RosterResource - Team Payroll

Download Excel Workbook [Members Only]

KANSAS CITY ROYALS PLAYER PAYROLL

Estimated 2019 Payroll:$44MLegend:FREE AGENTClub OptionPlayer OptionMutual OptionVesting Option
Estimated Final 2018 Payroll:$39MEstimated Value|Money Owed to Team

Players With Guaranteed Salaries

PlayerAgeService TimeContractInfoAAV2019202020212022202320242025
Ian Kennedy41.39.1242 yr, $21M (2016-17)$14,000,000$16,500,000$16,500,000FREE AGENT
Danny Duffy37.37.0855 yr, $65M (2017-21)$13,000,000$15,250,000$15,250,000$15,500,000FREE AGENT
Salvador Perez35.97.0505 yr, $52.5M (2017-21)$10,500,000$11,200,000$14,200,000$14,200,000FREE AGENT
Whit Merrifield37.22.1015 yr, $27M (2019-23)$5,400,000$1,000,000$5,000,000$6,750,000$7,000,000$6,750,000$18,000,000
PlayerAgeService TimeContractInfoAAV2019202020212022202320242025
Ian Kennedy41.39.1242 yr, $21M (2016-17)$14,000,000$16,500,000$16,500,000FREE AGENT
Danny Duffy37.37.0855 yr, $65M (2017-21)$13,000,000$15,250,000$15,250,000$15,500,000FREE AGENT
Salvador Perez35.97.0505 yr, $52.5M (2017-21)$10,500,000$11,200,000$14,200,000$14,200,000FREE AGENT
Whit Merrifield37.22.1015 yr, $27M (2019-23)$5,400,000$1,000,000$5,000,000$6,750,000$7,000,000$6,750,000$18,000,000

Incentives

Description2019202020212022202320242025
Incentives earned by Hunter Renfroe (option escalator)$70,000
Incentives earned by Matt Strahm (option escalator)
Description2019202020212022202320242025
Incentives earned by Hunter Renfroe (option escalator)$70,000
Incentives earned by Matt Strahm (option escalator)

