RosterResource - Team Payroll

Download Excel Workbook [Members Only]

PHILADELPHIA PHILLIES PLAYER PAYROLL

Estimated 2024 Payroll:$248MLegend:FREE AGENTClub OptionPlayer OptionMutual OptionVesting Option
Estimated Final 2023 Payroll:$247MEstimated Value|Money Owed to Team

Players With Guaranteed Salaries

PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Trea Turner32.87.13511 yr, $300M (2023-33)$27,272,727$27,272,727$27,272,727$27,272,727$27,272,727$27,272,727$27,272,727$27,272,727
Bryce Harper33.511.15913 yr, $330M (2019-31)$25,384,615$27,538,462$27,538,462$27,538,462$27,538,462$27,538,462$23,538,462$23,538,462
Aaron Nola32.98.0767 yr, $172M (2024-30)$24,571,429$24,571,429$24,571,429$24,571,429$24,571,429$24,571,429$24,571,429$24,571,429
Zack Wheeler35.910.0985 yr, $118M (2020-24); 3 yr, $126M (2025-27)$23,600,000$23,500,000$42,000,000$42,000,000$42,000,000FREE AGENT
J.T. Realmuto35.19.0385 yr, $115.5M (2021-25)$23,100,000$23,875,000$23,875,000FREE AGENT
Nick Castellanos34.110.0295 yr, $100M (2022-26)$20,000,000$20,000,000$20,000,000$20,000,000
Kyle Schwarber33.18.0864 yr, $79M (2022-25)$19,750,000$20,000,000$20,000,000FREE AGENT
Taijuan Walker33.79.1424 yr, $72M (2023-26)$18,000,000$18,000,000$18,000,000$18,000,000FREE AGENT
Matt Strahm34.47.0642 yr, $15M (2023-24); 1 yr, $7.5M (2025), 2026 vesting option$7,500,000$7,500,000$7,500,000$4,500,000
José Alvarado30.96.0883 yr, $17.5M (2023-25), 2026 club option; 2025 salary reduced (PED suspension)$7,333,333$9,016,667$4,516,667$9,000,000FREE AGENT
Carlos Estévez33.37.0222 yr, $13.5M (2023-24)$6,750,000$6,750,000FREE AGENT
Spencer Turnbull33.65.0201 yr, $2M (2024)$2,000,000$2,000,000FREE AGENT
Cristopher Sánchez29.31.0831 yr, $753.5k (2024); 2 yr, $6.5M (2025-26)$753,500$753,500$2,500,000$4,000,000ARB 2ARB 3FREE AGENT
PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Trea Turner32.87.13511 yr, $300M (2023-33)$27,272,727$27,272,727$27,272,727$27,272,727$27,272,727$27,272,727$27,272,727$27,272,727
Bryce Harper33.511.15913 yr, $330M (2019-31)$25,384,615$27,538,462$27,538,462$27,538,462$27,538,462$27,538,462$23,538,462$23,538,462
Aaron Nola32.98.0767 yr, $172M (2024-30)$24,571,429$24,571,429$24,571,429$24,571,429$24,571,429$24,571,429$24,571,429$24,571,429
Zack Wheeler35.910.0985 yr, $118M (2020-24); 3 yr, $126M (2025-27)$23,600,000$23,500,000$42,000,000$42,000,000$42,000,000FREE AGENT
J.T. Realmuto35.19.0385 yr, $115.5M (2021-25)$23,100,000$23,875,000$23,875,000FREE AGENT
Nick Castellanos34.110.0295 yr, $100M (2022-26)$20,000,000$20,000,000$20,000,000$20,000,000
Kyle Schwarber33.18.0864 yr, $79M (2022-25)$19,750,000$20,000,000$20,000,000FREE AGENT
Taijuan Walker33.79.1424 yr, $72M (2023-26)$18,000,000$18,000,000$18,000,000$18,000,000FREE AGENT
Matt Strahm34.47.0642 yr, $15M (2023-24); 1 yr, $7.5M (2025), 2026 vesting option$7,500,000$7,500,000$7,500,000$4,500,000
José Alvarado30.96.0883 yr, $17.5M (2023-25), 2026 club option; 2025 salary reduced (PED suspension)$7,333,333$9,016,667$4,516,667$9,000,000FREE AGENT
Carlos Estévez33.37.0222 yr, $13.5M (2023-24)$6,750,000$6,750,000FREE AGENT
Spencer Turnbull33.65.0201 yr, $2M (2024)$2,000,000$2,000,000FREE AGENT
Cristopher Sánchez29.31.0831 yr, $753.5k (2024); 2 yr, $6.5M (2025-26)$753,500$753,500$2,500,000$4,000,000ARB 2ARB 3FREE AGENT

