MLB LA Dodgers 25

	A	B	C	D	E	F	G	H	I	K	M	N	O	P	Q	S	T	U	V	W
1
2	LOS ANGELES										Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
3	LOS ANGELES										2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
4	DODGERS										$340,487,190	$223.475	$228.794	$183.341	$135.178	$408,726,246	$285.385	$274.885	$224.278	$181.336
5	DODGERS															Projected 2025 CB tax:		$159,898,871
6
7	Player	Pos.	Year	Rd	Pick	Age	MLS	Opts left 1/25	Agent	Length / Total Value	Projected 40-man Year-End Labor Relations Payrolls					Projected 40-man Competitive Balance Payrolls
8	Player	Pos.	Year	Rd	Pick	7/1/25	1/25	Opts left 1/25	Agent	Length / Total Value	2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
9
10	Glasnow, Tyler	rhp-s	2011	5	152	31	7.158	1 / 3	Wasserman	5 y/$136,562,500 (24-28)	$32,500,000	$32.500	$32.500	$21.563	FA	$27,312,500	$27.313	$27.313	$27.313
11	Snell, Blake*	lhp-s	2011	1s	52	32	8.072	1 / 3	Boras Corp.	5 y/$182M (25-29)+cdl opt*	$26,825,953	$27.870	$27.333	$26.858	$26.460	$31,306,185	$31.306	$31.306	$31.306	$31.306
12	Ohtani, Shohei*	dh-rhp	2017		JPN	30	7.000	3 / 3	CAA	10 y/$700M (24-33)*	$28,216,944	$28.216	$28.216	$28.216	$28.216	$46,081,476	$46.082	$46.082	$46.082	$46.082
13	Betts, Mookie*	ss	2011	5	172	32	10.070	2 / 3	VC Sports	12 y/$365M (21-32)*	$26,173,581	$25.168	$25.168	$29.665	$29.665	$30,416,667	$30.417	$30.417	$30.417	$30.417
14	Freeman, Freddie*	1b	2007	2	78	35	14.033	3 / 3	Excel	6 y/$162M (22-27)*	$22,704,674	$22.875	$23.075	FA		$27,000,000	$27.000	$27.000
15	Yamamoto, Yoshinobu	rhp-s	2023		JPN	26	1.000	3 / 3	Wasserman	12 y/$325M (24-35)	$14,166,667	$16.167	$30.167	$30.167	$30.167	$27,083,333	$27.083	$27.083	$27.083	$27.083
16	Conforto, Michael	dh-rf	2014	1	10	32	8.043	2 / 3	Boras Corp.	1 y/$17M (25)	$17,000,000	FA				$17,000,000
17	Hernández, Teoscar*	lf	2011		DOM	32	7.097	1 / 3	Republik Spts	3 y/$66M (25-27)+28 cl opt*	$14,606,604	$15.559	$17.343	$6.500		$19,940,444	$19.940	$19.940	opt
18	Muncy, Max	3b	2012	5	169	34	8.027	1 / 3	Hub Sports	2 y/$24M (24-25)+26 cl opt	$14,500,000	opt				$12,000,000
19	Smith, Will*	c	2016	1	32	30	5.090	2 / 3	Apex	10 y/$140M (24-33)*	$13,477,716	$12.928	$12.928	$12.928	$9.428	$12,241,285	$12.241	$12.241	$12.241	$12.241
20	Yates, Kirby	rhp	2009		USA	38	10.021	0 / 3	Beverly Hills	1 y/$13M (25)	$13,000,000	FA				$13,000,000
21	Scott, Tanner*	lhp-c	2014	6	181	30	6.059	1 / 3	MVP Spts	4 y/$72M (25-28)*	$12,789,587	$12.467	$16.195	$15.966	FA	$16,128,702	$16.129	$16.129	$16.129
22	Treinen, Blake	rhp	2011	7	226	37	10.065	2 / 3	Apex	2 y/$22M (25-26)	$8,500,000	$13.500	FA			$11,000,000	$11.000
23	Edman, Tommy*	2b-cf	2016	6	196	30	5.114	3 / 3	Weisz Spts	5 y/$74M (25-29)+30 cl opt*	$8,400,000	$12.092	$11.786	$11.478	$11.242	$13,040,190	$13.040	$13.040	$13.040	$13.040
24	Kershaw, Clayton	lhp-s	2006	1	7	37	16.105	2 / 3	Excel	1 y/$7.5M (25)	$7,500,000	FA				$7,500,000
25	Hernández, Kiké	ss-cf	2009	6	191	33	10.054	1 / 3	Wasserman	1 y/$6.5M (25)	$6,500,000	FA				$6,500,000
26	Phillips, Evan	rhp	2015	17	510	30	4.136	0 / 3	Apex Baseball	1 y/$6.1M (25)	$6,100,000	A3	FA			$6,100,000
27	Gonsolin, Tony	rhp-s	2016	9	281	31	4.152	2 / 3	Wasserman	1 y/$5.4M (25)	$5,400,000	A4	FA			$5,400,000
28	Kopech, Michael	rhp	2014	1	33	29	5.041	3 / 3	Boras Corp.	1 y/$5.2M (25)	$5,200,000	FA				$5,200,000
