MetsGeek.com Payroll Spreadsheet
Source: http://www.metsgeek.com
Last Update: 9/8/2007  
                     
  Pos Birthdate Age Roster Name 2007 Cap 2008 Cap 2009 Cap 2010 Cap 2007 2008 2009 2010 2011 2012 2013 Notes  
  Starting Pitchers                          
  LHP 3/25/1966 41 25 Glavine, Tom  $   10.50  $    7.50  $    3.00 $9M player option/$3M buyout for 2008 that would become guaranteed if Glavine reaches 160 IP in 2007. 2008 option increases $1M for every additional 10 IP in 2007, up to $13M. Glavine may decline the option even if it becomes guaranteed.   1
  RHP 10/11/1965 41 25 Hernandez, Orlando  $     6.00  $     6.00  $    5.50  $    6.50 2007 salary includes $1M signing bonus. $225K bonus each year for 150 IP and an additional $225K for each of the following: 160, 170, 180, 190 IP. $100K bonus for Cy Young Award, $25K for finishing 2nd in voting, and $10K for finishing 3rd. $100K for World Series MVP, $50K for All-Star, $25K for NLCS MVP, $25K for NLDS MVP, and $25K for Gold Glove. Gets a suite on the road.   1
  RHP 5/8/1981 26 25 Maine, John  $     0.39  $    0.39     1
  RHP 10/25/1971 35 25 Martinez, Pedro  $   13.25  $   13.25  $  14.00  $  11.50 $4M deferred in 2007, $2M in 2008 at 5%. Bonuses: $500K for his 1st Cy Young, $1M 2nd Cy Young, $1.5M 3rd Cy Young, $2M 4th Cy Young, $400K 2nd in voting, $300K 3rd in voting; $50K per All-Star selection, $50K Gold Glove, $50K NLCS MVP; $250K World Series MVP. Receives a luxury suite at Shea for home games and a hotel suite on all road trips.   1
  RHP 1/14/1984 23 25 Pelfrey, Mike  $     1.31  $     1.31  $     1.31  $    1.31  $    1.31  $     1.31 Signed a 4-year major league contract for $5.25M in 1/06. Year-to-year breakdown of salary is unknown. If he remains on the Mets' 25-man roster for 2007, 2008, and 2009, he can receive up to $1.35M in bonuses.   1
  LHP 8/15/1981 26 25 Perez, Oliver  $     2.33  $    2.33 $12.5K bonus for 15 GS and another $12.5K for 25 GS. $25K bonus for each of the following: 155, 165, 175, 185, and 195 IP.   0
  Starting Pitchers Totals:  $   33.78  $   20.56  $     1.31   $        -     $  31.03  $  22.31  $     1.31   $        -      $     -      $     -      $     -      0
                                    0
  Starting Lineup                           1
  OF 7/3/1966 41 25 Alou, Moises  $     8.50  $    7.50  $    1.00 Club option for $7.5M/$1M buyout for 2008.   1
  OF 4/24/1977 30 25 Beltran, Carlos  $   16.43  $   16.43  $   16.43  $   16.43  $  14.00  $  10.00  $   10.00  $   10.00  $ 10.00  $  3.14  $  3.14 $8.5M deferred annually from 2008-2011 paid each July 1 starting in 2012 in yearly installments of $3,142,857 plus interest that will accrue at the rate of 1.7175% annually; $11M signing bonus to be paid in four installments: $5M upon approval and $2M each 6/15/05, 1/15/06, and 1/15/07. Agreement to non tender after 2011. For purposes of baseball's luxury tax, which currently uses a 3.62% discount rate, the contract is valued at $116,695,898. Gets 100K bonus for each Gold Glove or Silver Slugger award. Gets luxury suite for home games and hotel suite on the road.   1
  2B 1/12/1975 32 25 Castillo, Luis  $     5.75  $    5.75 Free agent after 2007.   1
  1B 6/25/1972 35 25 Delgado, Carlos  $   13.00  $   13.00  $  14.50  $  16.00  $     4.00 $16M option for 2009 that would become guaranteed if Delgado accumulates 30 points in the next four years. He would get 10 points for winning the NL MVP award and nine for finishing second and so on under a formula that gives him one point for finishing 10th. He would get 20 points if he's the World Series MVP and 10 if he's the league championship series MVP. Marlins will pay $2M in 2007 and $4M in 2008. If option does not vest, mutual $12M option/$4M buyout for 2009. 50K bonus for finishing second in MVP vote to Barry Bonds.   1
