Note! thanks to Wally for pointing out I had Strasburg and Scherzer Luxury tax figures wrong. I’ve updated the tables and the calculations… it made a significant difference.
Inspired by this series from John Sickels at minorleagueball.com, here’s a first pass related to what this team may do this coming off-season.
In order to know what we need to do, we kinda need to know how much money we have to play with.
In 2018, despite a sell-off of salaries at the trade deadline and into August (which resulted in roughly $8M in payroll saved for this year), the team wasn’t able to stay under the luxury tax for the season. 2018’s luxury tax payroll figure was $197M, and at the end of all the machinations … we were still several million over.
Cots tries to do the ridiculous payroll accounting to figure out how much over or under a team is on payroll; their Nats 2018 calcs are here. The key point of looking this up is this: the annual payroll figure is not just about player salaries; it has to include Player Benefits too. So 2018’s Benefit figure was roughly $14M and 2019’s will be $14.5M. So we have to remember to take this figure back later on when figuring out how much money the team has to spend…
Here’s the list of FAs coming off the 40-man from this year (if they havn’t already done so) and their 2018 salary:
- Bryce Harper, $21M
- Daniel Murphy, $17.5M (waived, traded)
- Gio Gonzalez: $12M (traded)
- Matt Wieters, $10.5M
- Ryan Madsen: $7.6M (traded)
- Shawn Kelley, $5.5M (DFA’d, traded)
- Matt Adams: $4M (waived, traded)
- Joaquin Benoit: $1M
- Kelvin Herrera: $4.4M remaining
- Jeremy Hellickson: $2-$6M depending on incentives (use $4M in total)
- Mark Reynolds: $? but probably $1.5M or so
- Brandon Knitzler $5M (traded)
- Tim Collins: (nominal)
- Tommy Milone: (nominal)
- Miguel Montero: $1.3M (released in April)
total payroll savings: roughly $95M …. but we’re not going to have *nearly* that much in free cash for 2019. Read on.
There’s three factors involved. Using the invaluable Cots payroll tracker, but accounting for “real” dollars versus what Cots lists for players (which is their luxury tax figure that has annualized shares of bonuses paid), here’s how I think things are rolling for this team’s payroll in 2019:
#1. Payroll Commitments for those signed for 2019 (i.e. non-arb eligibles): $81.4M in “real” dollars, $90M in luxury tax/cap dollars:
Player | Current or 2019 Contract | 2018 Luxury tax | 2018 Real | 2019 Lux Tax | 2019 Real dollars |
---|---|---|---|---|---|
Scherzer, Max | 7yr/$210M (15-21), half deferred | 22142857 | 15000000 | 28689376 | 15000000 |
Strasburg, Stephen | 7yr/$175M (17-23), half deferred | 18333333 | 15000000 | 25000000 | 30000000 |
Zimmerman, Ryan | 6 yr/$100M (14-19)+20 opt | 14000000 | 14000000 | 18000000 | 18000000 |
Eaton, Adam | 5 years/$23.5M (2015-19), options | 6000000 | 6000000 | 8400000 | 8400000 |
Doolittle, Sean | 5ry/$10.5M plus options | 4350000 | 4350000 | 6000000 | 6000000 |
Kendrick, Howie | 2yr/$7M (2018-19) | 3500000 | 3500000 | 4000000 | 4000000 |
68326190 | 57850000 | 90089376 | 81400000 |
There’s a delta between what Scherzer and Strasburg are scheduled to be paid in actual 2019 dollars versus luxury tax calculated dollars, but thanks to ridiculously bad payroll management at the edges of the cap this team has now gone over two years in a row, and there’s just no way they’ll go over in 2019. So we’ll use the cap numbers for calcs.
#2. Arbitration Eligibles for 2019. I count 6 players (as does Cots right now), but I’m not sure if someone like Justin Miller got enough service time to qualify. For now we’ll use these 6. I estimate $35M in total payroll.
