2007 Payroll

[padrefanforever]

This was created by another person, in fact some of you may recognize it, but it was done pretty well and gives a good idea where we need help, and how much we really have to spend and why.....In bold are my thoughts which would add approx. $29-30M if they could be signed for what I've put down, leaving $5-9M+ to sign either 3 relief pitchers, or 2 releivers and another bench guy...

1B Adrian Gonzalez 380 k
2B Josh Barfield 380 k
3B OPEN Aki Iwamura 5-6M?
SS Khalil Greene 750 k-1.25 mil (arbitration guess)
LF OPEN Soriano 16M?
CF Cameron 7 mil
RF Giles 9 mil
C Bard 700k - 1 mil (arbitration guess)
Bench/Util IF Branyan 1.25 mil
Bench/OF Sledge/Johnson 380 k
Bench/2d C Rob Bowen 380 k
Bench OPEN PMac 300K
Bench OPEN Piazza 4.5M?

SP Peavy 4.75 mil
SP Chris Young 600 k
SP Hensley 380k
SP OPEN Woody 2M incentive laden w/ option
SP OPEN Mulder 2M incentive laden w/ option
CL Hoffman 6.5 mil
SU Linebrink 1.75 mil
RP Meredith 380 k
RP Strickland 550 k
RP OPEN
RP OPEN

7th reliever/6th bench OPEN

Subtotals - $35.13-$35.93 million (does not incl. incentives)

Dead Money - unclear whether applied to 2006 or 2007 payroll
Ryan Klesko - 500 k (for declined option)
Mike Piazza - 750 k (for declined option)
Rudy Seanez - 200 k (for declined option)

Subotals - $36.58-$37.38 million (includes dead money)

AVAILABLE FUNDS - using Payroll Plus High/Low Cost Estimates

70 million payroll - 32.62-34.87 million for 9 roster spots
75 million payroll - 37.62-39.87 million for 9 roster spots

[padrefanforever]

Finding a 3bag for league minimum will still give us 35+M to spend on 9 roster spots......but now they've changed a little

1B Adrian Gonzalez 380 k
2B OPEN Soriano 16M?
3B Kouzmanoff 300K?
SS Khalil Greene 750 k-1.25 mil (arbitration guess)
LF OPEN DR 4M or BJ 380k
CF Cameron 7 mil
RF Giles 9 mil
C Bard 700k - 1 mil (arbitration guess)
Bench/Util IF Branyan 1.25 mil
Bench/OF Sledge/Johnson 380 k
Bench/2d C Rob Bowen 380 k
Bench OPEN PMac 300K
Bench OPEN Piazza 4.5M?

SP Peavy 4.75 mil
SP Chris Young 600 k
SP Hensley 380k
SP OPEN Woody 2M incentive laden w/ option
SP OPEN Mulder 2M incentive laden w/ option
CL Hoffman 6.5 mil
SU Linebrink 1.75 mil
RP Meredith 380 k
RP Strickland 550 k
RP OPEN
RP OPEN

7th reliever/6th bench OPEN

Subtotals - $35.13-$35.93 million (does not incl. incentives)

Dead Money - unclear whether applied to 2006 or 2007 payroll
Ryan Klesko - 500 k (for declined option)
Mike Piazza - 750 k (for declined option)
Rudy Seanez - 200 k (for declined option)

Subotals - $36.58-$37.38 million (includes dead money)

AVAILABLE FUNDS - using Payroll Plus High/Low Cost Estimates

70 million payroll - 32.62-34.87 million for 9 roster spots
75 million payroll - 37.62-39.87 million for 9 roster spots

[padrefanforever]

1B Adrian Gonzalez 380 k
2B OPEN Walker or Loretta 2-3M for either
3B Kouzmanoff 300K
SS Khalil Greene 750 k-1.25 mil (arbitration guess)
LF OPEN Wily Mo Pena 1.75? Trade for Linebrink
CF Cameron 7 mil
RF Giles 9 mil
C Bard 700k - 1 mil (arbitration guess)
Bench/Util IF Branyan 1.25 mil
Bench/OF Sledge 380 k
Bench/2d C Rob Bowen 380 k
Bench PMac 300K
Bench Jose Cruz Jr. 650k

SP Peavy 4.75 mil
SP Chris Young 600 k
SP Hensley 380k
SP Maddux 9M
SP OPEN Mulder 2M incentive laden w/ option or off the farm

CL Hoffman 6.5 mil
SU Linebrink 1.75 mil trade for Pena
RP Meredith 380 k
RP Strickland 550 k
RP Brown
RP OPEN

7th reliever/6th bench OPEN


Trade for Wily Mo
Sign Mulder
Sign either Walker or Loretta
fill in the bullpen with typical KT magic
smooth out bench with a good utility IFer

[Kingdom]

Maddux to make more than the rest of the staff combined? ...yo at that.

