	25	0.024	1 / 3
47	McDonald, Trevor	rhp	2019	11	326	24	0.001	2 / 3
48	Ragsdale, Carson	rhp	2020	4	116	27	0.000	3 / 3
49	Seymour, Carson	rhp	2021	6	172	26	0.000	3 / 3
50	Rogers, Taylor									CBT credit for 2023-24						($1,000,000)
51	Rogers, Taylor									to Cincinnati, 1/29/25 trade	$6,000,000					$6,000,000
52	Soler, Jorge									CBT true-up, 7/29/24 trade to Atlanta						$1,875,484	$1.875
53	Pre-arbitration players									13	$10,036,000					$10,036,000
54	Injured list replacements									7	$5,404,000					$5,404,000
55	40-man players in minors									14	$2,604,000					$2,604,000
56	Pre-arbitration bonus pool															$1,666,667	$1.667	$1.667	$1.667	$1.667
57	Estimated Player Benefits															$17,500,000	$18.000	$18.500	$19.000	$19.500
58											2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
59	Projected 26-man Opening Day Payroll										$167,620,524
60	Projected 40-man Year-End Payroll										$175,628,524	$122.310	$115.060	$100.810	$76.810
61	Projected 40-man CB Tax Payroll															$214,736,151	$143.542	$119.167	$108.667	$91.167
62	Compteitive Balance Tax Threshold									$241 / $261 / $281 / $301						$241,000,000	$244.000	$247.000	$250.000	$254.000
63	Amount under threshold															$26,263,849	$100.458	$127.833	$130.833	$162.833
64	Projected CB Tax (second-time payor in 2025)									Rates 30% / 42% / 75% / 90%						$0
65
66	Giants CBT History
67	2024: $2,421,788 tax on CBT payroll of $249,108,939 with $237M threshold and 20 percent rate as a first-time payor.
68	For 2018-24, the Giants' CBT payroll did not exceeded the threshold for MLB's competitive balance tax.
69	2017: $4,133,193 tax on payroll of $203,266,385 with $195M threshold and 50 percent rate as a third-time payor.
70	2016: $3,394,645 tax on payroll of $200,315,484 with $189M threshold and 30 percent rate as a second-time payor.
71	2015: $1,333,416 tax on payroll of $196,619,525 (17.5 percent rate, $189M threshold, $7,619,525 overage).
72
73	Notes on Salaries
74	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.
75	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.
76
77	Notes on Competitive Balance Tax
78	* Projected payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
79	* 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.
80	* 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.
81	* 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.
82	* 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.
83	* 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.
84	* 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.
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100