Originally written on Phillies Nation  |  Last updated 11/1/14
Obama_welcomes_2008_c18b

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 Jimmy Rollins signing on Saturday. The numbers for the arbitration players and players lacking service time are subject to change. They are merely educated guesses.

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. 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
-Jimmy Rollins: $11MM
-Placido Polanco: $6.417MM
-Carlos Ruiz: $3.7MM
-Ty Wigginton: $2MM
-Jim Thome: $1.25MM
-Wilson Valdez: $950K
-Brian Schndeider: 800K
-Michael Martinez: $480K

$62.378MM (9 players)

Outfield:

-Shane Victorino: $9.5MM
-Hunter Pence: $10.5MM
-Laynce Nix: $1.15MM
-John Mayberry Jr.: $480K

$21.63MM (4 players)

Starting Pitching:

-Cliff Lee: $21.5MM
-Roy Halladay: $20MM
-Cole Hamels: $15MM
-Joe Blanton: $10.5MM
-Vance Worley: $480K

$67.48MM (5 players)

Relief Pitching:

-Jonathan Papelbon: $11MM
-Kyle Kendrick: $3.8MM
-Jose Contreras: $2.5MM
-Dontrelle Willis: $1MM
-David Herndon: $575K
-Antonio Bastardo: $575K
-Michael Stutes: $480K

$19.93MM (7 players)

Buyout Payments:

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

Estimated Total: $174.92 million (25 players, two buyouts)

Luxury Tax: $178 million (in 2012)

——————————————-

The Phillies are getting closer to the luxury tax but with the signing of Jimmy Rollins and arbitration forthcoming for Kyle Kendrick and Wilson Valdez, it appears they have a full 25-man roster ready to go at this time. Changes could be made, however, as they only have four true outfielders at this time. Michael Martinez would likely be the odd man out if they decide to bring in another outfielder, which is still a possibility.

With this 25-man crew the Phillies look to be somewhere in the $175 million range, so there isn’t much room to maneuver with the MLB luxury tax just ahead.

Teams that go over the luxury tax 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.

Are there any changes you would make to this roster?

*(Cot’s Contracts, USA Today, and Baseball-reference, as well as a myriad of articles, were used in this payroll rundown)


GET THE YARDBARKER APP:
Ios_download En_app_rgb_wo_45
MORE FROM YARDBARKER

Randy Gregory admits immaturity, denies having a 'weed problem'

Jameis Winston wants Bucs to sign LSU OT La'El Collins

Chris Bosh on blood clot diagnosis: ‘I’m lucky to be alive’

Eagles coach Chip Kelly made a mess at quarterback

Report: Bulls management anxious to fire Tom Thibodeau

LIKE WHAT YOU SEE?
GET THE DAILY NEWSLETTER:

Teammate: Zach Mettenberger sees himself as Titans starter

Maybe Austin Rivers is good at basketball

Mayweather reportedly willing to give rematch to Pacquiao

Eliminate Hack-A-Player: Don't reward violating sports rules

Jon Jones’ manager: Former champ may never fight again

No easy solution to the problem of early NFL draft entrants

Projecting the 2015 MLB All-Star Game rosters after April

Tiger hasn't slept in three days since Lindsey Vonn breakup

David Blatt: ‘No excuses’ for Cavaliers’ Game 1 loss to Bulls

The 2015 NBA Draft big board, first edition

What’s next for the San Antonio Spurs

Five players on the block after the NFL Draft

Five overhyped NFL Draft storylines that didn't play out

WATCH: Chris Johnson wants to play for the Cowboys

WATCH: Chewbacca throws out 1st pitch at Red Sox game

WATCH: Kyrie Irving carves up Bulls' defense for layup

WATCH: Metallica goes Jimi Hendrix for national anthem

Brandon McCarthy shares disturbing info about himself

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

Chris Bosh on blood clot diagnosis: ‘I’m lucky to be alive’

Projecting the All-Star Game rosters

Eagles coach Chip Kelly made a mess at quarterback

Tiger hasn't slept in three days since Lindsey Vonn breakup

2015 NBA Draft big board, first edition

Eliminate Hack-A-Player: Don't reward violating sports rules

No easy solution to the problem of early NFL draft entrants

What’s next for the Spurs

Cauley-Stein changes middle name to 'Trill'

NFL has Los Angeles Rams webpage

10 undrafted free agents to watch

Report: Winston snubbed ESPN

Today's Best Stuff
For Bloggers

Join the Yardbarker Network for more promotion, traffic, and money.

Company Info
Help
What is Yardbarker?

Yardbarker is the largest network of sports blogs and pro athlete blogs on the web. This site is the hub of the Yardbarker Network, where our editors and algorithms curate the best sports content from our network and beyond.