MLB Boston 19 - Google Drive


1	BOSTON				Updated 11/19	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	Price, David	lhp-s	9.164	Bo McKinnis	7 yr/$217M (16-22)	$31,000,000	$32.000	$32.000	$32.000		$31,000,000	$31.000	$31.000	$31.000
4	Martinez, J.D.	rf	7.036	Boras Corp.	5 yr/$110M (18-22)	$23,750,000	$23.750	$19.375	$19.375	FA	$22,000,000	$22.000	$22.000	$22.000
5	Porcello, Rick	rhp-s	9.170	Excel	4 yr/$82.5M (16-19)	$21,125,000	FA				$20,625,000
6	Betts, Mookie	rf	4.070	GSE	1 yr/$20M (19)	$20,000,000	A3	FA			$20,000,000
7	Eovaldi, Nathan	rhp-s	7.013	ACES	4 yr/$68M (19-22)	$17,000,000	$17.000	$17.000	$17.000	FA	$17,000,000	$17.000	$17.000	$17.000
8	Pedroia, Dustin	2b	12.041	ACES	8 yr/$110M (14-21)	$15,125,000	$13.125	$12.125	FA		$13,750,000	$13.750	$13.750
9	Sale, Chris	lhp-s	8.061	Jet Spts	5 y/$32.5M (13-17)+opts 5 y/$145M (20-24)+25 opt	$15,000,000	$30.000	$30.000	$30.000	$27.500	$15,000,000	$25.600	$25.600	$25.600	$25.600
10	Bogaerts, Xander	ss	5.042	Boras Corp.	1 y/$12M (19) 6 y/$120 (20-25)+26 opt	$12,000,000	$20.000	$20.000	$20.000	$20.000	$12,000,000	$20.000	$20.000	$20.000	$20.000
11	Cashner, Andrew	rhp-s	8.126	CAA	2 yr/$16M (18-19)+20 opt	$9,500,000	opt				$8,000,000	opt
12	Bradley, Jackie Jr.	cf	4.150	Boras Corp.	1 yr/$8.55M (19)	$8,550,000	A4	FA			$8,550,000
13	Moreland, Mitch	1b-dh	8.067	BASH Baseball	2 yr/$13M (18-19)	$6,500,000	FA				$6,500,000
14	Pearce, Steve	1b-lf	9.116	Excel	1 yr/$6.25M (19)	$6,250,000	FA				$6,250,000
15	Rodriguez, Eduardo	lhp-s	3.130	ISE	1 yr/$4.3M (19)	$4,300,000	A3	A4	FA		$4,300,000
16	Holt, Brock	3b-rf	5.052	Lagardere	1 yr/$3.575M (19)	$3,575,000	FA				$3,575,000
17	Owings, Chris	ss	5.012	ACES	1 yr/$3M (19)	$149,194	FA				$149,194
18	Vazquez, Christian	c	4.031	MDR Spts	3 yr/$13.55M (19-21)+ 22 opt	$2,850,000	$4.200	$6.250	$0.250		$4,516,667	$4.517	$4.517	opt
19	Leon, Sandy	c	4.149	MAS+	1 yr/$2.475M (19)	$2,475,000	A4	FA			$2,475,000
20	Barnes, Matt	rhp	3.110	ISE	1 yr/$1.6M (19)	$1,600,000	A2	A3	FA		$1,600,000
21	Wright, Steven	rhp	4.088	Ballengee	1 yr/$1.375M (19)	$717,070	A3	FA			$717,070
22	Hembree, Heath	rhp	3.106	Ballengee Group	1 yr/$1.3125M (19)	$1,312,500	A2	A3	FA		$1,312,500
23	Workman, Brandon	rhp	4.051	CAA	1 yr/$1.15M (19)	$1,150,000	A3	FA			$1,150,000
24	Hernandez, Gorkys	of	3.013	Boras Corp.	1 yr/$1M (19)	$155,914	A2	A3	FA		$155,914
25	Benintendi, Andrew	lf	2.062	Excel	1 yr/$717,500 (19)	$717,500	A1	A2	A3	FA	$717,500
26	Devers, Rafael	3b	1.070	Rep 1	1 yr/$614,500 (19)	$614,500		A1	A2	A3	$614,500
27	Brasier, Ryan	rhp	1.126		1 yr/$577,500 (19) / $134,250	$501,242		A1	A2	A3	$501,242
28	Johnson, Brian	lhp	1.043	Jet Spts	1 yr/$575,000 (19)	$575,000		A1	A2	A3	$575,000
29	Velazquez, Hector	rhp	1.048		1 yr/$568,500 (19) / $134,250	$511,379					$511,379
30	Hernandez, Marco	ss	2.105		1 yr/$564,000 (19) / $332,400	$486,800	A1	A2	A3	FA	$486,800
