MLB Philadelphia 19 - Google Drive


1	PHILADELPHIA				Updated 9/19	25-man roster - Salaries & pro-rated signing bonuses					40-man roster - Competitive Balance Tax - AAV
2	Player	Pos.	MLS'18	Agent	Length / Total Value	2019	2020	2021	2022	2023	2019	2020	2021	2022	2023
3	Arrieta, Jake	rhp-s	7.145	Boras Corp.	3 yr/$75M (18-20)+21-22 opts	$25,000,000	$20.000	opt	opt		$25,000,000	$25.000	opt
4	Segura, Jean	ss	6.065	CAA Sports	5 yr/$70M (18-22)+23 c opt	$14,850,000	$14.850	$14.850	$14.850	$1.000	$14,000,000	$14.000	$14.000	$14.000	opt
5	Bruce, Jay	rf	10.125	Sosnick Cobbe	3 yr/$39M (18-20)	$14,000,000	$14.000	FA			$13,000,000	$13.000
6	Harper, Bryce	rf	6.159	Boras Corp.	13 yr/$330M (19-31)	$11,538,462	$27.539	$27.539	$27.539	$27.539	$25,384,614	$25.385	$25.385	$25.385	$25.385
7	McCutchen, Andrew	lf	9.123	Steve Hammond	3 yr/$50M (19-21)+22 opt	$10,000,000	$17.000	$20.000	$3.000		$16,666,666	$16.667	$16.667	opt
8	Robertson, David	rhp	10.070	self-represented	2 yr/$23M (19-20)+21 cl opt	$10,000,000	$11.000	$2.000			$11,500,000	$11.500
9	Nicasio, Juan	rhp	7.084	El Juego Spts	2 yr/$17M (18-19)	$9,250,000	FA				$8,500,000
10	Hunter, Tommy	rhp	9.066	Moye Spts	2 yr/$18M (18-19)	$9,000,000	FA				$9,000,000
11	Dickerson, Corey	lf	5.101	Excel	1 yr/$8.5M (19)	$2,741,936	FA				$2,741,936
12	Vargas, Jason	lhp-s	11.114	CAA	2 yr/$16M (18-19)+20 opt	$8,000,000	$2.000				$8,000,000	opt
13	Hernandez, Cesar	2b	4.154	Octagon	1 yr/$7.75M (19)	$7,750,000	A4	FA			$7,750,000
14	Neshek, Pat	rhp	10.159	Meister Spts	2 yr/$16.25M (18-19)+20 opt	$7,750,000	$0.750				$8,125,000	opt
15	Smyly, Drew	lhp-s	6.154	Frontline	2 yr/$10M (18-19)	$7,000,000	FA				$5,000,000
16	Realmuto, J.T.	c	4.038	CAA	1 yr/$5.9M (19)	$5,900,000	A3	FA			$5,900,000
17	Herrera, Odubel	cf	4.000	Victor Tranquillo	5 yr/$30.5M (17-21)+22-23 opts	$2,531,183	$7.350	$10.350	$2.500		$2,886,022	$6.100	$6.100	opt
18	Franco, Maikel	3b	3.170	Octagon	1 yr/$5.2M (19)	$5,200,000	A3	A4	FA		$5,200,000
19	Nola, Aaron	rhp-s	3.076	Paragon	4 yr/$45M (19-22)+23 cl opt	$4,500,000	$8.500	$12.250	$15.500	$4.250	$11,250,000	$11.250	$11.250	$11.250	opt
20	Velasquez, Vincent	rhp-s	3.086	Boras Corp.	1 yr/$2.249M (19)	$2,249,000	A2	A3	FA		$2,249,000
21	Hughes, Jared	rhp	6.162	SSG	2 yr/$4.5M (18-19)+20 opt	$525,538	$0.250				$525,538	opt
22	Alvarez, Jose	lhp	4.035		1 yr/$1.925M (19)	$1,925,000	A3	FA			$1,925,000
23	Neris, Hector	rhp	3.068	Octagon	1 yr/$1.8M (19)	$1,800,000	A2	A3	FA		$1,800,000
24	Kingery, Scott	2b	1.000	PSI	6 yr/$24M (18-23)+24-26 opts	$1,500,000	$1.750	$4.250	$6.250	$8.250	$4,000,000	$4.000	$4.000	$4.000	$4.000
25	Rodriguez, Sean	2b-3b	9.118	MVP Sports	1 yr/$1.5M (19) / $300,000	$1,325,806	FA				$1,325,806
26	Morgan, Adam	lhp	3.017	CAA	1 yr/$1.1M (19)	$1,100,000	A2	A3	FA		$1,100,000
27	Miller, Brad	2b	5.047	ISE Baseball	1 yr/$1M (19)	$580,645	FA				$580,645
28	Morrison, Logan	1b	8.069	ISE	1 yr/$1M (19)	$252,688	FA				$252,688
29	Gosselin, Phil	2b	3.035	Meister Sports	1 yr/$1M (19) / $250,000	$483,871	A3	FA			$483,871
30	Eickhoff, Jerad	rhp	3.045	GSE	1 yr/$975,000 (19)	$975,000	A2	A3	FA		$975,000
31	Morin, Mike	rhp	3.047	Meister Sports	1 yr/$700,000 (19) / $200,000	$270,968	A1	A2	A3	FA	$270,968
32	Pivetta, Nick	rhp-s	1.129		1 yr/$598,000 (19) / $134,250	$470,843		A1	A2	A3	$470,843
