RosterResource - Team Payroll

Download Excel Workbook [Members Only]

CHICAGO CUBS PLAYER PAYROLL

Estimated 2026 Payroll:$233MLegend:FREE AGENTClub OptionPlayer OptionMutual OptionVesting Option
Estimated Final 2025 Payroll:$206MEstimated Value|Money Owed to Team

Players With Guaranteed Salaries

PlayerAgeService TimeContractInfoAAV2026202720282029203020312032
Alex Bregman32.09.0705 yr, $175M (2026-30); deferrals lower AAV$30,893,902$35,000,000$35,000,000$35,000,000$35,000,000$35,000,000FREE AGENT
Dansby Swanson32.29.0477 yr, $177M (2023-29)$25,285,714$28,000,000$28,000,000$27,000,000$26,000,000FREE AGENT
Shota Imanaga32.62.0001 yr, $22.025M (2026)$22,025,000$22,025,000FREE AGENT
Ian Happ31.78.0363 yr, $61M (2024-26)$20,333,333$19,000,000FREE AGENT
Seiya Suzuki31.64.0005 yr, $85M (2022-26)$17,000,000$19,000,000FREE AGENT
Jameson Taillon34.49.1104 yr, $68M (2023-26)$17,000,000$18,000,000FREE AGENT
Matthew Boyd35.29.0572 yr, $29M (2025-26), 2027 mutual option$14,500,000$17,000,000$15,000,000
Nico Hoerner28.96.0143 yr, $35M (2024-26); 6 yr, $141M (2027-32); deferrals lower AAV$11,666,667$12,000,000$23,833,333$23,833,333$23,333,333$23,333,333$23,333,333$23,333,333
Phil Maton33.08.0472 yr, $14.5M (2026-27), 2028 club option$7,250,000$5,500,000$6,000,000$8,500,000
Colin Rea35.86.0571 yr, $6.5M (2026), 2027 club option$6,500,000$5,500,000$7,500,000
Hunter Harvey31.36.0471 yr, $6M (2026), 2027 mutual option$6,000,000$5,000,000$8,000,000
Carson Kelly31.77.1612 yr, $11.5M (2025-26), 2027 mutual option$5,750,000$5,000,000$7,500,000
Caleb Thielbar39.27.1311 yr, $4.5M (2026), 2027 mutual option$4,500,000$4,000,000$6,000,000
Hoby Milner35.26.0681 yr, $3.75M (2026)$3,750,000$3,750,000FREE AGENT
Dylan Carlson27.55.0671 yr, $2M (2026)$2,000,000$2,000,000FREE AGENT
Michael Conforto33.19.0431 yr, $2M (2026)$2,000,000$2,000,000FREE AGENT
Javier Assad28.73.0271 yr, $1.8M (2026), 2027 club option$1,800,000$1,800,000$3,300,000ARB 3FREE AGENT
Jacob Webb32.65.0461 yr, $1.5M (2026), 2027 club option$1,500,000$1,500,000$2,500,000
Tyler Austin34.62.1511 yr, $1.25M (2026); split contract: $400k in minors$1,250,000$1,250,000FREE AGENT
Shelby Miller35.510.0162 yr, $2.5M (2026-27), 2028 club option$1,250,000$1,000,000$1,250,000$2,500,000
Pete Crow-Armstrong24.01.1701 yr, $894k (2026); 6 yr, $115M (2027-32)$894,000$894,000$10,833,333$10,833,333$10,833,333$20,833,333$30,833,333$30,833,333
PlayerAgeService TimeContractInfoAAV2026202720282029203020312032
Alex Bregman32.09.0705 yr, $175M (2026-30); deferrals lower AAV$30,893,902$35,000,000$35,000,000$35,000,000$35,000,000$35,000,000FREE AGENT
Dansby Swanson32.29.0477 yr, $177M (2023-29)$25,285,714$28,000,000$28,000,000$27,000,000$26,000,000FREE AGENT
Shota Imanaga32.62.0001 yr, $22.025M (2026)$22,025,000$22,025,000FREE AGENT
Ian Happ31.78.0363 yr, $61M (2024-26)$20,333,333$19,000,000FREE AGENT
Seiya Suzuki31.64.0005 yr, $85M (2022-26)$17,000,000$19,000,000FREE AGENT
Jameson Taillon34.49.1104 yr, $68M (2023-26)$17,000,000$18,000,000FREE AGENT
Matthew Boyd35.29.0572 yr, $29M (2025-26), 2027 mutual option$14,500,000$17,000,000$15,000,000
Nico Hoerner28.96.0143 yr, $35M (2024-26); 6 yr, $141M (2027-32); deferrals lower AAV$11,666,667$12,000,000$23,833,333$23,833,333$23,333,333$23,333,333$23,333,333$23,333,333
Phil Maton33.08.0472 yr, $14.5M (2026-27), 2028 club option$7,250,000$5,500,000$6,000,000$8,500,000
Colin Rea35.86.0571 yr, $6.5M (2026), 2027 club option$6,500,000$5,500,000$7,500,000
Hunter Harvey31.36.0471 yr, $6M (2026), 2027 mutual option$6,000,000$5,000,000$8,000,000
Carson Kelly31.77.1612 yr, $11.5M (2025-26), 2027 mutual option$5,750,000$5,000,000$7,500,000
Caleb Thielbar39.27.1311 yr, $4.5M (2026), 2027 mutual option$4,500,000$4,000,000$6,000,000
Hoby Milner35.26.0681 yr, $3.75M (2026)$3,750,000$3,750,000FREE AGENT
Dylan Carlson27.55.0671 yr, $2M (2026)$2,000,000$2,000,000FREE AGENT
Michael Conforto33.19.0431 yr, $2M (2026)$2,000,000$2,000,000FREE AGENT
Javier Assad28.73.0271 yr, $1.8M (2026), 2027 club option$1,800,000$1,800,000$3,300,000ARB 3FREE AGENT
Jacob Webb32.65.0461 yr, $1.5M (2026), 2027 club option$1,500,000$1,500,000$2,500,000
Tyler Austin34.62.1511 yr, $1.25M (2026); split contract: $400k in minors$1,250,000$1,250,000FREE AGENT
Shelby Miller35.510.0162 yr, $2.5M (2026-27), 2028 club option$1,250,000$1,000,000$1,250,000$2,500,000
Pete Crow-Armstrong24.01.1701 yr, $894k (2026); 6 yr, $115M (2027-32)$894,000$894,000$10,833,333$10,833,333$10,833,333$20,833,333$30,833,333$30,833,333