31	Travis, Sam	1b	0.119		1 yr/$558,500 (19) / $134,250	$360,060					$360,060
32	Brewer, Colten	rhp	0.064		1 yr/$557,000 (19) / $90,400	$470,073					$470,073
33	Centeno, Juan	c	2.008	Magnus Sports	1 yr/$565,000 (19)	$88,091	A2	A3	A4	FA	$88,091
34	Chavis, Michael	3b	0.000		1 yr/$555,000 (19) / $45,300	$494,713					$494,713
35	Hernandez, Darwinzon	lhp	0.000		1 yr/$555,000 (19) / $45,300	$261,785					$261,785
36	Kelley, Trevor	rhp	0.000		1 yr/$555,000 (19) / $45,300	$98,648					$98,648
37	Lakins, Travis	rhp	0.000		1 yr/$555,000 (19) / $45,300	$182,316					$182,316
38	Lin, Tzu-Wei	ss	0.135		1 yr/$558,000 (19) / $134,250	$307,395					$307,395
39	Poyner, Bobby	lhp	0.077		1 yr/$555,000 (19) / $90,400	$170,331					$170,331
40	Reyes, Denyi	rhp	0.000		1 yr/$555,000 (19) / $45,300	$45,300					$88,782
41	Shawaryn, Mike	rhp	0.000		1 yr/$555,000 (19) / $45,300	$188,895					$188,895
42	Smith, Josh A.	rhp	1.087		1 yr/$565,000 (19) / $134,250	$296,272	A1	A2	A3	FA	$296,272
43	Taylor, Josh	lhp	0.000		1 yr/$555,000 (19) / $45,300	$459,089					$459,089
44	Walden, Marcus	rhp	0.025	Full Circle	1 yr/$556,000 (19) / $134,250	$528,790					$528,790
45	Weber, Ryan	rhp	1.063	L Warner Cos.	1 yr/$600,000 (19) / $200,000	$317,204	A1	A2	A3	FA	$317,204
46
47	Betts, Mookie				Bonus - All Star	$50,000					$50,000
48	Betts, Mookie				Bonuses - $50,000 ea GG, SS	$100,000					$100,000
49	Rodriguez, Eduardo				Bonus - innings pitched	$25,000					$25,000
50
51	Castillo, Rusney				Outrighted 6/20/2016. *	$11,771,429	$14.271				*
52	Sandoval, Pablo				Traded 7/17. SF pays $555,000	$18,045,000	$5.000				$18,445,000
53	Swihart, Blake				Traded 4/19. 23 @ $910,000.	$112,527					$112,527
54	Ramirez, Erasmo				Outrighted 4/21. 6 @ est $1M	$32,258					$32,258
55	Shepherd, Chandler				Claimed 5/18. 52 @ $90,400	$25,273					$25,273
56	Hernandez, Oscar				Outrighted 7/3.	$54,423					$54,423
57	Thornburg, Tyler				Released 7/10.	$1,750,000					$1,750,000
58	Cashner, Andrew				Portion paid by Baltimore	($7,923,000)					($6,423,000)
59	Nunez, Eduardo				Released 7/20.	$5,000,000					$5,000,000
60	Curletta, Joey				Outrighted 9/1.	$29,226					$29,226
61	40-man players-minors											$2.250	$2.250
62	Est. Player Benefits										$14,500,000	$15.000	$15.500
63	Projected 40-man CBT Payroll				through 9/8/19						$242,132,449	$151.117	$151.617	$115.600	$45.600
64	CB Tax Threshold										$206,000,000	$208.000	$210.000
65	Amount under threshold										($36,132,449)	$56.883	$58.383
66	25-man Opening Day Payroll				as of 3/28/19	$236,171,429
67	Est. Running Payroll Total				through 11/7/19	$240,918,731	$159.346	$136.750	$118.625	$47.500
68
69	* Castillo was signed and outrighted under the terms of the 2012-16 labor deal. His salary is not included in Boston's payroll for CBT purposes.