33	Eflin, Zach	rhp-s	2.018	Tom O'Connell	1 yr/$590,000 (19)	$590,000	A1	A2	A3	FA	$590,000
34	Pirela, Jose	lf	2.096		1 yr/$575,100 (19) / $134,250	$110,910	A1	A2	A3	FA	$110,910
35	Hoskins, Rhys	1b	1.053	Boras Corp.	1 yr/$575,000 (19)	$575,000		A1	A2	A3	$575,000
36	Williams, Nick	rf	1.094		1 yr/$575,000 (19) / $134,250	$394,909		A1	A2	A3	$394,909
37	Ramos, Edubray	rhp	2.075		1 yr/$573,500 (19) / $134,250	$497,930	A1	A2	A3	FA	$497,930
38	Knapp, Andrew	c	1.171	Sosnick Cobbe	1 yr/$565,000 (19)	$565,000	A1	A2	A3	A4	$565,000
39	Dominguez, Seranthony	rhp	0.147		1 yr/$564,000 (19)	$564,000					$564,000
40	Quinn, Roman	of	0.088	Reynolds Spts	1 yr/$559,000 (19)	$559,000					$559,000
41	Arano, Victor	rhp	1.020		1 yr/$570,000 (19) / $134,250	$591,464		A1	A2	A3	$591,464
42	Davis, Austin	lhp	0.105		1 yr/$560,000 (19) / $90,400	$231,785					$231,785
43	De Los Santos, Enyel	rhp	0.029		1 yr/$555,000 (19) / $90,400	$150,348					$150,348
44	Gamboa, Arquimedes	ss	0.000		1 yr/$555,000 (19) / $45,300	$45,300					$45,300
45	Garcia, Edgar	rhp	0.000		1 yr/$555,000 (19) / $45,300	$349,476					$349,476
46	Grullon, Deivy	c	0.000		1 yr/$555,000 (19) / $45,300	$86,532					$86,532
47	Hammer, J.D.	rhp	0.000		1 yr/$555,000 (19) / $45,300	$184,632					$184,632
48	Haseley, Adam	of	0.000		1 yr/$555,000 (19) / $45,300	$308,252					$308,252
49	Irvin, Cole	lhp-s	0.000		1 yr/$555,000 (19) / $45,300	$184,571					$184,571
50	Medina, Adonis	rhp	0.000		1 yr/$555,000 (19) / $45,300	$45,300					$45,300
51	Suarez, Ranger	lhp	0.022		1 yr/$555,000 (19) / $90,400	$370,159					$370,159
52	Vincent, Nick	rhp	5.067	PSI Spts	1 yr (19)	$83,548	FA				$83,548
53
54	Hughes, Jared				Bonuses - games pitched	$750,000					$750,000
55	Pazos, James				Traded 4/26.	$20,931					$20,931
56	Altherr, Aaron				Lost to waiver claim 5/11.	$319,355					$319,355
57	Bruce, Jay				Paid by Seattle before 6/2 trade.	($5,682,796)	($1.000)
58	Bruce, Jay				Paid by Seattle in 6/2 trade.	($6,942,204)	($11.625)				($11,625,000)	($11.625)
59	Gosselin, Phil				Outrighted 6/17.	$327,957					$327,957
60	Salas, Fernando				Outrighted 7/23. 13 @ $1M	$69,892					$69,892
61	Brantly, Rob				Outrighted 7/15.	$9,274					$9,274
62	Smyly, Drew				Portion paid by Texas	($6,788,145)					($4,788,145)
63	Rios, Yacksel				Lost to waiver claim 8/3.	$139,964					$139,964
64	Vargas, Jason				Portion paid by NY Mets	($6,000,000)	($2.000)				($8,000,000)
65	Walding, Mitch				Outrighted 8/3.	$74,632					$74,632
66	Cozens, Dylan				Released 8/1.	$96,190					$96,190
67	Anderson, Drew				DFA 9/1.	$127,613					$127,613
68	40-man players-minors											$2.250	$2.250
69	Est. Player Benefits										$14,500,000	$15.000	$15.500
70	Projected 40-man CBT Payroll				through 9/9/19						$194,375,098	$132.527	$95.152	$54.635	$29.385
71	CB Tax Threshold										$206,000,000	$208.000	$210.000
72	Amount under threshold										$11,624,902	$75.473	$114.848
73	25-man Opening Day Payroll				as of 3/28/19	$140,611,962
74	Est. Running Payroll Total				through 9/9/19	$151,482,440	$110.364	$91.239	$69.639	$41.039
75
76
77	Notes on Competitive Balance Tax
78	* Unofficial payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Estimated figures in italics.