Players Eligible For Arbitration

PlayerAgeService TimeContractInfoAAV2026202720282029203020312032
Justin Steele30.74.1431 yr, $6.775M (2026)$6,775,000ARB 4FREE AGENT
Edward Cabrera28.03.1471 yr, $4.45M (2026)$4,450,000ARB 3ARB 4FREE AGENT
PlayerAgeService TimeContractInfoAAV2026202720282029203020312032
Justin Steele30.74.1431 yr, $6.775M (2026)$6,775,000ARB 4FREE AGENT
Edward Cabrera28.03.1471 yr, $4.45M (2026)$4,450,000ARB 3ARB 4FREE AGENT

Notable Players Not Yet Eligible For Arbitration

PlayerAgeService TimeContractInfoAAV2026202720282029203020312032
Miguel Amaya27.12.1301 yr, TBD (2026)TBDARB 1ARB 2ARB 3FREE AGENT
Michael Busch28.42.0451 yr, TBD (2026)TBDARB 1ARB 2ARB 3FREE AGENT
Daniel Palencia26.21.1541 yr, TBD (2026)TBDARB 1ARB 2ARB 3ARB 4FREE AGENT
Cade Horton24.61.0001 yr, TBD (2026)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Matt Shaw24.40.1621 yr, TBD (2026)TBDPre-ARBARB 1ARB 2ARB 3ARB 4FREE AGENT
Moisés Ballesteros22.40.0301 yr, TBD (2026)TBDPre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$8,580,000
PlayerAgeService TimeContractInfoAAV2026202720282029203020312032
Miguel Amaya27.12.1301 yr, TBD (2026)TBDARB 1ARB 2ARB 3FREE AGENT
Michael Busch28.42.0451 yr, TBD (2026)TBDARB 1ARB 2ARB 3FREE AGENT
Daniel Palencia26.21.1541 yr, TBD (2026)TBDARB 1ARB 2ARB 3ARB 4FREE AGENT
Cade Horton24.61.0001 yr, TBD (2026)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Matt Shaw24.40.1621 yr, TBD (2026)TBDPre-ARBARB 1ARB 2ARB 3ARB 4FREE AGENT
Moisés Ballesteros22.40.0301 yr, TBD (2026)TBDPre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$8,580,000