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	* Players on optional assignment assumed to earn near minimum salaries -- $555,000 in majors and $134,250, $90,400 or $45,300 in minors -- pro-rated for days at each level.
75	* Tax Thresholds: Tax is assessed on amount above $195M in 2017, $197M in 2018, $206M in 2019, $208M in 2020, and $210M in 2021.
76	* 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
77
78
79	Red Sox CBT History
80	2018: $11,951,091 tax on $239,481,745 payroll. $197M threshold, 20% rate, 32% surtax for amount above $217M, 62.5% surtax for amount above $237M.
81	The Red Sox CBT payroll of $191,888,422 fell under the $195M tax threshold in 2017.
82	2016: $4,503,815 tax on CBT payroll of $204,012,716 with $189M threshold and 30 percent rate as a second-time payor.
83	2015: $1,835,925 tax on CBT payroll of $199,491,005 with a $189M threshold and 17.5% rate as first-time payor.
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105


1	BOSTON		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	Price, David	lhp-s	8.164	Bo McKinnis	7 yr/$217M (16-22)	$30,000,000	$31.000	$32.000	$32.000	$32.000
4	Martinez, J.D.	rf	6.036	Boras Corp.	5 yr/$110M (18-22)	$23,750,000	$23.750	$23.750	$19.375	$19.375	FA
5	Porcello, Rick	rhp-s	8.170	Excel Sports	4 yr/$82.5M (16-19)	$21,125,000	$21.125	FA
6	Pedroia, Dustin	2b	11.041	ACES	8 yr/$110M (14-21)	$16,125,000	$15.125	$13.125	$12.125	FA
7	Kimbrel, Craig	rhp-c	7.066	SportsMeter	4 yr/$42M (14-17)+18 c opt	$13,000,000
8	Sale, Chris	lhp-s	7.061	Jet Sports	5 yr/$32.5M (13-17)+18-19 opts	$12,500,000
9	Kinsler, Ian	2b	12.000	BBI Sports	5 yr/$75M (13-17)+18 cl opt	$11,000,000	FA
10	Betts, Mookie	rf	3.070	Legacy Agency	1 yr/$10.5M (18)	$10,500,000	A2	A3	FA
11	Pomeranz, Drew	lhp-s	5.013	CAA Sports	1 yr/$8.5M (18)	$8,500,000	FA
12	Bogaerts, Xander	ss	4.042	Boras Corp.	1 yr/$7.05M (18)	$7,050,000	A3	FA
13	Moreland, Mitch	1b-dh	7.067	BASH Baseball	2 yr/$13M (18-19)	$6,500,000	$6.500	FA
14	Pearce, Steve	1b-lf	8.116	Excel Sports	2 yr/$12.5M (17-18)	$6,250,000	FA
15	Bradley, Jackie Jr.	cf	3.150	Boras Corp.	1 yr/$6.1M (18)	$6,100,000	A3	A4	FA
16	Nunez, Eduardo	2b	6.090	ISE Baseball	1 yr/$6M (18)+19 plyr opt	$4,000,000	$2.000
17	Kelly, Joe	rhp	5.029	ACES	1 yr/$3.825M (18)	$3,825,000	FA
