RosterResource - Team Payroll

Download Excel Workbook [Members Only]

PHILADELPHIA PHILLIES PLAYER PAYROLL

Estimated 2019 Payroll:$83MLegend:FREE AGENTClub OptionPlayer OptionMutual OptionVesting Option
Estimated Final 2018 Payroll:$62MEstimated Value|Money Owed to Team

Players With Guaranteed Salaries

PlayerAgeService TimeContractInfoAAV2019202020212022202320242025
Bryce Harper33.56.15913 yr, $330M (2019-31)$25,384,615$11,538,462$27,538,462$27,538,462$27,538,462$27,538,462$27,538,462$27,538,462
Jake Arrieta40.17.1453 yr, $75M (2018-20), 2020 player option$25,000,000$25,000,000$20,000,000FREE AGENT
Andrew McCutchen39.59.1233 yr, $50M (2019-21)$16,666,667$10,000,000$17,000,000$20,000,000$15,000,000
Jean Segura36.06.0655 yr, $70M (2018-22)$14,000,000$14,850,000$14,850,000$14,850,000$14,850,000$17,000,000
David Robertson41.010.0702 yr, $23M (2019-20)$11,500,000$10,000,000$11,000,000$12,000,000
Aaron Nola32.83.0764 yr, $45M (2019-22), 2023 club option$11,250,000$4,500,000$8,500,000$12,250,000$15,500,000$16,000,000FREE AGENT
Odúbel Herrera34.34.0005 yr, $30.5M (2017-21)$6,100,000$5,350,000$7,350,000$10,350,000$11,500,000
Scott Kingery31.91.0006 yr, $24M (2018-23)$4,000,000$1,500,000$1,750,000$4,250,000$6,250,000$8,250,000$13,000,000$14,000,000
PlayerAgeService TimeContractInfoAAV2019202020212022202320242025
Bryce Harper33.56.15913 yr, $330M (2019-31)$25,384,615$11,538,462$27,538,462$27,538,462$27,538,462$27,538,462$27,538,462$27,538,462
Jake Arrieta40.17.1453 yr, $75M (2018-20), 2020 player option$25,000,000$25,000,000$20,000,000FREE AGENT
Andrew McCutchen39.59.1233 yr, $50M (2019-21)$16,666,667$10,000,000$17,000,000$20,000,000$15,000,000
Jean Segura36.06.0655 yr, $70M (2018-22)$14,000,000$14,850,000$14,850,000$14,850,000$14,850,000$17,000,000
David Robertson41.010.0702 yr, $23M (2019-20)$11,500,000$10,000,000$11,000,000$12,000,000
Aaron Nola32.83.0764 yr, $45M (2019-22), 2023 club option$11,250,000$4,500,000$8,500,000$12,250,000$15,500,000$16,000,000FREE AGENT
Odúbel Herrera34.34.0005 yr, $30.5M (2017-21)$6,100,000$5,350,000$7,350,000$10,350,000$11,500,000
Scott Kingery31.91.0006 yr, $24M (2018-23)$4,000,000$1,500,000$1,750,000$4,250,000$6,250,000$8,250,000$13,000,000$14,000,000

Incentives

Description2019202020212022202320242025
Incentives earned by Harrison Bader (buyout escalator)
Description2019202020212022202320242025
Incentives earned by Harrison Bader (buyout escalator)