79	* Figures include the average annual values of contracts for players on the 40-man roster, plus about $14.5M per club for health and pension benefits.
80	* Players on optional assignment assumed to earn near minimum salaries -- $555,000 in majors and $134,250, $90,400 or $45,300 in minors -- pro-rated for days at each level.
81	* Tax Thresholds: Tax is assessed on amount above $195M in 2017, $197M in 2018, $206M in 2019, $208M in 2020, and $210M in 2021.
82	* Tax Rate: 20% for first-time payors, 30% for second-time payors, 50% for payors for three or more times. Surtax for exceeding threshold by $20M, $40M
83
84
85	Phillies CBT History
86	The Phillies payroll has never exceeded the threshold for MLB's competitive balance tax.
87
88
89
90
91
92
93
94
95
96


1	PHILADELPHIA		MLS thru '17 season		Updated 9/18	salary + p-r bonus
2		Pos'n	ML Srv	Agent	Length / Total Value	2018	2019	2020	2021	2022	2023
3	Arrieta, Jake	rhp-s	6.145	Boras Corp.	3 yr/$75M (18-20)	$30,000,000	$25.000	$20.000	FA
4	Santana, Carlos	dh-1b	7.115	Wasserman Media	3 yr/$60M (18-20)+21 opt	$18,333,333	$20.333	$20.833	$0.500
5	Ramos, Wilson	c	7.047	Octagon	2 yr/$12.5M (17-18)	$10,500,000	FA
6	Hunter, Tommy	rhp	8.066	Moye Sports	2 yr/$18M (18-19)	$9,000,000	$9.000
7	Cabrera, Asdrubal	ss	10.027	Octagon	2 yr/$18.5M (16-17)+18 opt	$8,250,000	FA
8	Neshek, Pat	rhp	9.159	Meister Sports	2 yr/$16.25M (18-19)+20 opt	$7,750,000	$7.750	$0.750
9	Hernandez, Cesar	2b	3.154	Octagon	1 yr/$5.1M (18)	$5,100,000	A3	A4	FA
10	Bour, Justin	1b	3.064		1 yr/$3.4M (18)	$3,400,000	A2	A3	FA
11	Herrera, Odubel	cf	3.000	Victor Tranquillo	5 yr/$30.5M (17-21)+22-23 opts	$3,350,000	$5.350	$7.350	$10.350	$2.500
12	Franco, Maikel	3b	2.170	Octagon	1 yr/$2.95M (18)	$2,950,000	A2	A3	A4	FA
13	Avilan, Luis	lhp	4.146	SPS Sports Group	1 yr/$2.45M (18)	$2,450,000	A4	FA
14	Loup, Aaron	lhp	5.040	Beverly Hills SC	1 yr/$1.8125M (18)	$1,812,500	FA
15	Garcia, Luis	rhp	3.006	Topline Sports	1 yr/$1.2M (18)	$1,200,000	A2	A3	FA
16	Kingery, Scott	2b	0.000	PSI Sports Mgt	6 yr/$24M (18-23)+24-26 opts	$1,000,000	$1.500	$1.750	$4.250	$6.250	$8.250
17	Florimon Jr, Pedro	ss	2.126	El Juego Sports	1 yr/$0.6M (18)	$600,000	A1	A2	A3	FA
18	Neris, Hector	rhp	2.104	Octagon	1 yr/$0.5825M (18)	$582,500	A1	A2	A3	FA
19	Nola, Aaron	rhp-s	2.076	Paragon Spts	1 yr/$0.573M (18)	$573,000	A1	A2	A3	FA
20	Eickhoff, Jerad	rhp-s	2.045	Legacy Agency	1 yr/$0.568M (18)	$568,000	A1	A2	A3	FA
21	Altherr, Aaron	of	2.054	All Bases Covered	1 yr/$0.561M (18)	$561,000	A1	A2	A3	FA
22	Morgan, Adam	lhp	2.017	CAA Sports	1 yr/$0.559M (18)	$559,000	A1	A2	A3	FA
23	Velasquez, Vincent	rhp-s	2.086	Boras Corp.	1 yr/$0.559M (18)	$559,000	A1	A2	A3	FA
24	Ramos, Edubray	rhp	1.076		1 yr/$0.554M (18)	$554,000		A1	A2	A3	FA
