Dodgers Payroll & Capital Stress Simulator

Guggenheim ownership liquidity, MLB Luxury Tax (CBT) tiers, & Ohtani deferral stress-testing

Ownership Financial & Tax Solvency Summary MLB Base Threshold: $241.0M
Estimated CBT Tax Bill
$53.3M
Tier 4 (Highest Bracket)
Total Annual Cash Outlay
$399.8M
Payroll + Tax + Deferrals
Debt-Service Ratio (DSCR)
2.45x
Compliant (> 1.50x min)
MLB Draft Position Drop
-10 Spots
Penalty on highest pick
Annual Cash Flow & Tax Burden Breakdown (D3 Waterfall)
Competitive Balance Tax (CBT) Tiers & Surcharge Schedule
Bracket Tier Threshold Range Tax Rate (3rd+ Yr) Draft Penalty Estimated Tax
Solvency Strategy Report Exported Successfully
Enjoy this tool? Build your own with Super