  OF 11/10/1972 34 25 Green, Shawn  $     7.67  $    9.50  $    2.00 Arizona pays about $5.8M of his salary in 2007. $10M mutual option/$2M buyout for 2008 season. 1
  C 4/12/1972 35 25 Lo Duca, Paul  $     6.00  $    6.25 $25K All-Star incentive.   1
  SS 6/11/1983 24 25 Reyes, Jose  $     5.81  $     5.81  $     5.81  $     5.81  $    4.00  $    4.00  $     5.75  $     9.00  $  0.50 2007 salary includes $1.5M signing bonus. $11M club option/$0.5M buyout for 2011 season.   1
  3B 12/20/1982 24 25 Wright, David  $     9.17  $     9.17  $     9.17  $     9.17  $    2.50  $    5.00  $     7.50  $   10.00  $ 14.00  $ 15.00  $  1.00 2007 salary includes $1.5M signing bonus. $16M club option/$1M buyout for 2012 season.   0
  Starting Lineup Totals:  $   63.83  $   44.41  $   31.41  $   31.41  $  56.50  $  37.00  $   27.25  $   29.00  $ 24.50  $ 18.14  $  4.14     0
                                    0
  Relief Pitchers                           1
  LHP 8/25/1976 31 25 Feliciano, Pedro  $     0.60  $    0.60     1
  RHP 11/12/1978 28 25 Heilman, Aaron  $     0.45  $    0.45     1
  RHP 7/25/1973 34 25 Mota, Guillermo  $     2.50  $     2.50  $    1.80  $    3.20 Receives $50K bonus for each of the following: 45, 50, 55, 60, and 65 relief appearances.   1
  LHP 10/2/1973 33 25 Schoeneweis, Scott  $     3.60  $     3.60  $     3.60  $    3.60  $    3.60  $     3.60 Signed 3-year deal for $10.8M in 1/07. Specifics unknown.   1
  RHP 6/25/1970 37 25 Sele, Aaron  $     1.00  $    1.00 Can earn an additional $1M in performance bonuses. 1
  RHP 4/28/1977 30 25 Sosa, Jorge  $     1.25  $    1.25   1
  LHP 7/25/1971 36 25 Wagner, Billy  $   10.75  $   10.75  $   10.75  $  10.50  $  10.50  $   10.50  $     1.00 $8M option/$1M buyout in 2010. $25K bonus for making the All-Star team, $100K for winning Rolaids Relief Man of the Year, $50K for World Series MVP and $50K for NLCS MVP. He will also receive $4M up front for the purchase of a house. Deal includes a no-trade clause and a luxury box at Shea.   0
  Relief Pitchers Totals:  $   20.16  $   16.85  $   14.35   $        -     $  19.21  $  17.30  $   14.10  $     1.00   $     -      $     -      $     -        0
                            0
  Bench                           1
  IF 1/6/1974 33 25 Anderson, Marlon  $     0.33  $    0.33     1
  OF 2/7/1978 29 25 Chavez, Endy  $     1.73  $    1.73 Earns $12.5K bonus for each of the following: 120 and 130 games played. Earns $25K bonus for each of the following: 400, 450, and 500 plate appearances.   1
  1B 6/27/1966 41 25 Conine, Jeff  $     2.00        $    2.00     1
  2B 12/25/1982 24 25 Gotay, Ruben  $     0.33        $    0.33       1
  OF 4/5/1985 22 25 Milledge, Lastings  $     0.38  $    0.38     0
  Bench Totals:  $     4.44   $        -      $        -      $        -     $    4.44   $       -      $        -      $        -      $     -      $     -      $     -        0
                                    0
  Everyone Else                           1
  C 6/28/1966 41 40 Alomar, Sandy  $     0.33  $    0.33     1
  LHP 3/17/1983 24 40 Bostick, Adam  $     0.05  $    0.05     1
  RHP 4/19/1984 23 DL15 Burgos, Ambiorix  $     0.42  $    0.42     1
  RHP 8/19/1984 23 40 Carvajal, Marcos  $     0.05  $    0.05     1
  C 3/1/1976 31 DL15 Castro, Ramon  $     0.85  $    0.85     1