25	Williams, Nick	of	0.094		1 yr/$0.553M (18)	$553,000
26	Hoskins, Rhys	1b	0.053		1 yr/$0.5525M (18)	$552,500
27	Pivetta, Nick	rhp	0.129		1 yr/$0.551M (18)	$551,000
28	Knapp, Andrew	c	1.000	Sosnick Cobbe	1 yr/$0.548M (18)	$548,000		A1	A2	A3	FA
29	Alfaro, Jorge	c	0.024	ISE Baseball	1 yr/$0.547M (18)	$547,000
30	Crawford, J.P.	ss	0.027	Wasserman Media	1 yr/$0.5455M (18)	$545,500
31	Arano, Victor	rhp	0.020		1 yr/$0.545M (18)	$545,000
32	Quinn, Roman	of	0.022	Reynolds Spts	1 yr/$0.545M (18)	$545,000
33	Anderson, Drew	rhp	0.005		1 yr (18)
34	Bautista, Jose	3b-rf	12.165	Epitome Spts	1 yr/$0.545M (18)		FA
35	Cozens, Dylan	of	0.000		1 yr (18)
36	Davis, Austin	lhp	0.000		1 yr (18)
37	De Los Santos, Enyel	rhp	0.000		1 yr (18)
38	Dominguez, Seranthony	rhp	0.000		1 yr (18)
39	Eflin, Zach	rhp-s	1.045	Tom O'Connell	1 yr (18)			A1	A2	A3	FA
40	Kilome, Franklyn	rhp	0.000		1 yr (18)
41	Rios, Yacksel	rhp	0.041		1 yr (18)
42	Suarez, Ranger	lhp	0.000		1 yr (18)
43	Thompson, Jake	rhp-s	0.104	Frontline Spts	1 yr (18)
44	Walding, Mitch	3b	0.000		1 yr (18)
45	Hamels, Cole				cash from PHI in 7/15 trade	$2,500,000
46	Rupp, Cameron				released 3/26/18	$495,968
47	TOTAL - PHI				2018 total as of 3/29/18	$95,270,301	$68.933	$50.683	$15.100	$8.750	$8.250
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67


1	PHILLIES		MLS thru '17 season		Competitive Balance Tax Tracker updated March 2018	AAV
2		Pos'n	ML Srv	Agent	Length / Total Value	2018	2019	2020	2021	2022	2023
3	Arrieta, Jake	rhp-s	6.145	Boras Corp.	3 yr/$75M (18-20)	$25,000,000	$25.000	$25.000
4	Santana, Carlos	dh-1b	7.115	Wasserman Media	3 yr/$60M (18-20)	$20,000,000	$20.000	$20.000
5	Hunter, Tommy	rhp	8.066	Moye Sports	2 yr/c$18M (18-19)	$9,000,000	$9.000
6	Neshek, Pat	rhp	9.159	Meister Sports	2 yr/$16.25M (18-19)+20 opt	$8,125,000	$8.125	opt
7	Herrera, Odubel	cf	3.000	Victor Tranquillo	5 yr/$30.5M (17-21)+22-23 opts	$6,100,000	$6.100	$6.100	$6.100	opt
8	Hernandez, Cesar	2b	3.154	Octagon	1 yr/$5.1M (18)	$5,100,000	A3	A4
9	Kingery, Scott	2b	0.000	PSI Sports Mgt	6 yr/$24M (18-23)+24-26 opts	$4,000,000	$4.000	$4.000	$4.000	$4.000	$4.000
10	Hutchison, Drew	rhp-s	3.165	ACES	1 yr/$3M (18)	$3,000,000	A3	A4	FA
11	Franco, Maikel	3b	2.170	California Spts	1 yr/$2.95M (18)	$2,950,000	A2	A3	A4
12	Garcia, Luis	rhp	3.006	Topline Sports	1 yr/$1.2M (18)	$1,200,000	A2	A3
13	Florimon Jr, Pedro	ss	2.126	El Juego Sports	1 yr/$0.6M (18)	$600,000	A1	A2	A3
14	Neris, Hector	rhp	2.104	Octagon	1 yr/$0.5825M (18)	$582,500	A1	A2	A3
15	Nola, Aaron	rhp-s	2.076	Paragon Spts	1 yr/$0.573M (18)	$573,000	A1	A2	A3
16	Eickhoff, Jerad	rhp-s	2.045	Legacy Agency	1 yr/$0.568M (18)	$568,000	A1	A2	A3
17	Altherr, Aaron	of	2.054	All Bases Covered	1 yr/$0.561M (18)	$561,000	A1	A2	A3
18	Morgan, Adam	lhp	2.017	CAA Sports	1 yr/$0.559M (18)	$559,000	A1	A2	A3