Other Payments

Description2019202020212022202320242025
$ due for buyout of Alex Gordon$4,000,000
$ due for buyout of Wily Peralta$1,000,000
$ paid by Royals to Trevor Rosenthal (acquired 8/29)$992,537
$ paid by Royals to Danny Duffy (traded to LAD 7/29)$15,000,000
$ paid by Royals to Jorge Soler (traded to ATL 7/30)$5,221,623
$ paid by Royals to Jarrod Dyson (claimed by TOR 8/27)$1,193,548
$ owed from BOS (Andrew Benintendi trade)-$2,800,000
$ paid by Royals to Andrew Benintendi (acquired by NYY 7/27)$5,230,769
$ paid by Royals to Carlos Santana (acquired by SEA 6/27)$4,673,077
$ paid by Royals to Whit Merrifield (acquired by TOR 8/1)$4,500,000
$ paid by Diamondbacks to Luke Weaver (acquired by KCR 8/1)-$1,848,214
$ paid by Royals to Scott Barlow$3,533,333
$ paid by Royals to Nicky Lopez$2,446,744
$ paid by Royals to Ryan Yarbrough$2,000,000
$ paid by Royals to Aroldis Chapman$1,875,000
$ owed to CIN (Half of Mike Minor buyout paid by Royals)$500,000
$ paid by Rangers and Braves to Taylor Hearn-$967,137
$ paid by White Sox to Paul DeJong-$1,176,075
$ paid by White Sox and Rangers to Robbie Grossman-$1,201,613
$ paid by Nationals to Hunter Harvey-$1,350,000
$ paid by White Sox and Cardinals to Tommy Pham-$2,064,516
$ paid by Rangers to Michael Lorenzen-$3,000,000
Salary forfeited by Jordan Lyles (restricted list, personal reasons)-$4,067,204
$ due for buyout of Adam Frazier$2,500,000
$ due for buyout of Hunter Dozier$1,000,000
$ paid by Dodgers to Chris Stratton-$57,204
$ paid by Pirates to Adam Frazier-$918,280
$ paid by Diamondbacks to Randal Grichuk-$1,311,828
$ paid by Pirates to Bailey Falter-$1,517,172
$ paid by Giants to Mike Yastrzemski-$6,315,860
$ due for buyout of Randal Grichuk
$ due for buyout of Michael Lorenzen
$ due for potential buyout of Carlos Estévez
$ due for potential buyout of Seth Lugo
$ due for potential buyout of Michael Wacha
$ due for potential buyout of Maikel Garcia
Estimated Payroll$43,950,000$76,142,537$80,793,397$72,800,632$76,108,505$104,052,905$126,599,856
Description2019202020212022202320242025
$ due for buyout of Alex Gordon$4,000,000
$ due for buyout of Wily Peralta$1,000,000
$ paid by Royals to Trevor Rosenthal (acquired 8/29)$992,537
$ paid by Royals to Danny Duffy (traded to LAD 7/29)$15,000,000
$ paid by Royals to Jorge Soler (traded to ATL 7/30)$5,221,623
$ paid by Royals to Jarrod Dyson (claimed by TOR 8/27)$1,193,548
$ owed from BOS (Andrew Benintendi trade)-$2,800,000
$ paid by Royals to Andrew Benintendi (acquired by NYY 7/27)$5,230,769
$ paid by Royals to Carlos Santana (acquired by SEA 6/27)$4,673,077
$ paid by Royals to Whit Merrifield (acquired by TOR 8/1)$4,500,000
$ paid by Diamondbacks to Luke Weaver (acquired by KCR 8/1)-$1,848,214
$ paid by Royals to Scott Barlow$3,533,333
$ paid by Royals to Nicky Lopez$2,446,744
$ paid by Royals to Ryan Yarbrough$2,000,000
$ paid by Royals to Aroldis Chapman$1,875,000
$ owed to CIN (Half of Mike Minor buyout paid by Royals)$500,000
$ paid by Rangers and Braves to Taylor Hearn-$967,137
$ paid by White Sox to Paul DeJong-$1,176,075
$ paid by White Sox and Rangers to Robbie Grossman-$1,201,613
$ paid by Nationals to Hunter Harvey-$1,350,000
$ paid by White Sox and Cardinals to Tommy Pham-$2,064,516
$ paid by Rangers to Michael Lorenzen-$3,000,000
Salary forfeited by Jordan Lyles (restricted list, personal reasons)-$4,067,204
$ due for buyout of Adam Frazier$2,500,000
$ due for buyout of Hunter Dozier$1,000,000
$ paid by Dodgers to Chris Stratton-$57,204
$ paid by Pirates to Adam Frazier-$918,280
$ paid by Diamondbacks to Randal Grichuk-$1,311,828
$ paid by Pirates to Bailey Falter-$1,517,172
$ paid by Giants to Mike Yastrzemski-$6,315,860
$ due for buyout of Randal Grichuk
$ due for buyout of Michael Lorenzen
$ due for potential buyout of Carlos Estévez
$ due for potential buyout of Seth Lugo
$ due for potential buyout of Michael Wacha
$ due for potential buyout of Maikel Garcia
Estimated Payroll$43,950,000$76,142,537$80,793,397$72,800,632$76,108,505$104,052,905$126,599,856
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

Description2019202020212022202320242025
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$42,900,000$48,150,000$52,053,226$45,225,000$39,950,000$109,970,267$116,026,988
Salaries for players eligible for arbitration$13,950,000$10,975,000$19,020,000$15,587,500$14,612,500$26,672,000
AAVs for players with guaranteed contracts no longer on the 40-man roster$10,533,065$17,275,000$13,900,000
Earned incentives and escalators
Sum of Other Payments (does not include potential buyouts)$992,537$18,615,171$12,555,632$9,387,940-$12,859,408-$10,120,344
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts
Estimated salaries for 40-man roster players in minor leagues$2,250,000$2,250,000$2,250,000$2,500,000$2,500,000$2,500,000$2,500,000
Estimated player benefits to be paid$14,500,000$15,000,000$15,500,000$16,000,000$16,500,000$17,000,000$17,500,000
Estimated Luxury Tax Payroll$59,650,000$80,342,537$99,393,397$96,967,299$96,125,172$150,165,026$168,145,311
Description2019202020212022202320242025
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$42,900,000$48,150,000$52,053,226$45,225,000$39,950,000$109,970,267$116,026,988
Salaries for players eligible for arbitration$13,950,000$10,975,000$19,020,000$15,587,500$14,612,500$26,672,000
AAVs for players with guaranteed contracts no longer on the 40-man roster$10,533,065$17,275,000$13,900,000
Earned incentives and escalators
Sum of Other Payments (does not include potential buyouts)$992,537$18,615,171$12,555,632$9,387,940-$12,859,408-$10,120,344
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts
Estimated salaries for 40-man roster players in minor leagues$2,250,000$2,250,000$2,250,000$2,500,000$2,500,000$2,500,000$2,500,000
Estimated player benefits to be paid$14,500,000$15,000,000$15,500,000$16,000,000$16,500,000$17,000,000$17,500,000
Estimated Luxury Tax Payroll$59,650,000$80,342,537$99,393,397$96,967,299$96,125,172$150,165,026$168,145,311
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