29	Rojas, Miguel	ss	2005		VEN	36	10.043	2 / 3	Beverly Hills	1 y/$6M (24)+25 opt	$5,000,000	FA				$5,000,000
30	Kim, Hyeseong	2b	2025		KOR	26	0.000	3 / 3	CAA	3 y/$12.5M (25-27)+28-29 cl opt	$2,833,333	$4.083	$4.083	opt		$4,166,666	$4.167	$4.167	opt
31	Graterol, Brusdar	rhp-c	2014		VEN	26	4.167	2 / 3	Boras Corp.	1 y/$2.8M (25)	$2,800,000	A4	FA			$2,800,000
32	Vesia, Alex	lhp	2018	17	507	29	4.078	1 / 3	Klutch Spts	1 y/$2.3M (25)+26 cl opt	$2,250,000	$0.050	FA			$2,300,000
33	May, Dustin	rhp-s	2016	3	101	27	5.059	3 / 3	Paragon	1 y/$2.135M (25)	$2,135,000	FA				$2,135,000
34	García, Luis	rhp	2004		DOM	38	9.007	0 / 3	Reynolds Spts	1 y/$1.5M (25)	$1,500,000					$1,500,000
35	Banda, Anthony	lhp	2012	10	335	31	3.135	0 / 3	ALIGND	1 y/$1M (25)	$1,000,000	A2	A3	FA		$1,000,000
36	Grove, Michael	rhp	2018	2	68	28	2.031	0 / 3		1 y/$790,000 (25)	$790,000	A1	A2	A3	FA	$790,000
37	Sheehan, Emmet	rhp	2021	6	192	25	1.080	2 / 3		1 y/$780,000 (25)	$780,000		A1	A2	A3	$780,000
38	Stone, Gavin	rhp	2020	5	159	26	1.034	2 / 3		1 y/$780,000 (25)	$780,000		A1	A2	A3	$780,000
39	Pages, Andy	of	2018		DOM	24	0.155	1 / 3		1 y/$770,000 (25)	$770,000					$770,000
40	Hurt, Kyle	rhp	2020	5	134	27	0.099	3 / 3	Excel	1 y/$770,000 (25)	$770,000					$770,000
41	Ryan, River	rhp	2021	11	340	26	0.070	3 / 3		1 y/$770,000 (25)	$770,000					$770,000
42	Casparius, Ben	rhp	2021	5	162	26	0.016	2 / 3		1 y/$762,500 (25)	$762,500					$762,500
43	Henriquez, Edgardo	rhp	2018		VEN	23	0.006	3 / 3		1 y/$762,500 (25)	$762,500					$762,500
44	Dreyer, Jack	lhp	2021		USA	26	0.000	3 / 3		1 y/$760,000 (25)	$760,000					$760,000
45	Sasaki, Rōki	rhp-s	2025		JPN	23	0.000	3 / 3	Wasserman	1 y/$760,000 (25)	$760,000					$760,000
46	Berroa, Steward	cf	2016		DOM	26	0.075	2 / 3			$112,474					$112,474
47	Davis, Noah	rhp	2018	11	319	28	0.129	0 / 3			$571,061					$571,061
48	Díaz, Alexis	rhp-c	2015	12	355	28	3.000	3 / 3	Wasserman	1 y/$4.5M (25)	$4,500,000	A2	A3	FA		$4,500,000
49	Feduccia, Hunter	c	2018	12	374	28	0.029	2 / 3			$154,921					$154,921
50	Feyereisen, J.P.	rhp	2014	16	488	32	3.136	2 / 3			$318,925	A2	A3	FA		$318,925
51	Frasso, Nick	rhp	2020	4	106	26	0.000	2 / 3			$123,900					$123,900
52	Klein, Will	rhp	2020	5	135	25	0.035	2 / 3			$80,602					$80,602
53	Knack, Landon	rhp	2020	2	60	27	0.079	2 / 3			$651,896					$651,896
54	Loutos, Ryan	rhp	2021		USA	26	0.021	2 / 3		1 y/$761,050 (25)	$104,011					$104,011
55	Miller, Bobby	rhp	2020	1	29	26	1.116	2 / 3			$192,280		A1	A2	A3	$192,280
56	Outman, James	cf	2018	7	224	28	1.095	1 / 3	Apex Baseball		$186,817		A1	A2	A3	$186,817
57	Ruiz, Esteury	cf	2015		DOM	26	2.029	2 / 3	Republik Spts		$240,000	A1	A2	A3	FA	$240,000
58	Rushing, Dalton	c	2022	2	40	24	0.000	3 / 3			$563,871					$563,871
59	Sauer, Matt	rhp	2017	2	54	26	0.060	3 / 3			$193,373					$193,373
60	Trivino, Lou	rhp	2013	11	341	33	6.163	2 / 3	Pro Edge Spts		$547,527					$547,527
61	Ureña, José	rhp-s	2008		DOM	33	8.045	0 / 3	Premier Talent		$951,613	FA				$951,613
62	Wrobleski, Justin	lhp-s	2021	11	342	24	0.050	2 / 3			$130,847					$130,847
63	Robinson, Chuckie									DFA 6/3/25	$16,559					$16,559
64	Stratton, Chris									DFA 6/2/25	$36,774					$36,774
65	Díaz, Alexis									portion paid by Cincinnati	($1,306,452)					($1,306,452)