19	Velasquez, Vincent	rhp-s	2.086	Boras Corp.	1 yr/$0.559M (18)	$559,000	A1	A2	A3
20	Ramos, Edubray	rhp	1.076		1 yr/$0.554M (18)	$554,000		A1	A2	A3
21	Williams, Nick	of	0.094		1 yr/$0.553M (18)	$553,000
22	Hoskins, Rhys	1b	0.053		1 yr/$0.5525M (18)	$552,500
23	Pivetta, Nick	rhp	0.129		1 yr/$0.551M (18)	$551,000
24	Lively, Ben	rhp	0.083		1 yr/$0.55M (18)	$550,000
25	Leiter, Mark	rhp	0.136		1 yr/$0.5495M (18)	$549,500
26	Knapp, Andrew	c	1.000	Sosnick Cobbe	1 yr/$0.548M (18)	$548,000		A1	A2	A3
27	Milner, Hoby	lhp	0.104		1 yr/$0.548M (18)	$548,000
28	Alfaro, Jorge	c	0.024	ISE Baseball	1 yr/$0.547M (18)	$547,000
29	Crawford, J.P.	ss	0.027	Wasserman Media	1 yr/$0.5455M (18)	$545,500
30	Arano, Victor	rhp	0.020		1 yr/$0.545M (18)	$545,000
31	Quinn, Roman	of	0.022	Reynolds Spts	1 yr/$0.545M (18)	$545,000
32	Anderson, Drew	rhp	0.005		1 yr (18)
33	Cozens, Dylan	of	0.000		1 yr (18)
34	Curtis, Zac	lhp	0.097		1 yr (18)
35	Dominguez, Seranthony	rhp	0.000		1 yr (18)
36	Eflin, Zach	rhp-s	1.045	Tom O'Connell	1 yr (18)			A1	A2	A3
37	Kilome, Franklyn	rhp	0.000		1 yr (18)
38	Rios, Yacksel	rhp	0.041		1 yr (18)
39	Suarez, Ranger	lhp	0.000		1 yr (18)
40	Taveras, Jose	rhp	0.000		1 yr (18)
41	Thompson, Jake	rhp-s	0.104	Frontline Spts	1 yr (18)
42	Hamels, Cole				cash from PHI in 7/15 trade	$2,500,000
43	Rupp, Cameron				released 3/26/18	$495,968
44	40-man players-minors	.			15 x $150,000 (est.)	$2,250,000	$2.250	$2.250	$2.250	$2.250	$2.250
45	Est. Player Benefits					$14,044,600	$14.500	$15.000	$15.500	$16.000	$16.500
46	Projected CB Payroll	.				$114,356,568	$88.975	$72.350	$27.850	$22.250	$22.750
47
48	CB Tax Threshold	.				$197,000,000	$206.000	$208.000	$210.000	n/a	n/a
49	Amount over threshold	.	.
50	Amount under threshold	.	.			$82,643,432	$117.025	$135.650	$182.150
51	CB Tax Rate	.				20%
52
53	* Unofficial payroll for purposes of the Competitive Balance Tax under Article XXIII of MLB collective bargaining agreement. Line items in italics are estimates.
54	* Figures include the average annual values of contracts for players on the 40-man roster, plus about $14M per club for health and pension benefits.
55	* Tax Thresholds: Tax is assessed on amount above $195M in 2017, $197M in 2018, $206M in 2019, $208M in 2020, and $210M in 2021.
56	* Tax Rate: 20% for first-time payors, 30% for second-time payors, 50% for payors for three or more times. Surtax for payroll exceeding threshold by $20M, $40M.
57	* Penalties for 2017 will be phased in at an average of the amount club would have paid under the 2012-16 CBA and what it would pay under the 2017-21 CBA.
58
59	Phillies CBT History:
60	The Phillies payroll has never exceeded the threshold for MLB's competitive balance tax.
61
62
63
64
65
66
67
68