Other Payments

Description2019202020212022202320242025
$ due for buyout of Jason Vargas$2,000,000
$ due for buyout of Pat Neshek$750,000
$ due for buyout of Jared Hughes$250,000
$ paid by Red Sox to Heath Hembree (acquired 8/21)-$722,015
$ paid to David Phelps (traded to Phillies 8/31)-$727,612
$ owed from BOS (B. Workman/H. Hembree trade)-$815,000
Jay Bruce trade-$1,000,000
$ paid by Red Sox to Brandon Workman (acquired 8/21)-$1,567,164
$ owed from SEA (Jay Bruce trade)-$11,625,000
$ due for buyout of David Robertson$2,000,000
$ due for buyout of David Phelps$250,000
$ paid by Padres to Vince Velasquez (signed 9/14 after release from PHI)-$52,142
$ owed from BAL (Freddy Galvis trade)-$250,000
$ paid by Orioles to Freddy Galvis (traded to PHI 7/30)-$972,972
$ paid by Rangers to Ian Kennedy (traded to PHI 7/30)-$1,394,595
$ owed from TEX (Kyle Gibson/Ian Kennedy trade)-$4,000,000
$ paid by Rangers to Kyle Gibson (traded to PHI 7/30)-$6,504,505
$ due for buyout of Andrew McCutchen$3,000,000
$ due for buyout of Odúbel Herrera$2,500,000
$ paid by Phillies to Bradley Zimmer (re-claimed by TOR 8/29)$79,121
$ paid by Red Sox to Jeurys Familia (released, then signed by BOS)-$207,692
$ paid by Cubs to David Robertson (acquired by PHI 8/1)-$2,250,000
$ paid by Angels to Noah Syndergaard (acquired by PHI 8/1)-$13,500,000
$ due for buyout of Jean Segura$1,000,000
$ due for buyout of Zach Eflin$150,000
$ paid by Tigers to Michael Lorenzen-$5,666,667
$ paid by Phillies to Gregory Soto$3,360,215
$ paid by Phillies to Seranthony Domínguez$2,764,785
$ due for buyout of Scott Kingery$1,000,000
$ paid by Braves to Whit Merrifield-$278,495
$ paid by Orioles to Austin Hays-$4,098,387
$ paid by Angels to Carlos Estévez-$4,427,419
$ due for buyout of Whit Merrifield$1,000,000
$ paid to Carlos Hernández$511,398
$ paid by Phillies to José Ruiz$480,780
$ paid by Pirates to Tim Mayza-$976,882
$ paid by Twins to Harrison Bader-$2,731,183
$ paid by Twins to Jhoan Duran-$2,794,355
$ due for buyout of Harrison Bader
$ paid by Padres to Nick Castellanos
Estimated Payroll$82,738,462$178,516,671$191,428,914$231,076,557$235,661,188$238,094,983$284,708,504
Description2019202020212022202320242025
$ due for buyout of Jason Vargas$2,000,000
$ due for buyout of Pat Neshek$750,000
$ due for buyout of Jared Hughes$250,000
$ paid by Red Sox to Heath Hembree (acquired 8/21)-$722,015
$ paid to David Phelps (traded to Phillies 8/31)-$727,612
$ owed from BOS (B. Workman/H. Hembree trade)-$815,000
Jay Bruce trade-$1,000,000
$ paid by Red Sox to Brandon Workman (acquired 8/21)-$1,567,164
$ owed from SEA (Jay Bruce trade)-$11,625,000
$ due for buyout of David Robertson$2,000,000
$ due for buyout of David Phelps$250,000
$ paid by Padres to Vince Velasquez (signed 9/14 after release from PHI)-$52,142
$ owed from BAL (Freddy Galvis trade)-$250,000
$ paid by Orioles to Freddy Galvis (traded to PHI 7/30)-$972,972
$ paid by Rangers to Ian Kennedy (traded to PHI 7/30)-$1,394,595
$ owed from TEX (Kyle Gibson/Ian Kennedy trade)-$4,000,000
$ paid by Rangers to Kyle Gibson (traded to PHI 7/30)-$6,504,505
$ due for buyout of Andrew McCutchen$3,000,000
$ due for buyout of Odúbel Herrera$2,500,000
$ paid by Phillies to Bradley Zimmer (re-claimed by TOR 8/29)$79,121
$ paid by Red Sox to Jeurys Familia (released, then signed by BOS)-$207,692
$ paid by Cubs to David Robertson (acquired by PHI 8/1)-$2,250,000
$ paid by Angels to Noah Syndergaard (acquired by PHI 8/1)-$13,500,000
$ due for buyout of Jean Segura$1,000,000
$ due for buyout of Zach Eflin$150,000
$ paid by Tigers to Michael Lorenzen-$5,666,667
$ paid by Phillies to Gregory Soto$3,360,215
$ paid by Phillies to Seranthony Domínguez$2,764,785
$ due for buyout of Scott Kingery$1,000,000
$ paid by Braves to Whit Merrifield-$278,495
$ paid by Orioles to Austin Hays-$4,098,387
$ paid by Angels to Carlos Estévez-$4,427,419
$ due for buyout of Whit Merrifield$1,000,000
$ paid to Carlos Hernández$511,398
$ paid by Phillies to José Ruiz$480,780
$ paid by Pirates to Tim Mayza-$976,882
$ paid by Twins to Harrison Bader-$2,731,183
$ paid by Twins to Jhoan Duran-$2,794,355
$ due for buyout of Harrison Bader
$ paid by Padres to Nick Castellanos
Estimated Payroll$82,738,462$178,516,671$191,428,914$231,076,557$235,661,188$238,094,983$284,708,504
Totals for estimated payrolls include potential buyouts and earned buyout escalators — but not option total or earned option escalator — for pending options

