RosterResource - Team Payroll

Download Excel Workbook [Members Only]

SAN DIEGO PADRES PLAYER PAYROLL

Estimated 2024 Payroll:$172MLegend:FREE AGENTClub OptionPlayer OptionMutual OptionVesting Option
Estimated Final 2023 Payroll:$255MEstimated Value|Money Owed to Team

Players With Guaranteed Salaries

PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Manny Machado34.011.05611 yr, $350M (2023-33)$31,818,182$17,090,909$17,090,909$25,090,909$39,090,909$39,090,909$39,090,909$39,090,909
Xander Bogaerts33.810.04211 yr, $280M (2023-33)$25,454,545$25,454,545$25,454,545$25,454,545$25,454,545$25,454,545$25,454,545$25,454,545
Fernando Tatis Jr.27.54.12014 yr, $338.251M (2021-34)$24,285,714$11,714,286$20,714,286$20,714,286$25,714,286$25,714,286$36,714,286$36,714,286
Joe Musgrove33.67.0635 yr, $100M (2023-27)$20,000,000$20,000,000$20,000,000$20,000,000$20,000,000FREE AGENT
Yu Darvish39.912.0006 yr, $93M (2023-28)$13,354,839$16,000,000$21,000,000$1,000,000$15,000,000$15,000,000FREE AGENT
Jake Cronenworth32.54.0007 yr, $80M (2024-30)$11,428,571$7,285,714$11,285,714$12,285,714$12,285,714$12,285,714$12,285,714$12,285,714
Robert Suarez35.42.0003 yr, $30M (2023-25)$9,200,000$10,000,000$10,000,000FREE AGENT
Martín Pérez35.311.0381 yr, $8M (2024)$8,000,000$8,000,000FREE AGENT
Ha-Seong Kim30.73.0004 yr, $28M (2021-24)$7,000,000$8,000,000$8,000,000
Yuki Matsui30.70.0005 yr, $28M (2024-28), 2028 player option; can opt out after 2026$5,600,000$3,250,000$5,500,000$5,750,000$6,500,000$7,000,000
Wandy Peralta35.06.1684 yr, $16.5M (2024-27); may opt out after each year$4,125,000$3,350,000$4,250,000$4,450,000$4,450,000FREE AGENT
Jurickson Profar33.49.1651 yr, $1M (2024)$1,000,000$1,000,000FREE AGENT
David Peralta38.99.1201 yr, $800k (2024)$800,000$800,000FREE AGENT
Donovan Solano38.68.0811 yr, $790.323k (2024); $1M, prorated$790,323$790,323FREE AGENT
PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Manny Machado34.011.05611 yr, $350M (2023-33)$31,818,182$17,090,909$17,090,909$25,090,909$39,090,909$39,090,909$39,090,909$39,090,909
Xander Bogaerts33.810.04211 yr, $280M (2023-33)$25,454,545$25,454,545$25,454,545$25,454,545$25,454,545$25,454,545$25,454,545$25,454,545
Fernando Tatis Jr.27.54.12014 yr, $338.251M (2021-34)$24,285,714$11,714,286$20,714,286$20,714,286$25,714,286$25,714,286$36,714,286$36,714,286
Joe Musgrove33.67.0635 yr, $100M (2023-27)$20,000,000$20,000,000$20,000,000$20,000,000$20,000,000FREE AGENT
Yu Darvish39.912.0006 yr, $93M (2023-28)$13,354,839$16,000,000$21,000,000$1,000,000$15,000,000$15,000,000FREE AGENT
Jake Cronenworth32.54.0007 yr, $80M (2024-30)$11,428,571$7,285,714$11,285,714$12,285,714$12,285,714$12,285,714$12,285,714$12,285,714
Robert Suarez35.42.0003 yr, $30M (2023-25)$9,200,000$10,000,000$10,000,000FREE AGENT
Martín Pérez35.311.0381 yr, $8M (2024)$8,000,000$8,000,000FREE AGENT
Ha-Seong Kim30.73.0004 yr, $28M (2021-24)$7,000,000$8,000,000$8,000,000
Yuki Matsui30.70.0005 yr, $28M (2024-28), 2028 player option; can opt out after 2026$5,600,000$3,250,000$5,500,000$5,750,000$6,500,000$7,000,000
Wandy Peralta35.06.1684 yr, $16.5M (2024-27); may opt out after each year$4,125,000$3,350,000$4,250,000$4,450,000$4,450,000FREE AGENT
Jurickson Profar33.49.1651 yr, $1M (2024)$1,000,000$1,000,000FREE AGENT
David Peralta38.99.1201 yr, $800k (2024)$800,000$800,000FREE AGENT
Donovan Solano38.68.0811 yr, $790.323k (2024); $1M, prorated$790,323$790,323FREE AGENT