18	Rodriguez, Eduardo	lhp-s	2.130	ISE Baseball	1 yr/$2.375M (18)	$2,375,000	A2	A3	A4	FA
19	Holt, Brock	3b-rf	4.052	Lagardere Sports	1 yr/$2.225M (18)	$2,225,000	A3	FA
20	Thornburg, Tyler	rhp	4.057	ACES	1 yr/$2.05M (18)	$2,050,000	A3	FA
21	Eovaldi, Nate	rhp-s	6.013	ACES	1 yr/$2M (17)+18 cl opt	$2,000,000	FA
22	Leon, Sandy	c	3.149	Octagon	1 yr/$1.95M (18)	$1,950,000	A3	A4	FA
23	Vazquez, Christian	c	3.031	MDR Sports	1 yr/$1.425M (18) 3 yr/$13.55M (19-21)+22 opt	$1,425,000	$2.850	$4.200	$6.250	$0.250
24	Wright, Steven	rhp-s	3.089	Ballengee Group	1 yr/$1.1M (18)	$1,100,000	A2	A3	FA
25	Phillips, Brandon	2b	13.022	ACES	1 yr (18)		FA
26	Smith, Carson	rhp	3.028	ISE Baseball	1 yr/$0.85M (18)	$850,000	A2	A3	FA
27	Benintendi, Andrew	lf	1.062	Excel Sports	1 yr/$0.6205M (18)	$620,500		A1	A2	A3	FA
28	Barnes, Matt	rhp	2.110	ISE Baseball	1 yr/$0.605M (18)	$605,000	A1	A2	A3	FA
29	Hembree, Heath	rhp	2.106	Ballengee Group	1 yr/$0.5815M (18)	$581,500	A1	A2	A3	FA
30	Devers, Rafael	3b	0.070	Rep 1 Baseball	1 yr/$0.5645M (18)	$564,500
31	Swihart, Blake	c	1.164	Legacy Agency	1 yr/$0.5635M (18)	$563,500	A1	A2	A3	A4	FA
32	Hernandez, Marco	ss	1.105		1 yr/$0.554M (18)	$554,000		A1	A2	A3	FA
33	Maddox, Austin	rhp	0.042		1 yr/$0.552M (18)	$552,000
34	Johnson, Brian	lhp	0.043	Jet Sports	1 yr/$0.548M (18)	$548,000
35	Velazquez, Hector	rhp	0.048		1 yr/$0.547M (18)	$547,000
36	Poyner, Bobby	lhp	0.000		1 yr/$0.545M (18)	$545,000
37	Walden, Marcus	rhp	0.000	Full Circle Spts	1 yr/$0.545M (18)	$545,000
38	Brasier, Ryan	rhp	1.041		1 yr (18)			A1	A2	A3	FA
39	Buttrey, Ty	rhp	0.000		1 yr (18)
40	Cuevas, William	rhp	0.008		1 yr (18)
41	Haley, Justin	rhp	0.114		1 yr (18)
42	Jerez, Williams	lhp	0.000		1 yr (18)
43	Lin, Tzu-Wei	ss	0.053		1 yr (18)
44	Renda, Tony	2b	0.062		1 yr (18)
45	Scott, Robby	lhp	1.021		1 yr (18)			A1	A2	A3	FA
46	Shepherd, Chandler	rhp	0.000		1 yr (18)
47	Travis, Sam	1b	0.076		1 yr (18)
48	Workman, Brandon	rhp	3.115	CAA Sports	1 yr/$0.835M (18)		A2	A3	FA
49	Sandoval, Pablo					$18,055,000	$18.455	$5.000
50	Castillo, Rusney					$11,771,429	$11.771	$14.271
51	TOTAL - BOS				2018 total as of 3/29/18	$233,752,429	$132.576	$92.346	$69.750	$51.625	$0.000
52
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
85
86


