Auditing Wilpon's payroll computation
January, 21, 2011
1/21/11
2:27
PM ET
By
Adam Rubin | ESPNNewYork.com
Jeff Wilpon's suggestion the Mets' payroll likely will end up in the $145 million-plus range appears to have merit. But let's take a closer look ...
First, here's a list of 18 major salary commitments for the upcoming season:
Johan Santana: $22,500,000
Carlos Beltran: $18,500,000
Jason Bay: $16,000,000
David Wright: $14,000,000
Oliver Perez: $12,000,000
Francisco Rodriguez: $11,500,000
Jose Reyes: $11,000,000
Luis Castillo: $6,000,000
R.A. Dickey: $4,025,000
Mike Pelfrey: $3,9250,000
Angel Pagan: $3,631,250
Ryota Igarashi: $1,750,000
Chris Capuano: $1,500,000
Ronny Paulino: $1,350,000
D.J. Carrasco: $1,200,000
Chris Young: $1,100,000
Scott Hairston: $1,100,000
Taylor Buchholz: $600,000
(In the case of Dickey and Pagan, we're using the midpoint of their arbitration request and the team's offer.)
That totals $131,681,250.
But that's just the tip of the iceberg.
First of all, of the 18 players listed there, there's a solid chance Perez, Castillo and Igarashi are not actually on the roster. And that means the Mets are going to have to pay 10 other players at the major league rate just to field a team.
Take a rough estimate of their salaries -- $500,000 apiece -- and that adds another $5 million to the total obligation. (Willie Harris and Taylor Tankersley or Tim Byrdak would be slighly more, Josh Thole and Ike Davis slightly less, but the 10 players likely average about that figure.)
So now you're at roughly $136,681,250.
Of course, it's too confusing to go over every bonus, but several players can make significantly more if they give a full season's worth of output. Remember, Young can earn an extra $3.4 million in incentives and Capuano can earn an additional $3 million in incentives. Buchholz gets another $400,000 alone just for making the roster. Pelfrey has $50,000 in incentives, too.
Do those bonuses all max out and bring the total to $145 million? Probably not.
But remember this, too: If K-Rod does not finish 55 games and his $17.5 million contract does not vest for 2012, he's due a $3.5 million buyout that would be charged to 2011.
And any time a player lands on the DL, someone else needs to be called up. No team is just paying 25 major league salaries for the season.
Of course, some money -- say for Beltran -- is deferred to future years with interest. But if you're going to start deducting that amount, then you have to start adding previous years' deferrals to now. (One of those is Bobby Bonilla, if you recall, who this year begins collecting $1.19 million annually from the Mets for 25 years.)
So is Wilpon's figure precise? No.
Is it disingenous? No, as well.
First, here's a list of 18 major salary commitments for the upcoming season:
Johan Santana: $22,500,000
Carlos Beltran: $18,500,000
Jason Bay: $16,000,000
David Wright: $14,000,000
Oliver Perez: $12,000,000
Francisco Rodriguez: $11,500,000
Jose Reyes: $11,000,000
Luis Castillo: $6,000,000
R.A. Dickey: $4,025,000
Mike Pelfrey: $3,9250,000
Angel Pagan: $3,631,250
Ryota Igarashi: $1,750,000
Chris Capuano: $1,500,000
Ronny Paulino: $1,350,000
D.J. Carrasco: $1,200,000
Chris Young: $1,100,000
Scott Hairston: $1,100,000
Taylor Buchholz: $600,000
(In the case of Dickey and Pagan, we're using the midpoint of their arbitration request and the team's offer.)
That totals $131,681,250.
But that's just the tip of the iceberg.
First of all, of the 18 players listed there, there's a solid chance Perez, Castillo and Igarashi are not actually on the roster. And that means the Mets are going to have to pay 10 other players at the major league rate just to field a team.
Take a rough estimate of their salaries -- $500,000 apiece -- and that adds another $5 million to the total obligation. (Willie Harris and Taylor Tankersley or Tim Byrdak would be slighly more, Josh Thole and Ike Davis slightly less, but the 10 players likely average about that figure.)
So now you're at roughly $136,681,250.
Of course, it's too confusing to go over every bonus, but several players can make significantly more if they give a full season's worth of output. Remember, Young can earn an extra $3.4 million in incentives and Capuano can earn an additional $3 million in incentives. Buchholz gets another $400,000 alone just for making the roster. Pelfrey has $50,000 in incentives, too.
Do those bonuses all max out and bring the total to $145 million? Probably not.
But remember this, too: If K-Rod does not finish 55 games and his $17.5 million contract does not vest for 2012, he's due a $3.5 million buyout that would be charged to 2011.
And any time a player lands on the DL, someone else needs to be called up. No team is just paying 25 major league salaries for the season.
Of course, some money -- say for Beltran -- is deferred to future years with interest. But if you're going to start deducting that amount, then you have to start adding previous years' deferrals to now. (One of those is Bobby Bonilla, if you recall, who this year begins collecting $1.19 million annually from the Mets for 25 years.)
So is Wilpon's figure precise? No.
Is it disingenous? No, as well.