Players Eligible For Arbitration

PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Tanner Scott32.05.0591 yr, $5.7M (2024)$5,700,000FREE AGENT
Kyle Higashioka36.25.0051 yr, $2.18M (2024)$2,180,000FREE AGENT
Luis Arraez29.34.1211 yr, $10.6M (2024)$10,600,000ARB 3FREE AGENT
Dylan Cease30.54.0891 yr, $8M (2024)$8,000,000ARB 3FREE AGENT
Michael King31.14.0041 yr, $3.15M (2024)$3,150,000ARB 3FREE AGENT
Tyler Wade31.64.0581 yr, $850k (2024)$850,000ARB 3FREE AGENT
Jason Adam34.93.1321 yr, $2.7M (2024)$2,700,000ARB 2ARB 3FREE AGENT
Adrian Morejon27.43.1401 yr, $850k (2024)$850,000ARB 3ARB 4FREE AGENT
PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Tanner Scott32.05.0591 yr, $5.7M (2024)$5,700,000FREE AGENT
Kyle Higashioka36.25.0051 yr, $2.18M (2024)$2,180,000FREE AGENT
Luis Arraez29.34.1211 yr, $10.6M (2024)$10,600,000ARB 3FREE AGENT
Dylan Cease30.54.0891 yr, $8M (2024)$8,000,000ARB 3FREE AGENT
Michael King31.14.0041 yr, $3.15M (2024)$3,150,000ARB 3FREE AGENT
Tyler Wade31.64.0581 yr, $850k (2024)$850,000ARB 3FREE AGENT
Jason Adam34.93.1321 yr, $2.7M (2024)$2,700,000ARB 2ARB 3FREE AGENT
Adrian Morejon27.43.1401 yr, $850k (2024)$850,000ARB 3ARB 4FREE AGENT

Notable Players Not Yet Eligible For Arbitration

PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Luis Campusano27.81.1441 yr, $754.7k (2024)$754,700ARB 1ARB 2ARB 3ARB 4FREE AGENT
Bryan Hoeing29.71.0151 yr, $750.5k (2024)$750,500Pre-ARBARB 1ARB 2ARB 3FREE AGENT
Jeremiah Estrada27.70.0801 yr, $745k (2024)$745,000Pre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Matt Waldron29.80.0541 yr, $741.8k (2024)$741,800Pre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Jackson Merrill23.21 yr, $740k (2024)$740,000Pre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$5,180,000
PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Luis Campusano27.81.1441 yr, $754.7k (2024)$754,700ARB 1ARB 2ARB 3ARB 4FREE AGENT
Bryan Hoeing29.71.0151 yr, $750.5k (2024)$750,500Pre-ARBARB 1ARB 2ARB 3FREE AGENT
Jeremiah Estrada27.70.0801 yr, $745k (2024)$745,000Pre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Matt Waldron29.80.0541 yr, $741.8k (2024)$741,800Pre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Jackson Merrill23.21 yr, $740k (2024)$740,000Pre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$5,180,000

Incentives

Description2024202520262027202820292030
Incentives earned by Robert Suarez$3,000,000
Incentives earned by Miguel Andujar (buyout escalator)$200,000
Incentives earned by Griffin Canning (buyout escalator)$150,000
Description2024202520262027202820292030
Incentives earned by Robert Suarez$3,000,000
Incentives earned by Miguel Andujar (buyout escalator)$200,000
Incentives earned by Griffin Canning (buyout escalator)$150,000