  RHP 11/7/1979 27 40 Collazo, Willie  $     0.33  $    0.33     1
  C 5/28/1969 38 40 DiFelice, Mike  $     0.33  $    0.33     1
  OF 12/4/1985 21 40 Gomez, Carlos  $     0.05  $    0.03     1
  IF 11/11/1969 37 DL15 Easley, Damion  $     0.85  $    0.85     1
  IF 10/30/1982 24 40 Hernandez, Anderson  $     0.05  $    0.05     1
  RHP 12/21/1982 24 40 Humber, Philip  $     0.84  $     0.84  $     0.84  $    0.05 Signed a 5-year deal worth $4.2M in 1-05.  Received a $3M bonus an escalating salaries plus bonuses (to reach $5.166M)   1
  OF 6/18/1981 26 40 Johnson, Ben  $     0.05  $    0.05     1
  RHP 5/14/1976 31 40 Lawrence, Brian  $     0.50  $    0.50 Signed a one-year deal plus a team option for 2008 with a $250K buyout.   1
  IF 9/7/1973 34 40 Newhan, David  $     0.58  $    0.58 Signed split contract; earns $175K in minors.   0
  RHP 2/17/1977 30 DL60 Padilla, Juan  $     0.38  $    0.38     0
  RHP 10/14/1979 27 DL60 Sanchez, Duaner  $     0.85  $    0.85 Receives $25K bonus for each of the following: 50, 55, 60, and 65 appearances.   1
  RHP 3/22/1984 23 40 Smith, Joe  $     0.38  $    0.38   1
  2B 10/12/1969 37 DL15 Valentin, Jose  $     3.80  $    3.80 $100K for each of the following incentives: 300, 350, 400, 450, and 500 PA. $50K for All-Star, $50K for World Series MVP, $25K for Gold Glove and $25K for LCS MVP. $4.3M option for 2008 vests if Valentin reaches 400 PA in 2007.   1
  RHP 2/2/1983 24 40 Vargas, Jason  $     0.05  $    0.05     0
  1B 12/15/1967 39 R Vaughn, Mo        $    5.00  $    3.75           $3.75M in 2002, $5M in 2003 and 2004 is deferred.   0
  Everyone Else Totals:  $   10.40  $     0.84  $     0.84   $        -     $  14.59  $    3.75   $        -      $        -      $     -      $     -      $     -        0
      Sub Total  $  132.60  $   82.66  $   47.91  $   31.41  $ 125.77  $  80.36  $   42.66  $   30.00  $ 24.50  $ 18.14  $  4.14    
  40 Man Roster Count   Cash In/Out  $    (7.20)  $   (7.20)  $   (4.00)   $        -      $     -      $     -      $     -    Part of Shawn Green's salary ($5.8M) paid for by the Diamondbacks. Part of Carlos Delgado's 2007 salary ($2M) and 2008 salary ($4M) paid by the Marlins.  
  42     Benefits  $     7.55  $     7.55  $     8.55  $     8.55  $    7.55  $    7.55  $     8.55  $     8.55  $  8.55  $  8.55  $  8.55    
  Sub Total w/ Benefits  $  140.15  $   90.21  $   56.46  $   39.96  $ 133.32  $  87.91  $   51.21  $   38.55  $ 33.05  $ 26.69  $ 12.69    
Assumed annual value   Luxury Tax Threshold  $  148.00  $  155.00  $  162.00  $  170.00  $ 148.00  $ 155.00  $  162.00  $ 170.00    
Assumed salary     Luxury Tax Rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%    
Min Split = $54.5K   Luxury Tax   $        -      $        -      $        -      $        -      $       -      $       -      $        -      $        -      $     -      $     -      $     -       
Min ML = $327K   Total w/ Benefits and Tax  $  140.15  $   90.21  $   56.46  $   39.96  $ 133.32  $  83.91  $   51.21  $   38.55  $ 33.05  $ 26.69  $ 12.69  
                             
  Non Payroll Contracts                          
  Omar Minaya  $    0.80  $    0.80  $     0.80 Signed a 5-year deal worth about $4M on 9/30/04.  
  Willie Randolph  $    1.40  $    2.00  $     2.50 $2.5M option for 2010.  
             $    2.20  $    2.80  $     3.30   $        -      $     -      $     -      $     -     
                             
  Total incl Non Payroll          $ 135.52  $  86.71  $   54.51  $   38.55  $ 33.05  $ 26.69  $ 12.69