1	RED SOX		MLS thru '17 season		Competitive Balance Tax Tracker through Opening Day. Updated 9/18.
2						AAV
3		Pos'n	ML Srv	Agent	Length / Total Value	2018	2019	2020	2021	2022	2023
4	Price, David	lhp-s	8.164	Bo McKinnis	7 yr/$217M (16-22)	$31,000,000	$31.000	$31.000	$31.000	$31.000
5	Martinez, J.D.	rf	6.036	Boras Corp.	5 yr/$110M (18-22)	$22,000,000	$22.000	$22.000	$22.000	$22.000	FA
6	Ramirez, Hanley	dh-1b	12.014	Wasserman Media	4 yr/$88M (15-18)+19 opt	$22,000,000	opt
7	Porcello, Rick	rhp-s	8.170	Excel Sports	4 yr/$82.5M (16-19)	$20,625,000	$20.625
8	Pedroia, Dustin	2b	11.041	ACES	8 yr/$110M (14-21)	$13,750,000	$13.750	$13.750	$13.750
9	Kimbrel, Craig	rhp-c	7.066	SportsMeter	4 yr/$42M (14-17)+18 c opt	$13,000,000
10	Sale, Chris	lhp-s	7.061	Jet Sports	5 yr/$32.5M (13-17)+18-19 opts	$12,500,000	opt
11	Betts, Mookie	rf	3.070	Legacy Agency	1 yr/$10.5M (18)	$10,500,000	A2	A3
12	Pomeranz, Drew	lhp-s	5.013	CAA Sports	1 yr/$8.5M (18)	$8,500,000	FA
13	Bogaerts, Xander	ss	4.042	Boras Corp.	1 yr/$7.05M (18)	$7,050,000	A3	FA
14	Moreland, Mitch	1b-dh	7.067	BASH Baseball	2 yr/$13M (18-19)	$6,500,000	$6.500	FA
15	Bradley, Jackie Jr.	cf	3.150	Boras Corp.	1 yr/$6.1M (18)	$6,100,000	A3	A4	FA
16	Nunez, Eduardo	2b	6.090	ISE Baseball	2 yr/$8M (18-19)	$4,000,000	$4.000
17	Kelly, Joe	rhp	5.029	ACES	1 yr/$3.825M (18)	$3,825,000	FA
18	Rodriguez, Eduardo	lhp-s	2.130	ISE Baseball	1 yr/$2.375M (18)	$2,375,000	A2	A3	A4	FA
19	Holt, Brock	3b-rf	4.052	Lagardere Sports	1 yr/$2.225M (18)	$2,225,000	A3	FA
20	Thornburg, Tyler	rhp	4.057	ACES	1 yr/$2.05M (18)	$2,050,000	A3	FA
21	Leon, Sandy	c	3.149	Octagon	1 yr/$1.95M (18)	$1,950,000	A3	A4	FA
22	Vazquez, Christian	c	3.031	MDR Sports	1 yr/$1.425M (18) 3 yr/$13.55M (19-21)+22 opt	$1,425,000	$4.517	$4.517	$4.517	opt
23	Wright, Steven	rhp-s	3.089	Ballengee Group	1 yr/$1.1M (18)	$1,100,000	A2	A3	FA
24	Smith, Carson	rhp	3.028	ISE Baseball	1 yr/$0.85M (18)	$850,000	A2	A3
25	Benintendi, Andrew	lf	1.062	Excel Sports	1 yr/$0.6205M (18)	$620,500		A1	A2	A3
26	Barnes, Matt	rhp	2.110	ISE Baseball	1 yr/$0.605M (18)	$605,000	A1	A2	A3
27	Hembree, Heath	rhp	2.106	Ballengee Group	1 yr/$0.5815M (18)	$581,500	A1	A2	A3
28	Devers, Rafael	3b	0.070	Rep 1 Baseball	1 yr/$0.5645M (18)	$564,500
29	Swihart, Blake	c	1.164	Legacy Agency	1 yr/$0.5635M (18)	$563,500	A1	A2	A3	A4
30	Hernandez, Marco	ss	1.105		1 yr/$0.554M (18)	$554,000		A1	A2	A3
31	Maddox, Austin	rhp	0.042		1 yr/$0.552M (18)	$552,000
32	Johnson, Brian	lhp	0.043	Jet Sports	1 yr/$0.548M (18)	$548,000