[padrefanforever]

Yah that wont be for long....lol......when CY and Peavy are due for contracts they will both get paid.....Hensley should also if he continues having success

[padrefanforever]

1B Adrian Gonzalez 380 k
2B OPEN Walker or Loretta 2-3M for either
3B Kouzmanoff 300K
SS Khalil Greene 750 k-1.25 mil (arbitration guess)
LF OPEN Wily Mo Pena 1.75? Trade for Linebrink
CF Cameron 7 mil
RF Giles 9 mil
C Bard 700k - 1 mil (arbitration guess)
Bench/Util IF Branyan 1.25 mil
Bench/OF Sledge 380 k
Bench/2d C Rob Bowen 380 k
Bench PMac 300K
Bench Jose Cruz Jr. 650k
total 24.51M

SP Peavy 4.75 mil
SP Chris Young 600 k
SP Hensley 380k
SP Maddux 9M
SP OPEN D. Wells 6M+ incentives
total 20.73M

CL Hoffman 6.5 mil
SU Linebrink 1.75 mil trade for Pena
RP Meredith 380 k
RP Strickland 550 k
RP Brown 330k ?
RP OPEN
9.51M so far

7th reliever/6th bench OPEN

Total spent so far not including a starting LFer, M. Giles, 2 RP's, one bench player, and Arbi additions

$54.75M

[padrefanforever]

Looks to me like they are building a helluva team and future.....add a couple key components, for cheap if possible, and we're in great shape for next year and years to come.....and 16M will get sucked up quick between two starting position players and two arbi paydays.....not all of it, but most of it....leaving just enough to add a minor tweak if needed at mid season

[padrefanforever]

Update based on us signing Giles to a 3-4M/year deal

1B Adrian Gonzalez 380 k
2B
3B Kouzmanoff 300K
SS Khalil Greene 750 k-1.25 mil (arbitration guess)
LF OPEN
2B Giles 4M
CF Cameron 7 mil
RF Giles 9 mil
C Bard 700k - 1 mil (arbitration guess)
Bench/Util IF Branyan 1.25 mil
Bench/OF Sledge 380 k
Bench/2d C Rob Bowen 380 k
Bench PMac 300K
Bench Jose Cruz Jr. 650k
Bench Walker 3M
total 28.51M

SP Peavy 4.75 mil
SP Chris Young 600 k
SP Hensley 380k
SP Maddux 9M
SP OPEN ------- D. Wells 6M+ incentives ??
total 20.73M

CL Hoffman 6.5 mil
SU Linebrink 1.75 mil ( trade for Pena or another LFer ?)
RP Meredith 380 k
RP Strickland 550 k
RP Brown 330k ?
RP Ring 330k?
9.81M so far


Total spent so far not including a starting LFer, RP, one bench player, and Arbi additions....11M to go to sign these guys

$59.05M

[padrefanforever]

Am I missing anything guys ??

[FmrFresnan]

They had $30m to spend in the offseason

$10m --> Greg Maddux
$4m(possibly) -->Marcus Giles
$760k --->Jose Cruz Jr.

Unless I missed something, that still leaves $15m and change to spend.

[padrefanforever]

don't forget the contract options we p/u, and arbi

[FmrFresnan]

Free Agents:
Greg Maddux --> $10m
Jose Cruz Jr. --> $760k
Marcus Giles (possibly) --> $4m

Contract options:
Mike Cameron --> $8m
Russell Branyan --> $1m

Arbitration:
Todd Walker --> $3m

Total:
$26.760m

Ok, unless I missed something again....we're still $3m+ under the $30m that was freed up at the end of last season. Also, what's with the rumors about the Padres going after Jayson "Not Werth Much"? Isn't that the same guy that flipped off Padre fans the last time he actually played?

[OBBoltsFan]

Free Agents:
Greg Maddux --> $10m
Jose Cruz Jr. --> $760k
Marcus Giles (possibly) --> $4m

Contract options:
Mike Cameron --> $8m
Russell Branyan --> $1m

Arbitration:
Todd Walker --> $3m

Total:
$26.760m

Ok, unless I missed something again....we're still $3m+ under the $30m that was freed up at the end of last season. Also, what's with the rumors about the Padres going after Jayson "Not Werth Much"? Isn't that the same guy that flipped off Padre fans the last time he actually played?

No, we're 8 million below the 35 million we had freed; and Maddux's was apparently only 8, so we're actually 10 million or more down, and our revenue should have increased anyways as the owner agreement's stipulations follow, so we should moreoreless be up to 13 - 17 millio under at this point.

[padrefanforever]

Free Agents:
Greg Maddux --> $10m
Jose Cruz Jr. --> $760k
Marcus Giles (possibly) --> $4m

Contract options:
Mike Cameron --> $8m
Russell Branyan --> $1m

Arbitration:
Todd Walker --> $3m

Total:
$26.760m

Ok, unless I missed something again....we're still $3m+ under the $30m that was freed up at the end of last season. Also, what's with the rumors about the Padres going after Jayson "Not Werth Much"? Isn't that the same guy that flipped off Padre fans the last time he actually played?

Add in
Blum
Arbi to Greene and Bard

[padrefanforever]

No, we're 8 million below the 35 million we had freed; and Maddux's was apparently only 8, so we're actually 10 million or more down, and our revenue should have increased anyways as the owner agreement's stipulations follow, so we should moreoreless be up to 13 - 17 millio under at this point.

I came to the conclusion that we have about 11M left to spend....and we still need to either sign or trade for a starting LFer, RP, one bench player, and add into this our Arbi additions....that 11M will go pretty quick....if they up our max payroll, then we'll have a little more wiggle room, but if not, we'll have spent just about everything once the roster is filled in...