Bayport Terriers
Season 2024
$200M
Bank Balance
$29.4M
Total PayrollProjected
$200M
ARSD
$0
Luxury Tax OwedEst.
Salary Cap StatusProjected
You are $110.5M below the salary floor. You must increase payroll by the end of the season to avoid penalties.
5-Year Payroll ProjectionProjected
2024
$29.4M
$29.4M
2025
$12.7M
$4.5M
+$8.2M
2026
$5.1M
+$5.1M
2027
$0
2028
$0
| Player | Contract | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Eflin, Z | (F2,3-$13.5M) | $4.5M | $4.5M | |||
| Story, T | (F2,2-$9.0M) | $4.5M | ||||
| Ferguson, C | (F2,2-$6.0M) | $3M | ||||
| Riley, A | (F2,2-$6.0M) | $3M | ||||
| Smith, P | (F2,2-$5.0M) | $2.5M | ||||
| Bruján, V | Y3 | $850,000 | Arb4 | Arb5 | Arb6 | |
| Contreras, R | Y3 | $850,000 | Arb4 | Arb5 | Arb6 | |
| Hill, D | Y3 | $850,000 | Arb4 | Arb5 | Arb6 | |
| Palacios, R | Y3 | $850,000 | Arb4 | Arb5 | Arb6 | |
| Pearson, N | Y3 | $850,000 | Arb4 | Arb5 | Arb6 | |
| Cano, Y | Y2 | $800,000 | $850,000 | Arb4 | Arb5 | Arb6 |
| Guenther, S | Y2 | $800,000 | $850,000 | Arb4 | Arb5 | Arb6 |
| Rocchio, B | Y2 | $800,000 | $850,000 | Arb4 | Arb5 | Arb6 |
| Hoeing, B | Y2 | $800,000 | $850,000 | Arb4 | Arb5 | Arb6 |
| Holliday, J | Y1 | $750,000 | $800,000 | $850,000 | Arb4 | Arb5 |
| Crow-Armstrong, P | Y1 | $750,000 | $800,000 | $850,000 | Arb4 | Arb5 |
| Caminero, J | Y1 | $750,000 | $800,000 | $850,000 | Arb4 | Arb5 |
| Kelly, Z | Y1 | $750,000 | $800,000 | $850,000 | Arb4 | Arb5 |
| Latz, J | Y1 | $750,000 | $800,000 | $850,000 | Arb4 | Arb5 |
| Otañez, M | Y1 | $750,000 | $800,000 | $850,000 | Arb4 | Arb5 |
| TOTAL | $29.4M | $12.7M | $5.1M | $0 | $0 |
Payroll DetailsProjected
| Player | Contract | Salary |
|---|---|---|
| Eflin, Zach | (F2,3-$13.5M) | $4.5M |
| Story, Trevor | (F2,2-$9.0M) | $4.5M |
| Ferguson, Caleb | (F2,2-$6.0M) | $3M |
| Riley, Austin | (F2,2-$6.0M) | $3M |
| Smith, Pavin | (F2,2-$5.0M) | $2.5M |
| Bruján, Vidal | Y3 | $850,000 |
| Contreras, Roansy | Y3 | $850,000 |
| Hill, Derek | Y3 | $850,000 |
| Palacios, Richie | Y3 | $850,000 |
| Pearson, Nate | Y3 | $850,000 |
| Cano, Yennier | Y2 | $800,000 |
| Guenther, Sean | Y2 | $800,000 |
| Rocchio, Brayan | Y2 | $800,000 |
| Hoeing, Bryan | Y2 | $800,000 |
| Holliday, Jackson | Y1 | $750,000 |
| Crow-Armstrong, Pete | Y1 | $750,000 |
| Caminero, Junior | Y1 | $750,000 |
| Kelly, Zack | Y1 | $750,000 |
| Latz, Jacob | Y1 | $750,000 |
| Otañez, Michel | Y1 | $750,000 |
| Player | Position | Contract | Type | Annual Salary | Total Value | Years |
|---|---|---|---|---|---|---|
| Eflin, Zach | SP | (F2,3-$13.5M) | Free Agent Contract | $4.5M | $13.5M | 2/3 |
| Story, Trevor | SS | (F2,2-$9.0M) | Free Agent Contract | $4.5M | $9M | 2/2 |
| Ferguson, Caleb | RP | (F2,2-$6.0M) | Free Agent Contract | $3M | $6M | 2/2 |
| Riley, Austin | 3B | (F2,2-$6.0M) | Free Agent Contract | $3M | $6M | 2/2 |
| Smith, Pavin | LF | (F2,2-$5.0M) | Free Agent Contract | $2.5M | $5M | 2/2 |
| Bruján, Vidal | 2B | Y3 | Year 3 | $850,000 | - | 1 |
| Contreras, Roansy | SP | Y3 | Year 3 | $850,000 | - | 1 |
| Hill, Derek | CF | Y3 | Year 3 | $850,000 | - | 1 |
| Palacios, Richie | LF | Y3 | Year 3 | $850,000 | - | 1 |
| Pearson, Nate | RP | Y3 | Year 3 | $850,000 | - | 1 |
| Cano, Yennier | RP | Y2 | Year 2 | $800,000 | - | 1 |
| Guenther, Sean | RP | Y2 | Year 2 | $800,000 | - | 1 |
| Rocchio, Brayan | SS | Y2 | Year 2 | $800,000 | - | 1 |
| Hoeing, Bryan | SP | Y2 | Year 2 | $800,000 | - | 1 |
| Holliday, Jackson | 2B | Y1 | Year 1 | $750,000 | - | 1 |
| Crow-Armstrong, Pete | CF | Y1 | Year 1 | $750,000 | - | 1 |
| Caminero, Junior | 3B | Y1 | Year 1 | $750,000 | - | 1 |
| Kelly, Zack | RP | Y1 | Year 1 | $750,000 | - | 1 |
| Latz, Jacob | RP | Y1 | Year 1 | $750,000 | - | 1 |
| Otañez, Michel | RP | Y1 | Year 1 | $750,000 | - | 1 |
Payroll by Contract Type
| Contract Type | Count | Total |
|---|---|---|
| Free Agent Contract | 5 | $17.5M |
| Year 1 | 6 | $4.5M |
| Year 3 | 5 | $4.2M |
| Year 2 | 4 | $3.2M |
Recent Transactions
-
Annual Revenue Sharing Deposit - 2024 SeasonJan 10, 2026 12:39 AM+$200M