RosterResource - Team Payroll

Download Excel Workbook [Members Only]

PITTSBURGH PIRATES PLAYER PAYROLL▼

Estimated 2027 Payroll:$102MLegend:FREE AGENTClub OptionPlayer OptionMutual OptionVesting Option
Estimated Final 2026 Payroll:$109MEstimated Value|Money Owed to Team

Players With Guaranteed Salaries▼

PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Konnor Griffin20.59 yr, $140M (2026-34)$15,555,556$3,333,333$5,333,333$7,333,333$13,833,333$22,333,333$27,833,333$28,833,333
Mitch Keller30.66.0265 yr, $77M (2024-28)$15,400,000$18,411,500$20,411,500FREE AGENT
Ryan O'Hearn33.37.0022 yr, $29M (2026-27)$14,500,000$15,000,000FREE AGENT
Bryan Reynolds31.86.1638 yr, $106.75M (2023-30), 2031 club option$13,343,750$15,250,000$15,250,000$15,250,000$15,250,000$20,000,000
Luke Weaver33.28.1122 yr, $22M (2026-27)$10,852,941$12,500,000FREE AGENT
PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Konnor Griffin20.59 yr, $140M (2026-34)$15,555,556$3,333,333$5,333,333$7,333,333$13,833,333$22,333,333$27,833,333$28,833,333
Mitch Keller30.66.0265 yr, $77M (2024-28)$15,400,000$18,411,500$20,411,500FREE AGENT
Ryan O'Hearn33.37.0022 yr, $29M (2026-27)$14,500,000$15,000,000FREE AGENT
Bryan Reynolds31.86.1638 yr, $106.75M (2023-30), 2031 club option$13,343,750$15,250,000$15,250,000$15,250,000$15,250,000$20,000,000
Luke Weaver33.28.1122 yr, $22M (2026-27)$10,852,941$12,500,000FREE AGENT
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
Yohan Ramírez31.53.1351 yr, TBD (2027)$1,500,000ARB 3FREE AGENT
Oneil Cruz28.13.1101 yr, TBD (2027)$6,300,000ARB 3FREE AGENT
Carmen Mlodzinski27.72.0811 yr, TBD (2027)$1,600,000ARB 2ARB 3FREE AGENT
Jared Triolo28.72.0711 yr, TBD (2027)$1,800,000ARB 2ARB 3FREE AGENT
Endy Rodríguez26.42.0771 yr, TBD (2027)$1,200,000ARB 2ARB 3FREE AGENT
Henry Davis27.12.0391 yr, TBD (2027)$1,400,000ARB 2ARB 3FREE AGENT
Nick Gonzales27.42.0181 yr, TBD (2027)$3,100,000ARB 2ARB 3FREE AGENT
Jared Jones25.22.0001 yr, TBD (2027)$2,100,000ARB 2ARB 3FREE AGENT
Paul Skenes24.42.0001 yr, TBD (2027)$7,200,000ARB 2ARB 3FREE AGENT
Spencer Horwitz29.01.1521 yr, TBD (2027)$2,500,000ARB 2ARB 3ARB 4FREE AGENT
PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Yohan Ramírez31.53.1351 yr, TBD (2027)$1,500,000ARB 3FREE AGENT
Oneil Cruz28.13.1101 yr, TBD (2027)$6,300,000ARB 3FREE AGENT
Carmen Mlodzinski27.72.0811 yr, TBD (2027)$1,600,000ARB 2ARB 3FREE AGENT
Jared Triolo28.72.0711 yr, TBD (2027)$1,800,000ARB 2ARB 3FREE AGENT
Endy Rodríguez26.42.0771 yr, TBD (2027)$1,200,000ARB 2ARB 3FREE AGENT
Henry Davis27.12.0391 yr, TBD (2027)$1,400,000ARB 2ARB 3FREE AGENT
Nick Gonzales27.42.0181 yr, TBD (2027)$3,100,000ARB 2ARB 3FREE AGENT
Jared Jones25.22.0001 yr, TBD (2027)$2,100,000ARB 2ARB 3FREE AGENT
Paul Skenes24.42.0001 yr, TBD (2027)$7,200,000ARB 2ARB 3FREE AGENT
Spencer Horwitz29.01.1521 yr, TBD (2027)$2,500,000ARB 2ARB 3ARB 4FREE AGENT

Notable Players Not Yet Eligible For Arbitration▼

PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Jake Mangum30.71.0001 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Mason Montgomery26.41.0211 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Lake Bachar31.41.0241 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Braxton Ashcraft27.10.1261 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Bubba Chandler24.10.0381 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Rafael Flores Jr.26.00.0131 yr, TBD (2027)TBDPre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Esmerlyn Valdez22.80.0001 yr, TBD (2027)TBDPre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$15,200,000
PlayerAgeService TimeContractInfoAAV2027202820292030203120322033
Jake Mangum30.71.0001 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Mason Montgomery26.41.0211 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Lake Bachar31.41.0241 yr, TBD (2027)TBDARB 1ARB 2ARB 3FREE AGENT
Braxton Ashcraft27.10.1261 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Bubba Chandler24.10.0381 yr, TBD (2027)TBDPre-ARBARB 1ARB 2ARB 3FREE AGENT
Rafael Flores Jr.26.00.0131 yr, TBD (2027)TBDPre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Esmerlyn Valdez22.80.0001 yr, TBD (2027)TBDPre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$15,200,000

Other Payments▼

Description2027202820292030203120322033
$ due for buyout of Marcell Ozuna$1,500,000
Luke Weaver signing bonus-$1,500,000
$ owed from NYM (Luke Weaver trade)-$6,000,000
$ due for potential buyout of Bryan Reynolds$2,000,000
Estimated Payroll$102,394,833$40,994,833$22,583,333$29,083,333$24,333,333$27,833,333$28,833,333
Description2027202820292030203120322033
$ due for buyout of Marcell Ozuna$1,500,000
Luke Weaver signing bonus-$1,500,000
$ owed from NYM (Luke Weaver trade)-$6,000,000
$ due for potential buyout of Bryan Reynolds$2,000,000
Estimated Payroll$102,394,833$40,994,833$22,583,333$29,083,333$24,333,333$27,833,333$28,833,333
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)▼

Description2027202820292030203120322033
Hayes AAV adjustment (credited because AAV of money they actually paid ended up lower)-$23,684-$23,684-$23,684
Description2027202820292030203120322033
Hayes AAV adjustment (credited because AAV of money they actually paid ended up lower)-$23,684-$23,684-$23,684

Luxury Tax Payroll Estimate▼

Description2027202820292030203120322033
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$69,652,247$44,299,306$28,899,306$28,899,306$15,555,556$15,555,556$15,555,556
Salaries for players eligible for arbitration$28,700,000
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)-$7,500,000
Sum of Other Payments (Luxury Tax Only)-$23,684-$23,684-$23,684
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts$15,200,000
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$128,695,230$67,442,289$52,542,289$53,065,973$40,222,223$40,722,223$41,222,223
Description2027202820292030203120322033
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$69,652,247$44,299,306$28,899,306$28,899,306$15,555,556$15,555,556$15,555,556
Salaries for players eligible for arbitration$28,700,000
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)-$7,500,000
Sum of Other Payments (Luxury Tax Only)-$23,684-$23,684-$23,684
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts$15,200,000
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$128,695,230$67,442,289$52,542,289$53,065,973$40,222,223$40,722,223$41,222,223
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.