Originally posted on Phillies Nation  |  Last updated 11/21/11

The Papelbon deal takes up $11 million for the Phillies in 2012.

Here is a revised look at the Phillies 2012 roster and payroll projections following the  Jonathan Papelbon and Brian Schneider signings, and the Ty Wigginton trade. The numbers of the arbitration players and young players are subject to change. They are merely educated guesses.

(There has been no talk about bringing back guys like Francisco or Martinez at this time, but there is obviously a chance they stay with the team given their price or given the Phillies ability to find someone to replace them. They could look for an alternative to Ben Fran and could also place Martinez in the minors for 2012.)

According to the Associated Press, it appears the MLB Luxury Tax will not be going up as it had the previous five seasons. It will remain the same as it was in 2011; $178 million. That doesn’t necessarily mean the Phillies won’t go over it, but in the past they’ve seemingly been reluctant to do it. It had gone up $8 million per season over the last five years of the old CBA. That’s no longer the case.

Included in the new CBA is a provision that will raise the minimum salary from $414,000 to $480,000. That could change some things for the Phillies with guys like Mayberry and Martinez, et al. In the projections below, I’ve made those changes.

Blue: money that the Phillies owe in 2012
Red: educated guess as to how much player will earn in 2012 (arbitration or otherwise)

Infield:

-Ryan Howard: $20MM
-Chase Utley: $15.286MM
-Placido Polanco: $6.417MM
-Carlos Ruiz: $3.7MM
-Ty Wigginton: $2MM
-Jim Thome: $1.25MM
-Brian Schndeider: 800K
-Michael Martinez: $480K

$50.428MM (7 players)

Outfield:

-Shane Victorino: $9.5MM
-Hunter Pence: $11.5MM
-Ben Francisco: $2.2MM
-John Mayberry Jr.: $480K

$24.175MM (4 players)

Starting Pitching:

-Cliff Lee: $21.5MM
-Roy Halladay: $20MM
-Cole Hamels: $14MM
-Joe Blanton: $10.5MM
-Kyle Kendrick: $3.8MM
-Vance Worley: $480K

$70.35MM (6 players)

Relief Pitching:

-Jonathan Papelbon: $11MM
-Jose Contreras: $2.5MM
-David Herndon: $575K
-Antonio Bastardo: $575K
-Michael Stutes: $480K

$17.125MM (5 players)

Buyout Payments:

-Roy Oswalt: $2MM
-Brad Lidge: $1.5MM

Estimated Total: $165.6 million (20 players, two buyouts)

Luxury Tax: $178 million (in 2012)

——————————————-

Give or take a player, the Phillies will have 22 players under contract heading into 2012 with a payroll of roughly $165.6 million, including the two buyouts. They’ll need five (or so) more players to fill out the roster with about $13-15 million to spend. With the changes in the minimum salaries and the luxury tax staying the same, would the Phillies go above that self-imposed hard line? No National League team has ever gone above it. Looks like the Phillies could be the first. They may not have a choice.

Teams that go over the threshold get penalized 22.5 percent on every dollar above. So, if they spend $1 million over, add $225K to that. If it’s $5 million above, add $1.125 million.

According to USA Today’s salary database, the Phillies spent a shade under $173 million in 2011, Cot’s Contracts says the Phillies spent $165 million.

With roughly $15 million left to spend this offseason, it now comes down to shortstop.


MORE FROM YARDBARKER:
Is Madison Bumgarner a bully?
GET THE YARDBARKER APP:
Ios_download En_app_rgb_wo_45
MORE FROM YARDBARKER

Marlins’ Dee Gordon emotional after lead-off HR

Patrice Bergeron’s worries go away with Brad Marchand’s contract signed

Report: Gabbert in danger of losing starting job to Kaepernick

John Fox won't commit to Cutler as starter when healthy

Report: Austin Sefarian-Jenkins claimed by Jets off waivers

LIKE WHAT YOU SEE?
GET THE DAILY NEWSLETTER:

Dez Bryant to undergo MRI after suffering knee injury

Report: Adrian Peterson determined to play again in 2016

Report: McDaniels plans to leave Pats, pursue head-coaching job

Report: Cam Newton feels good, ankle not a problem

Palmer's death brings heartfelt statements from Woods, Obama

Paul Pierce announces he will retire after upcoming season

Kevin Garnett's unique career proves anything is possible

Jose Fernandez joins tragic list of premature departures

15 greatest calls of Vin Scully's career

Week 4 in college football as explained by Queen

The good, bad, and ugly from Week 3 in the NFL season

Chris Bosh deserved more than our jokes and underappreciation

LeBron supports Kaepernick but will stand for national anthem

Ben McAdoo: Odell Beckham needs to control his emotions more

Saban rips LSU for firing Miles in middle of season

Box Score: 9/26 - Ratings, Cosell, kitties and stadium names

Ten biggest winners and losers from NFL Week 3

WATCH: What are the best WR-CB rivalries of all-time?

MLB News
Delivered to your inbox
You'll also receive Yardbarker's daily Top 10, featuring the best sports stories from around the web. Customize your newsletter to get articles on your favorite sports and teams. And the best part? It's free!

By clicking "Sign Me Up", you have read and agreed to the Fox Sports Digital Privacy Policy and Terms of Use. You can opt out at any time. For more information, please see our Privacy Policy.
the YARDBARKER app
Get it now!
Ios_download En_app_rgb_wo_45

Kevin Garnett's unique NBA career proves anything is possible

Jose Fernandez joins tragic list of premature departures

Week 4 in college football as explained by Queen

The good, bad, and ugly from Week 3 in the NFL season

Where does Landon Donovan's return rank?

WATCH: What are the best WR-CB rivalries of all-time?

Bill Belichick may be forced to get hilariously creative to fill his quarterback slot

Five sports stadiums that should be renamed

WNBA playoffs head into second round after single eliminations

CFB Crash Course: Week 4 - No ranking is safe

Today's Best Stuff
For Publishers
Company Info
Help
Follow Yardbarker