RosterResource - Team Payroll

Download Excel Workbook [Members Only]

MILWAUKEE BREWERS PLAYER PAYROLL▼

Estimated 2027 Payroll:$117MLegend:FREE AGENTClub OptionPlayer OptionMutual OptionVesting Option
Estimated Final 2026 Payroll:$142MEstimated Value|Money Owed to Team

Players With Guaranteed Salaries▼

PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Christian Yelich34.912.0699 yr, $215M (2020-28), 2029 mutual option$23,888,889$26,000,000$26,000,000$20,000,000
William Contreras28.94.1121 yr, $9.4M (2026)$14,500,000$14,500,000FREE AGENT
Antonio Senzatela31.88.1065 yr, $50.5M (2022-26)$14,000,000$14,000,000
Jackson Chourio22.62.0008 yr, $82M (2024-31), 2032-33 club options$10,250,000$8,250,000$9,250,000$15,250,000$16,250,000$17,250,000$25,000,000$25,000,000
Cooper Pratt22.28 yr, $50.75M (2026-33), 2034-35 club options$6,343,750$3,875,000$4,375,000$4,375,000$5,375,000$5,375,000$11,125,000$13,375,000
Luis Lara22.07 yr, $31M (2026-32), 2033-35 club options$4,428,571$2,285,714$3,285,714$4,285,714$5,285,714$6,285,714$7,285,714$10,000,000
Aaron Ashby28.43.0885 yr, $20.5M (2023-27), 2028-29 club options$4,100,000$7,700,000$9,000,000$13,000,000
Gary Sánchez33.99.0501 yr, $1.75M (2026)TBD
PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Christian Yelich34.912.0699 yr, $215M (2020-28), 2029 mutual option$23,888,889$26,000,000$26,000,000$20,000,000
William Contreras28.94.1121 yr, $9.4M (2026)$14,500,000$14,500,000FREE AGENT
Antonio Senzatela31.88.1065 yr, $50.5M (2022-26)$14,000,000$14,000,000
Jackson Chourio22.62.0008 yr, $82M (2024-31), 2032-33 club options$10,250,000$8,250,000$9,250,000$15,250,000$16,250,000$17,250,000$25,000,000$25,000,000
Cooper Pratt22.28 yr, $50.75M (2026-33), 2034-35 club options$6,343,750$3,875,000$4,375,000$4,375,000$5,375,000$5,375,000$11,125,000$13,375,000
Luis Lara22.07 yr, $31M (2026-32), 2033-35 club options$4,428,571$2,285,714$3,285,714$4,285,714$5,285,714$6,285,714$7,285,714$10,000,000
Aaron Ashby28.43.0885 yr, $20.5M (2023-27), 2028-29 club options$4,100,000$7,700,000$9,000,000$13,000,000
Gary Sánchez33.99.0501 yr, $1.75M (2026)TBD
Service time is updated through 2025.
Projected Arbitration Salaries For 2027 are courtesy of MLBTradeRumors,
which uses a model created by Matt Swartz.
Legend:Estimated Arb