66	Feyereisen, J.P.									outrighted 5/27/25	$60,188					$60,188
67	Taylor, Chris									released 5/18/25, salary & buyout	$17,000,000					$15,000,000
68	Taylor, Chris									portion paid by LA Angels	($514,839)					($514,839)
69	Barnes, Austin									released 5/20/25	$3,500,000					$3,500,000
70	Gómez, Yoendrys									claimed by Chicago Sox 5/10/25	$61,698					$61,698
71	Rosario, Eddie									outrighted 4/25/25	$43,011					$43,011
72	Brasier, Ryan									to Chicago Cubs, 2/4/25 trade	$1,500,000					$1,500,000
73	Rojas, Miguel									CBT credit, unpaid 2025 buyout	($1,000,000)					($1,000,000)
74	Margot, Manuel									to Minnesota, 2/26/24 trade	$2,000,000					$2,000,000
75	Pre-arbitration bonus pool															$1,666,667	$1.667	$1.667	$1.667	$1.667
76	Estimated Player Benefits															$17,500,000	$18.000	$18.500	$19.000	$19.500
77											2025	2026	2027	2028	2029	2025	2026	2027	2028	2029
78	Projected 26-man Opening Day Payroll										$328,785,059
79	Projected 40-man Year-End Payroll										$340,487,190	$223.475	$228.794	$183.341	$135.178
80	Projected 40-man CB Tax Payroll															$408,726,246	$285.385	$274.885	$224.278	$181.336
81	Competitive Balance Tax Threshold									$241 / $261 / $281 / $301						$241,000,000	$244.000	$247.000	$250.000	$254.000
82	Amount under threshold															($167,726,246)	($41.385)	($27.885)	($24.885)	$72.664
83	Projected CB Tax (fifth-time payor in 2025)									Rates 50% / 62% / 95% / 110%						$159,898,871
84
85	Dodgers CBT History
86	2024: $103,016,896 tax on CBT payroll of $353,015,360 with $237M, $257M, $277M, $297M thresholds and rates of 50, 62, 95, 110 percent as a fourth-time payor.
87	2023: $19,423,297 tax on CBT payroll of $268,198,867 with $233M threshold and rates of 50 and 62 percent as a third-time payor.
88	2022: $32,397,344 tax on CBT payroll of $293,330,382 with $230M threshold and rates of 30, 42, 75 and 90 percent as a second-time payor.
89	2021: $32,649,965 tax on payroll of $285,599,944 with 20% rate for amount over $210M threshold, plus surtaxes for exceeding threshold by $20M, $40M.
90	2020: The Dodgers' CBT payroll of $204,653,651 did not exceed the $208M threshold for MLB's competitive balance tax.
91	2019: The Dodgers' CBT payroll of $204,918,530 did not exceed the $206M threshold for MLB's competitive balance tax.
92	2018: The Dodgers' CBT payroll of $195,039,730 did not exceed the $197M threshold for MLB's competitive balance tax.
93	2017: $36,209,572 tax on payroll of $253,633,893 with $195M threshold and 50 percent rate as a fifth-time payor.
94	2016: $31,775,817 tax on payroll of $252,551,634 with $189M threshold and 50 percent rate as a fourth-time payor.
95	2015: $43,567,472 tax on payroll of $297,918,681 with a $189M threshold and a 40% tax as a third-time payor.
96	2014: $26,621,124 tax on payroll of $277,737,082 with a $189M threshold and a 30% rate as a second-time payor.
97	2013: $11,415,958 tax on payroll of $243,234,050 with a $178M threshold and a 17.5% rate as a first-time payor.
98
99	Notes on Dodgers Deferral Estimates
100	* Blake Snell	Labor Relations present value: $136,957,254 (9.00% discount rate). Competitive Balance Tax present value: $156,530,923 (3.70% discount rate).