Other Payments

Description2026202720282029203020312032
$ owed to NYY (Cody Bellinger trade)$2,500,000
$ due for buyout of Justin Turner$2,000,000
$ due for potential buyout of Matthew Boyd$2,000,000
$ due for potential buyout of Carson Kelly$1,500,000
$ due for potential buyout of Colin Rea$1,000,000
$ due for potential buyout of Hunter Harvey$1,000,000
$ due for potential buyout of Caleb Thielbar$500,000
$ due for potential buyout of Phil Maton$3,000,000
$ due for potential buyout of Shelby Miller$250,000
Estimated Payroll$232,630,000$110,916,667$99,916,667$95,166,667$79,166,667$54,166,667$54,166,667
Description2026202720282029203020312032
$ owed to NYY (Cody Bellinger trade)$2,500,000
$ due for buyout of Justin Turner$2,000,000
$ due for potential buyout of Matthew Boyd$2,000,000
$ due for potential buyout of Carson Kelly$1,500,000
$ due for potential buyout of Colin Rea$1,000,000
$ due for potential buyout of Hunter Harvey$1,000,000
$ due for potential buyout of Caleb Thielbar$500,000
$ due for potential buyout of Phil Maton$3,000,000
$ due for potential buyout of Shelby Miller$250,000
Estimated Payroll$232,630,000$110,916,667$99,916,667$95,166,667$79,166,667$54,166,667$54,166,667
Totals for estimated payrolls include potential buyouts and earned buyout escalators — but not option total or earned option escalator — for pending options

Other Payments (Luxury Tax)

Description2026202720282029203020312032
Andrew Kittredge AAV adjustment (credited for unpaid buyout, prorated to time with team)-$317,204
Colin Rea AAV adjustment (credited for unpaid buyout)-$750,000
Description2026202720282029203020312032
Andrew Kittredge AAV adjustment (credited for unpaid buyout, prorated to time with team)-$317,204
Colin Rea AAV adjustment (credited for unpaid buyout)-$750,000

Luxury Tax Payroll Estimate

Description2026202720282029203020312032
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$202,254,616$106,701,757$98,201,757$98,201,757$72,916,043$42,022,141$42,022,141
Salaries for players eligible for arbitration$11,225,000
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)$2,500,000
Sum of Other Payments (Luxury Tax Only)-$1,067,204
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts$8,580,000
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$18,000,000$18,500,000$19,000,000$19,500,000$20,000,000$20,500,000$21,000,000
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$245,659,079$129,368,424$121,368,424$121,868,424$97,082,710$66,688,808$67,188,808
Description2026202720282029203020312032
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$202,254,616$106,701,757$98,201,757$98,201,757$72,916,043$42,022,141$42,022,141
Salaries for players eligible for arbitration$11,225,000
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)$2,500,000
Sum of Other Payments (Luxury Tax Only)-$1,067,204
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts$8,580,000
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$18,000,000$18,500,000$19,000,000$19,500,000$20,000,000$20,500,000$21,000,000
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$245,659,079$129,368,424$121,368,424$121,868,424$97,082,710$66,688,808$67,188,808
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. The luxury tax thresholds for 2026 are $244M, $264M, $284M, $304M, with increasingly sharp penalties for surpassing each threshold.
  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.
  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 2026 is $780k.
  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.