Players Eligible For Arbitration▼

PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Andrew Vaughn28.64.1421 yr, TBD (2027)$8,500,000FREE AGENT
William Contreras28.94.1121 yr, TBD (2027)$14,600,000FREE AGENT
Bryse Wilson28.94.1231 yr, TBD (2027)$1,100,000FREE AGENT
Trevor Megill32.94.0021 yr, TBD (2027)$8,000,000FREE AGENT
Angel Zerpa27.13.0821 yr, TBD (2027)$1,300,000ARB 3FREE AGENT
Garrett Mitchell28.23.0401 yr, TBD (2027)$2,700,000ARB 3FREE AGENT
Brice Turang26.92.1651 yr, TBD (2027)$9,500,000ARB 3ARB 4FREE AGENT
Akil Baddoo28.23.0211 yr, TBD (2027)$1,300,000ARB 3ARB 4FREE AGENT
DL Hall28.12.0741 yr, TBD (2027)$1,000,000ARB 2ARB 3FREE AGENT
Sal Frelick26.52.0721 yr, TBD (2027)$2,400,000ARB 2ARB 3FREE AGENT
Joey Ortiz28.32.0301 yr, TBD (2027)$2,400,000ARB 2ARB 3FREE AGENT
Bo Naylor26.72.1131 yr, TBD (2027)$1,500,000ARB 2ARB 3FREE AGENT
David Hamilton29.12.0111 yr, TBD (2027)$1,600,000ARB 2ARB 3FREE AGENT
Grant Anderson29.42.0071 yr, TBD (2027)$1,000,000ARB 2ARB 3FREE AGENT
Jared Koenig32.82.0431 yr, TBD (2027)$900,000ARB 2ARB 3ARB 4FREE AGENT
Quinn Priester26.11.1341 yr, TBD (2027)$1,300,000ARB 2ARB 3ARB 4FREE AGENT
PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Andrew Vaughn28.64.1421 yr, TBD (2027)$8,500,000FREE AGENT
William Contreras28.94.1121 yr, TBD (2027)$14,600,000FREE AGENT
Bryse Wilson28.94.1231 yr, TBD (2027)$1,100,000FREE AGENT
Trevor Megill32.94.0021 yr, TBD (2027)$8,000,000FREE AGENT
Angel Zerpa27.13.0821 yr, TBD (2027)$1,300,000ARB 3FREE AGENT
Garrett Mitchell28.23.0401 yr, TBD (2027)$2,700,000ARB 3FREE AGENT
Brice Turang26.92.1651 yr, TBD (2027)$9,500,000ARB 3ARB 4FREE AGENT
Akil Baddoo28.23.0211 yr, TBD (2027)$1,300,000ARB 3ARB 4FREE AGENT
DL Hall28.12.0741 yr, TBD (2027)$1,000,000ARB 2ARB 3FREE AGENT
Sal Frelick26.52.0721 yr, TBD (2027)$2,400,000ARB 2ARB 3FREE AGENT
Joey Ortiz28.32.0301 yr, TBD (2027)$2,400,000ARB 2ARB 3FREE AGENT
Bo Naylor26.72.1131 yr, TBD (2027)$1,500,000ARB 2ARB 3FREE AGENT
David Hamilton29.12.0111 yr, TBD (2027)$1,600,000ARB 2ARB 3FREE AGENT
Grant Anderson29.42.0071 yr, TBD (2027)$1,000,000ARB 2ARB 3FREE AGENT
Jared Koenig32.82.0431 yr, TBD (2027)$900,000ARB 2ARB 3ARB 4FREE AGENT
Quinn Priester26.11.1341 yr, TBD (2027)$1,300,000ARB 2ARB 3ARB 4FREE AGENT

Notable Players Not Yet Eligible For Arbitration▼

PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Abner Uribe26.41.1211 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Kyle Harrison25.21.1021 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Robert Gasser27.41.1361 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Chad Patrick28.20.1251 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Jacob Misiorowski24.60.1091 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Logan Henderson24.70.0751 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Shane Drohan27.80.0761 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$8,000,000
PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Abner Uribe26.41.1211 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Kyle Harrison25.21.1021 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Robert Gasser27.41.1361 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Chad Patrick28.20.1251 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Jacob Misiorowski24.60.1091 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Logan Henderson24.70.0751 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Shane Drohan27.80.0761 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$8,000,000

Other Payments▼

Description2027202820292030203120322033
$ due for buyout of Luis Rengifo$1,500,000
$ due for buyout of Dustin May$500,000
$ due for potential buyout of Aaron Ashby$1,000,000
$ due for potential buyout of Christian Yelich$6,500,000
$ due for potential buyout of Jackson Chourio$2,000,000
Estimated Payroll$117,210,714$43,910,714$30,410,714$26,910,714$28,910,714$20,410,714$13,375,000
Description2027202820292030203120322033
$ due for buyout of Luis Rengifo$1,500,000
$ due for buyout of Dustin May$500,000
$ due for potential buyout of Aaron Ashby$1,000,000
$ due for potential buyout of Christian Yelich$6,500,000
$ due for potential buyout of Jackson Chourio$2,000,000
Estimated Payroll$117,210,714$43,910,714$30,410,714$26,910,714$28,910,714$20,410,714$13,375,000
Totals for estimated payrolls include potential buyouts and earned buyout escalators — but not option total or earned option escalator — for pending options