33	Velazquez, Hector	rhp	0.048		1 yr/$0.547M (18)	$547,000
34	Poyner, Bobby	lhp	0.000		1 yr/$0.545M (18)	$545,000
35	Walden, Marcus	rhp	0.000	Full Circle Spts	1 yr/$0.545M (18)	$545,000
36	Beeks, Jalen	lhp	0.000		1 yr (18)
37	Buttrey, Ty	rhp	0.000		1 yr (18)
38	Elias, Roenis	lhp	2.116	MDR Sports	1 yr (18)		A1	A2	A3	FA
39	Jerez, Williams	lhp	0.000		1 yr (18)
40	Lin, Tzu-Wei	ss	0.053		1 yr (18)
41	Scott, Robby	lhp	1.021		1 yr (18)			A1	A2	A3
42	Shepherd, Chandler	rhp	0.000		1 yr (18)
43	Travis, Sam	1b	0.076		1 yr (18)
44	Workman, Brandon	rhp	3.115	CAA Sports	1 yr/$0.835M (18)		A2	A3	FA
45	Kimbrel, Craig				pro-rated credit - $1M buyout	-$500,000
46	Sandoval, Pablo				$19M - $0.545M from SF	$18,455,000	$18.455
47	40-man players-minors	.			15 x $150,000 (est.)	$2,250,000	$2.250	$2.250	$2.250	$2.250	$2.250
48	Est. Player Benefits	.				$14,044,600	$14.500	$15.000	$15.500	$16.000	$16.500
49	Projected CB Payroll	.				$233,800,600	$137.597	$88.517	$89.017	$71.250	$18.750
50
51	CB Tax Threshold	.				$197,000,000	$206.000	$208.000	$210.000	n/a	n/a
52	Amount over threshold	.				$36,800,600
53	Amount under threshold	.					$68.403	$119.483	$120.983
54	CB Tax Rate					20%
55
56
57	2018 in-season adjustments
58	Projected CB Payroll 3/29/18					$233,800,600
59	Pearce, Steve					$1,500,000
60	Eovaldi, Nate					$720,430
61	Kinsler, Ian					$1,833,333
62	Projected CB Payroll 7/30/18					$237,854,363
63	Amount over threshold					$40,854,363
64
65	* Unofficial payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Line items in italics are estimates.
66	* 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.
67	* Tax Thresholds: Tax is assessed on amount above $195M in 2017, $197M in 2018, $206M in 2019, $208M in 2020, and $210M in 2021.
68	* 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
69	* 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.
70
71	Boston CBT History:
72	For 2018, paid tax on CBT payroll of $237M with $197M threshold and 20 percent rate as a first-time payor, with surtax for exceeding threshold by more than $M.
73	The Red Sox CBT payroll of $191,888,422 fell under the $195M tax threshold in 2017.
74	For 2016, paid $4,503,815 tax on CBT payroll of $204,012,716 with $189M threshold and 30 percent rate as a second-time payor.
75	For 2015, paid $1,835,925 tax on CBT payroll of $199,491,005 with a $189M threshold and 17.5% rate as first-time payor.
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101