- AdamRubinESPN Adam Rubin
5.20.13: Binghamton brings the lumber http://t.co/c9L9mQY4xV #NYM #Mets
about 5 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Notebook: Rough night for Ike http://t.co/m6Uu7ymjGB #NYM #Mets
about 5 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Tornadoes hit home for Hefner http://t.co/UJsx1BrQzH #NYM #Mets
about 6 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Trying to show restraint, but this one is on #Mets postgame notes: Three NL starters are 0-5: Shaun Marcum, Jeremy Hefner and Josh Beckett.
about 8 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Rapid Reaction: Reds 4, Mets 3 http://t.co/GUNH2DIzIP #NYM #Mets
about 8 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Corrected: Princeton's Matt Bowman continues to roll for St. Lucie. No-decision tonight, but tossed 7 IP, 11 Ks, 2 ER at Dunedin (long day)
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Final: #Reds 4, #Mets 3. Rapid Reaction coming shortly to blog: http://t.co/BUxLHdl7KY
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Princeton product Matt Bowman continues to role for St. Lucie #Mets. No decision tonight, but tossed 7 IP, 11 Ks, 2 ER at Dunedin.
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
I'll just note Scott Boras is his agent. And he's very good.//RT @whyyounolikeeme: How much you think Choo commands this off-season? 5-$60M?
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Mets will go to final inning trailing by a run. Good news: Aroldis Chapman has blown 2 straight saves. #Reds 4, #Mets 3, end 8.
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
So I can see the Mets actually spending in free agency, including for a Choo type, and still have payroll go down.
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
There will be arbitration raises. Really rough estimate: Mets would probably need to spend ~$50M in FA to have same $95M payroll in '14
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
$16 million of Jason Bay's $21M is technically deferred to 2014/15, before someone starts barking I mischaracterized it.
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
That said, I wouldn't hold by breath. But Santana ($31M), Bay ($21M), Francisco ($6.5M), Buck ($6M), Marcum ($4M) all expiring.
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Biggest payroll commitments for next season: Wright $20M. Niese $5M So yes. // RT @mooseknuck11: Mets have enough $ for ellsbury AND choo?
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Believe Mets record for most winless starts to begin a Mets career is untouchable: Bob Miller did not record a win in 20 starts in 1962.
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Both won their second starts as Mets. // RT @JonOrBattleship: Hefner? Anthony Young?
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Official Citi Field attendance: RT @MattEhalt: 23,038 came to watch Hawkins and Collins get run. #mets #reds
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
At risk of bringing wrath upon myself still merit in pitching better than guy you oppose./RT @ericviola_: People still look at pitcher wins?
about 9 hours ago
- AdamRubinESPN Adam Rubin

- AdamRubinESPN Adam Rubin
Marcum 0 wins in 1st 5 starts. Most recent longer streaks to open Mets career: Schwinden (6, '11-12), Redding (6, '09) and Ishii (5, '05)
about 9 hours ago
- AdamRubinESPN Adam Rubin





TWITTER


You must be signed in to post a comment