Players Eligible For Arbitration

PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Jeff Hoffman33.35.0841 yr, $2.2M (2024)$2,200,000FREE AGENT
Austin Hays30.84.0571 yr, $6.3M (2024)$6,300,000ARB 3FREE AGENT
Ranger Suarez30.64.1121 yr, $5.05M (2024)$5,050,000ARB 3FREE AGENT
José Ruiz31.53.1701 yr, $800k (2024)$800,000ARB 3FREE AGENT
Alec Bohm29.73.1061 yr, $4M (2024)$4,000,000ARB 2ARB 3FREE AGENT
Edmundo Sosa30.13.1401 yr, $1.7M (2024)$1,700,000ARB 2ARB 3FREE AGENT
Kolby Allard28.73.1621 yr, $1M (2024)$1,000,000ARB 2ARB 3FREE AGENT
Garrett Stubbs32.93.1201 yr, $850k (2024)$850,000ARB 2ARB 3FREE AGENT
PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Jeff Hoffman33.35.0841 yr, $2.2M (2024)$2,200,000FREE AGENT
Austin Hays30.84.0571 yr, $6.3M (2024)$6,300,000ARB 3FREE AGENT
Ranger Suarez30.64.1121 yr, $5.05M (2024)$5,050,000ARB 3FREE AGENT
José Ruiz31.53.1701 yr, $800k (2024)$800,000ARB 3FREE AGENT
Alec Bohm29.73.1061 yr, $4M (2024)$4,000,000ARB 2ARB 3FREE AGENT
Edmundo Sosa30.13.1401 yr, $1.7M (2024)$1,700,000ARB 2ARB 3FREE AGENT
Kolby Allard28.73.1621 yr, $1M (2024)$1,000,000ARB 2ARB 3FREE AGENT
Garrett Stubbs32.93.1201 yr, $850k (2024)$850,000ARB 2ARB 3FREE AGENT

Notable Players Not Yet Eligible For Arbitration

PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Bryson Stott28.52.0001 yr, $768k (2024)$768,000ARB 1ARB 2ARB 3FREE AGENT
Brandon Marsh28.32.0781 yr, $766.5k (2024)$766,500ARB 1ARB 2ARB 3FREE AGENT
Tanner Banks34.51.0921 yr, $755.05k (2024)$755,050Pre-ARBARB 1ARB 2ARB 3FREE AGENT
Johan Rojas25.70.0801 yr, $745k (2024)$745,000Pre-ARBARB 1ARB 2ARB 3FREE AGENT
Orion Kerkering25.00.0101 yr, $742.5k (2024)$742,500Pre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$5,920,000
PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Bryson Stott28.52.0001 yr, $768k (2024)$768,000ARB 1ARB 2ARB 3FREE AGENT
Brandon Marsh28.32.0781 yr, $766.5k (2024)$766,500ARB 1ARB 2ARB 3FREE AGENT
Tanner Banks34.51.0921 yr, $755.05k (2024)$755,050Pre-ARBARB 1ARB 2ARB 3FREE AGENT
Johan Rojas25.70.0801 yr, $745k (2024)$745,000Pre-ARBARB 1ARB 2ARB 3FREE AGENT
Orion Kerkering25.00.0101 yr, $742.5k (2024)$742,500Pre-ARBPre-ARBARB 1ARB 2ARB 3FREE AGENT
Estimated salaries for other pre-arbitration players$5,920,000

Players No Longer On 40-Man Roster or No Longer In Organization

PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Dylan Covey34.73.1381 yr, $850k (2024)$850,000$850,000
Whit Merrifield37.27.1011 yr, $8M (2024)$8,000,000$7,000,000$8,000,000
PlayerAgeService TimeContractInfoAAV2024202520262027202820292030
Dylan Covey34.73.1381 yr, $850k (2024)$850,000$850,000
Whit Merrifield37.27.1011 yr, $8M (2024)$8,000,000$7,000,000$8,000,000