Other Payments (Luxury Tax)

Description2019202020212022202320242025
CBT adjustment for Seranthony Domínguez-$406,586
Seranthony Domínguez AAV adjustment-$718,414
Seranthony Domínguez AAV adjustment (credited for unpaid buyout proportionate to time with team)-$333,333
Description2019202020212022202320242025
CBT adjustment for Seranthony Domínguez-$406,586
Seranthony Domínguez AAV adjustment-$718,414
Seranthony Domínguez AAV adjustment (credited for unpaid buyout proportionate to time with team)-$333,333

Luxury Tax Payroll Estimate

Description2019202020212022202320242025
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$113,901,282$168,176,282$159,834,615$192,617,949$210,065,676$205,262,105$248,839,901
Salaries for players eligible for arbitration$24,960,000$18,448,000$10,325,000$20,775,000$21,900,000$36,975,000
AAVs for players with guaranteed contracts no longer on the 40-man roster$6,100,000$17,350,000$27,150,000$6,000,000$8,850,000$4,000,000
Earned incentives and escalators
Sum of Other Payments (does not include potential buyouts)-$16,456,791-$13,174,214-$15,878,571-$5,666,667-$2,679,301-$5,510,242
Sum of Other Payments (Luxury Tax Only)-$1,125,000-$333,333
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts
Estimated salaries for 40-man roster players in minor leagues$2,250,000$2,250,000$2,250,000$2,500,000$2,500,000$2,500,000$2,500,000
Estimated player benefits to be paid$14,500,000$15,000,000$15,500,000$16,000,000$16,500,000$17,000,000$17,500,000
Estimated Luxury Tax Payroll$130,651,282$200,029,491$200,208,401$234,381,045$251,840,676$253,374,471$305,637,993
Description2019202020212022202320242025
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$113,901,282$168,176,282$159,834,615$192,617,949$210,065,676$205,262,105$248,839,901
Salaries for players eligible for arbitration$24,960,000$18,448,000$10,325,000$20,775,000$21,900,000$36,975,000
AAVs for players with guaranteed contracts no longer on the 40-man roster$6,100,000$17,350,000$27,150,000$6,000,000$8,850,000$4,000,000
Earned incentives and escalators
Sum of Other Payments (does not include potential buyouts)-$16,456,791-$13,174,214-$15,878,571-$5,666,667-$2,679,301-$5,510,242
Sum of Other Payments (Luxury Tax Only)-$1,125,000-$333,333
Estimated salaries for players not yet eligible for arbitration and other players with non-guaranteed contracts
Estimated salaries for 40-man roster players in minor leagues$2,250,000$2,250,000$2,250,000$2,500,000$2,500,000$2,500,000$2,500,000
Estimated player benefits to be paid$14,500,000$15,000,000$15,500,000$16,000,000$16,500,000$17,000,000$17,500,000
Estimated Luxury Tax Payroll$130,651,282$200,029,491$200,208,401$234,381,045$251,840,676$253,374,471$305,637,993
Totals for estimated luxury tax payrolls include potential buyouts and earned buyout escalators — but not option total or earned option escalators — for pending options

LUXURY TAX EXPLANATION AND OTHER PAYROLL NOTES