Other Payments

Description2024202520262027202820292030
$ owed to BOS (Eric Hosmer trade)$12,885,000$12,865,000
$ owed to ATL (Matt Carpenter trade)$1,500,000
$ paid by Padres to Enyel De Los Santos$779,570
$ paid by Padres to Woo-Suk Go$348,118
$ owed from PIT (Martín Pérez trade)-$1,311,828
$ paid by Rays to Jason Adam-$1,785,454
$ paid by Marlins to Luis Arraez-$2,108,602
$ paid by Marlins to Tanner Scott-$3,830,645
$ paid by Pirates to Martín Pérez-$5,376,344
$ owed from MIA (Luis Arraez trade)-$7,898,602
$ due for buyout of Ha-Seong Kim$2,000,000
$ paid by Padres to Connor Joe$236,559
$ owed from MIL (Nestor Cortes trade)-$2,169,678
$ paid by Orioles to Ramón Laureano-$2,731,183
$ owed from BAL (Laureano/O'Hearn trade)-$3,300,000
$ paid by Brewers to Nestor Cortes Jr.-$5,189,247
$ paid by Orioles to Ryan O'Hearn-$5,462,366
$ due for buyout of Michael King$3,750,000
$ due for buyout of Elias Díaz$2,000,000
$ due for buyout of Kyle Hart$500,000
$ due for buyout of Tyler Wade$50,000
$ due for potential buyout of Michael King$5,000,000
$ due for potential buyout of Miguel Andujar$2,500,000
$ due for potential buyout of Griffin Canning$1,500,000
$ due for potential buyout of Lucas Giolito$1,500,000
$ due for potential buyout of Germán Márquez$750,000
$ due for potential buyout of Kyle Hart$200,000
$ due for potential buyout of Sung-Mun Song$1,000,000
Estimated Payroll$171,878,991$203,499,916$204,562,332$184,739,899$148,489,899$124,656,566$135,656,566
Description2024202520262027202820292030
$ owed to BOS (Eric Hosmer trade)$12,885,000$12,865,000
$ owed to ATL (Matt Carpenter trade)$1,500,000
$ paid by Padres to Enyel De Los Santos$779,570
$ paid by Padres to Woo-Suk Go$348,118
$ owed from PIT (Martín Pérez trade)-$1,311,828
$ paid by Rays to Jason Adam-$1,785,454
$ paid by Marlins to Luis Arraez-$2,108,602
$ paid by Marlins to Tanner Scott-$3,830,645
$ paid by Pirates to Martín Pérez-$5,376,344
$ owed from MIA (Luis Arraez trade)-$7,898,602
$ due for buyout of Ha-Seong Kim$2,000,000
$ paid by Padres to Connor Joe$236,559
$ owed from MIL (Nestor Cortes trade)-$2,169,678
$ paid by Orioles to Ramón Laureano-$2,731,183
$ owed from BAL (Laureano/O'Hearn trade)-$3,300,000
$ paid by Brewers to Nestor Cortes Jr.-$5,189,247
$ paid by Orioles to Ryan O'Hearn-$5,462,366
$ due for buyout of Michael King$3,750,000
$ due for buyout of Elias Díaz$2,000,000
$ due for buyout of Kyle Hart$500,000
$ due for buyout of Tyler Wade$50,000
$ due for potential buyout of Michael King$5,000,000
$ due for potential buyout of Miguel Andujar$2,500,000
$ due for potential buyout of Griffin Canning$1,500,000
$ due for potential buyout of Lucas Giolito$1,500,000
$ due for potential buyout of Germán Márquez$750,000
$ due for potential buyout of Kyle Hart$200,000
$ due for potential buyout of Sung-Mun Song$1,000,000
Estimated Payroll$171,878,991$203,499,916$204,562,332$184,739,899$148,489,899$124,656,566$135,656,566
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)

Description2024202520262027202820292030
Nick Martinez AAV adjustment (opt out changed effective AAV)$1,333,333
Michael Wacha AAV adjustment (opt out changed effective AAV)$1,000,000
Description2024202520262027202820292030
Nick Martinez AAV adjustment (opt out changed effective AAV)$1,333,333
Michael Wacha AAV adjustment (opt out changed effective AAV)$1,000,000

Luxury Tax Payroll Estimate

Description2024202520262027202820292030
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$162,857,175$191,412,013$202,129,446$155,212,013$125,487,013$107,987,013$107,987,013
Salaries for players eligible for arbitration$34,030,000$44,750,000$24,825,000
AAVs for players with guaranteed contracts no longer on the 40-man roster$3,255,376$780,000$18,000,000$18,000,000
Earned incentives and escalators$3,000,000$350,000
Sum of Other Payments (does not include potential buyouts)-$6,798,787-$5,750,915
Sum of Other Payments (Luxury Tax Only)$2,333,333
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts$8,912,000
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$17,000,000$17,500,000$18,000,000$18,500,000$19,000,000$19,500,000$20,000,000
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$225,500,388$255,333,141$249,901,113$196,228,680$166,653,680$131,653,680$132,153,680
Description2024202520262027202820292030
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$162,857,175$191,412,013$202,129,446$155,212,013$125,487,013$107,987,013$107,987,013
Salaries for players eligible for arbitration$34,030,000$44,750,000$24,825,000
AAVs for players with guaranteed contracts no longer on the 40-man roster$3,255,376$780,000$18,000,000$18,000,000
Earned incentives and escalators$3,000,000$350,000
Sum of Other Payments (does not include potential buyouts)-$6,798,787-$5,750,915
Sum of Other Payments (Luxury Tax Only)$2,333,333
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts$8,912,000
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$17,000,000$17,500,000$18,000,000$18,500,000$19,000,000$19,500,000$20,000,000
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$225,500,388$255,333,141$249,901,113$196,228,680$166,653,680$131,653,680$132,153,680
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 2024 are $237M, $257M, $277M, $297M, with increasingly sharp penalties for surpassing each threshold. This is the first year with four luxury tax thresholds instead of three.
  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 2024 is $740k.
  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.