Incentives

Description2024202520262027202820292030
Incentives earned by Harrison Bader (buyout escalator)$1,500,000
Description2024202520262027202820292030
Incentives earned by Harrison Bader (buyout escalator)$1,500,000

Other Payments

Description2024202520262027202820292030
$ 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$1,500,000
$ paid by Padres to Nick Castellanos-$780,000
Estimated Payroll$247,792,033$284,708,504$277,537,618$216,382,618$164,382,618$150,382,618$151,382,618
Description2024202520262027202820292030
$ 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$1,500,000
$ paid by Padres to Nick Castellanos-$780,000
Estimated Payroll$247,792,033$284,708,504$277,537,618$216,382,618$164,382,618$150,382,618$151,382,618
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)

Description2024202520262027202820292030
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
Description2024202520262027202820292030
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

Description2024202520262027202820292030
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$205,262,105$248,839,901$221,053,772$217,907,889$164,907,889$149,907,889$149,907,889
Salaries for players eligible for arbitration$21,900,000$36,975,000$47,160,000
AAVs for players with guaranteed contracts no longer on the 40-man roster$8,850,000$4,000,000$20,575,000
Earned incentives and escalators$1,500,000
Sum of Other Payments (does not include potential buyouts)-$2,679,301-$5,510,242-$780,000
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$9,697,050
Estimated salaries for 40-man roster players in minor leagues$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000
Estimated player benefits to be paid$17,000,000$17,500,000$18,000,000$18,500,000$19,000,000$19,500,000$20,000,000
Payment into $50M pre-arbitration bonus pool$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667
Estimated Luxury Tax Payroll$263,071,521$305,637,993$311,675,439$240,574,556$188,074,556$173,574,556$174,074,556
Description2024202520262027202820292030
AAVs for players with guaranteed contracts (does not include players no longer on 40-man roster)$205,262,105$248,839,901$221,053,772$217,907,889$164,907,889$149,907,889$149,907,889
Salaries for players eligible for arbitration$21,900,000$36,975,000$47,160,000
AAVs for players with guaranteed contracts no longer on the 40-man roster$8,850,000$4,000,000$20,575,000
Earned incentives and escalators$1,500,000
Sum of Other Payments (does not include potential buyouts)-$2,679,301-$5,510,242-$780,000
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$9,697,050
Estimated salaries for 40-man roster players in minor leagues$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000$2,500,000
Estimated player benefits to be paid$17,000,000$17,500,000$18,000,000$18,500,000$19,000,000$19,500,000$20,000,000
Payment into $50M pre-arbitration bonus pool$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667$1,666,667
Estimated Luxury Tax Payroll$263,071,521$305,637,993$311,675,439$240,574,556$188,074,556$173,574,556$174,074,556
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

  1. The luxury tax thresholds for 2024 are $237M, $257M, $277M, $297M, with increasingly sharp penalties for surpassing each threshold. This is the first year with four luxury tax thresholds instead of three.
  2. The average annual value (AAV) of guaranteed contracts is included, not what the player is actually being paid that year. The AAV of contracts with deferrals is lower due to the payout structure and is based on the inflation rate stated in the contract, but unless the exact AAV as calculated by the league is publicly reported, the AAV is calculated as it would be without deferrals.
  3. Other payments, such as money to and from other teams, are included. Buyouts of contract options are included in the initial AAV. If a contract option is exercised, the team is credited the value of the buyout on their CBT calculation for the option year.
  4. Players no longer on the 40-man roster are included in all cases, regardless of whether they were optioned or released.
  5. Salaries for all players on the 40-man roster, even salaries earned while in the minor leagues, are included.
  6. Player benefits include health insurance, transportation, meal money, and other non-salary payments for all 40-man roster players.
  7. The "estimated salaries for players not yet eligible for arbitration" figure (which is included in luxury tax and "actual" payroll) presumes that, when factoring IL time, each team will need to pay for at least 34 player-seasons over the course of the regular season. This number is calculated by subtracting the number of guaranteed and arbitration-year contracts from 34 (the number of player-seasons) and then multiplying the number that remains (typically around 10-15) by the league minimum salary.
  8. The league minimum salary for 2024 is $740k.
  9. For a player acquired during the current season, the AAV factored into the luxury tax is based on the amount of time left in the current season at the time of acquisition.