Player | Current or 2019 Contract | 2018 Luxury tax | 2018 Real | 2019 Lux Tax | 2019 Real dollars | ||
---|---|---|---|---|---|---|---|
Rendon, Anthony | 1 yr/$12.3M (18) | 12300000 | 12300000 | 15000000 | 15000000 | ||
Roark, Tanner | 1 yr/$6.475M (18) | 6475000 | 6475000 | 8500000 | 8500000 | ||
Taylor, Michael | 1 yr/$2.525M (18) | 2525000 | 2525000 | 4500000 | 4500000 | ||
Turner, Trea | 1 yr/$0.5772M (18) | 577200 | 577200 | 3000000 | 3000000 | ||
Ross, Joe | 1 yr/$0.5679M (18) | 567900 | 567900 | 2500000 | 2500000 | ||
Solis, Sammy | 1 yr/$0.5603M (18) | 560300 | 560300 | 1500000 | 1500000 |
This might go up or down slightly, especially if i’m wrong about Miller, or if the team non-tenders Sammy Solis (a distinct possibility). I don’t see the other 5 arb-eligible players as non-tender candidates. You may quibble with my arb salary estimates; Rendon might be a bit low. Roark may be a bit low too but he had a middling 2019 honestly. Ross‘ figure may be generous given his lost season to injury. Do I have Turner’s first year figure too low based on what he’s done? He was so much flashier in 2017 than 2018; is he worth more? Maybe this figure at the end of the day is closer to $40M.
#3. Pre-Arb players. Thanks to the massive shedding of veterans, right now 21 of our 33 40-man players are pre-arb players. And they’re on or near MLB-min salaries.
Player | Current or 2019 Contract | 2018 Luxury tax | 2018 Real | 2019 Lux Tax | 2019 Real dollars | |
---|---|---|---|---|---|---|
Fedde, Erick | 1yr Minor League deal (18) | 555000 | 555000 | |||
Miller, Justin | 1yr Minor League deal (18) | 555000 | 555000 | |||
Grace, Matt | 1yr Minor League deal (18) | 555000 | 555000 | |||
Suero, Wander | 1yr Minor League deal (18) | 555000 | 555000 | |||
Glover, Koda | 1yr Minor League deal (18) | 555000 | 555000 | |||
Cordero, Jimmy | 1yr Minor League deal (18) | 555000 | 555000 | |||
Williams, Austen | 1yr Minor League deal (18) | 555000 | 555000 | |||
Kieboom, Spencer | 1yr Minor League deal (18) | 555000 | 555000 | |||
Severino, Pedro | 1yr Minor League deal (18) | 555000 | 555000 | |||
Difo, Wilmer | 1yr Minor League deal (18) | 555000 | 555000 | |||
Sanchez, Adrian | 1yr Minor League deal (18) | 555000 | 555000 | |||
Soto, Juan | 1yr Minor League deal (18) | 555000 | 555000 | |||
Robles, Victor | 1yr Minor League deal (18) | 555000 | 555000 | |||
Rodriguez, Jefry | 1yr Minor League deal (18) | |||||
Voth, Austin | 1yr Minor League deal (18) | |||||
McGowin, Dustin | 1yr Minor League deal (18) | |||||
Adams, Austin | 1yr Minor League deal (18) | |||||
Gott, Trevor | 1yr Minor League deal (18) | |||||
Read, Raudy | 1yr Minor League deal (18) | |||||
Reynolds, Matt | 1yr Minor League deal (18) | |||||
Stevenson, Andrew | 1yr Minor League deal (18) |
If 2019 started tomorrow, 13 of these guys would make the opening day roster, costing the team roughly $7.2M in payroll.
So if you add up these figures;
- 2019 Veterans under contract: $90M
- 2019 Arb players: $35M
- 2019 pre-arb players: $7.2M
- 2019 Player Benefit estimate: $14.5M
- Total: $146.7M or there abouts.
The 2019 luxury cap for payroll is $206M. $206M less $146.7 = $59.3M. wow, that’s not a bad amount to work with. Even if I’m wildly conservative with arb figures and they cost $10M more, that’s still $50M of FA dollars to spend.
Does this look about right to you guys?
In the next post we’ll talk about what this $59.3M can buy us … but one things seems rather certain. If the team allocates $30M of it or so to Bryce Harper …. there’s not going to be a lotta room to buy what this team needs to buy (pitching, a catcher, a couple relievers and a couple of bench bats). But we’ll expand on this later….