Luxury Tax Payroll Estimate▼

Description2027202820292030203120322033
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$49,011,210$44,911,210$21,022,321$21,022,321$21,022,321$10,772,321$6,343,750
Salaries for players eligible for arbitration$59,100,000
AAVs for players with guaranteed contracts no longer on the 40-man roster
Earned incentives and escalators
Sum of Other Payments (does not include potential buyouts)
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts$8,000,000
Estimated salaries for 40-man roster players in minor leagues$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000
Estimated player benefits to be paid$18,500,000$19,000,000$19,500,000$20,000,000$20,500,000$21,000,000$21,500,000
Payment into $50M pre-arbitration bonus pool$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667
Estimated Luxury Tax Payroll$138,777,877$68,077,877$44,688,988$45,188,988$45,688,988$35,938,988$32,010,417
Description2027202820292030203120322033
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$49,011,210$44,911,210$21,022,321$21,022,321$21,022,321$10,772,321$6,343,750
Salaries for players eligible for arbitration$59,100,000
AAVs for players with guaranteed contracts no longer on the 40-man roster
Earned incentives and escalators
Sum of Other Payments (does not include potential buyouts)
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts$8,000,000
Estimated salaries for 40-man roster players in minor leagues$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000
Estimated player benefits to be paid$18,500,000$19,000,000$19,500,000$20,000,000$20,500,000$21,000,000$21,500,000
Payment into $50M pre-arbitration bonus pool$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667
Estimated Luxury Tax Payroll$138,777,877$68,077,877$44,688,988$45,188,988$45,688,988$35,938,988$32,010,417
Totals for estimated luxury tax payrolls include potential buyouts and earned buyout escalators — but not option total or earned option escalators — for pending options

LUXURY TAX EXPLANATION AND OTHER PAYROLL NOTES

  1. With the Collective Bargaining Agreement expiring on December 1, 2026, it is currently unclear if the luxury tax will remain in place for 2027 and beyond, or if it will be replaced by another mechanism. However, we are currently operating under the assumption that the calculation for team payrolls will remain the same.
  2. The average annual value (AAV) of guaranteed contracts is included, not what the player is actually being paid that year. The AAV of contracts with deferrals is lower due to the payout structure and is based on the inflation rate stated in the contract, but unless the exact AAV as calculated by the league is publicly reported, the AAV is calculated as it would be without deferrals.
  3. Other payments, such as money to and from other teams, are included. Buyouts of contract options are included in the initial AAV. If a contract option is exercised, the team is credited the value of the buyout on their CBT calculation for the option year.
  4. Players no longer on the 40-man roster are included in all cases, regardless of whether they were optioned or released.
  5. Salaries for all players on the 40-man roster, even salaries earned while in the minor leagues, are included.
  6. Player benefits include health insurance, transportation, meal money, and other non-salary payments for all 40-man roster players. A new CBA may increase our estimated benefits for 2027 and beyond; we are currently increasing them by $500k over 2026, as we have each prior season.
  7. The "estimated salaries for players not yet eligible for arbitration" figure (which is included in luxury tax and "actual" payroll) presumes that, when factoring IL time, each team will need to pay for at least 34 player-seasons over the course of the regular season. This number is calculated by subtracting the number of guaranteed and arbitration-year contracts from 34 (the number of player-seasons) and then multiplying the number that remains (typically around 10-15) by the league minimum salary.
  8. The league minimum salary for 2027 has not yet been determined; we are currently operating under the assumption that it will be $800k, but the new CBA may have a higher number.
  9. For a player acquired during the current season, the AAV factored into the luxury tax is based on the amount of time left in the current season at the time of acquisition. AAVs for contracts with multiple years remaining are recalculated; the AAV calculation for the new team is based on the remaining money to be paid (less signing bonuses, always paid by the original first team) divided by the remaining years. If the original team ends up effectively paying less AAV than the original contract called for, they will be credited the difference, prorated over the remaining years of the contract.