2023 Luxury Tax W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16 cutpenalty % bonuses % TEAM sum of salaries Total Salary 16 gm avg overline avg/over over cap $paid weeklypd newsalary TEAM %pd under cut %rcv $ recv net effect TEAM Bank Account Bank after tax post-Week8 change PY change SALARY
Delmarva 3,712,188 3,712,188 3,712,188 3,712,188 3,712,188 3,720,563 3,720,563 3,720,563 3,712,188 3,712,188 3,712,188 3,712,188 3,712,188 3,712,188 3,712,188 3,712,188 201,400 1.4% 40,000 2.0% Delmarva 59,420,133 59,661,533 3,728,846 25,529,405 1,595,588 24,087,174 38,294,108 2,393,382 6,122,228 Delmarva 55.2% -37,146,979 -100% 0 (38,294,108) Delmarva 68,970,894 30,676,786 (38,374,508) 80,400 0 (38,294,108)         3,712,188
Los Angeles 2,413,625 2,413,625 2,413,625 2,413,625 2,413,625 2,413,625 2,413,625 2,413,625 2,413,625 2,413,625 2,413,625 2,604,250 2,604,250 2,604,250 2,604,250 2,604,250 130,000 0.9% 0 0.0% Los Angeles 39,571,125 39,701,125 2,481,320 5,568,997 348,062 4,126,766 8,353,496 522,094 3,003,414 Los Angeles 12.0% -17,186,571 -46% 0 (8,353,496) Los Angeles 29,727,445 21,373,949 (6,923,808) (1,429,688) (1,856,732) (6,496,764)         2,604,250
Philadelphia 2,219,875 2,208,000 2,052,643 2,052,643 2,052,643 2,164,250 2,164,250 2,201,750 2,201,750 2,201,750 2,201,750 2,226,750 2,226,750 2,226,750 2,226,750 2,226,750 3,493,000 23.5% 775,363 37.9% Philadelphia 34,855,054 39,123,417 2,445,214 4,991,289 311,956 3,549,058 7,486,934 467,933 2,913,147 Philadelphia 10.8% -16,608,863 -45% 0 (7,486,934) Philadelphia 13,854,195 6,367,261 (7,299,434) (187,500) (4,052,582) (3,434,352)         2,217,375
Fort McMurray 2,371,250 2,371,250 2,371,250 2,371,250 2,379,625 2,379,625 2,379,625 2,379,625 2,379,625 2,379,625 2,379,625 2,379,625 2,379,625 2,370,875 2,370,875 2,370,875 5,250 0.0% 0 0.0% Fort McMurray 38,014,250 38,019,500 2,376,219 3,887,372 242,961 2,445,141 5,831,058 364,441 2,740,660 Fort McMurray 8.4% -15,504,946 -42% 0 (5,831,058) Fort McMurray 69,671,790 63,840,732 (5,862,558) 31,500 (3,323,832) (2,507,226)         2,370,875
Washington 2,284,375 2,284,375 2,284,375 2,284,375 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 414,000 2.8% 78,182 3.8% Washington 36,737,500 37,229,682 2,326,855 3,097,554 193,597 1,655,323 4,646,331 290,396 2,617,251 Washington 6.7% -14,715,128 -40% 0 (4,646,331) Washington 31,112,329 26,465,998 (4,646,331) 0 (1,483,599) (3,162,732)         2,300,000
Texas 2,298,750 2,298,750 2,298,750 2,298,750 2,298,750 2,254,000 2,254,000 2,254,000 2,279,000 2,279,000 2,279,000 2,279,000 2,279,000 2,279,000 2,279,000 2,279,000 543,125 3.7% 0 0.0% Texas 36,487,750 37,030,875 2,314,430 2,898,747 181,172 1,456,516 4,348,121 271,758 2,586,187 Texas 6.3% -14,516,321 -39% 0 (4,348,121) Texas 35,735,140 31,387,019 (4,048,121) (300,000) (3,259,220) (1,088,901)         2,279,000
Houston 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 2,149,063 60,000 0.4% 0 0.0% Houston 34,385,008 34,445,008 2,152,813 312,880 19,555 1,129,351 469,320 29,333 2,182,146 Houston 0.7% -11,930,454 -32% 0 (469,320) Houston 32,740,024 32,270,704 (469,320) 0 0 (469,320)         2,149,063
Baltimore 2,100,250 2,100,250 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 2,108,625 98,000 0.7% 0 0.0% Baltimore 33,721,250 33,819,250 2,113,703 -312,878 -19,555 1,755,109 0 0 2,113,703 Baltimore 0.0% -11,304,696 -30% 0 0 Baltimore 24,712,582 24,712,582 0 0 0 0         2,108,625
Eugene 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 2,056,875 215,000 1.4% 0 0.0% Eugene 32,910,000 33,125,000 2,070,313 -1,007,128 -62,946 2,449,359 0 0 2,070,313 Eugene 0.0% -10,610,446 -29% 0 0 Eugene 18,455,336 18,455,336 0 0 0 0         2,056,875
Ruidoso 1,824,563 1,815,188 1,815,188 1,815,188 1,815,188 1,815,188 1,815,188 1,815,188 1,790,813 1,790,813 1,741,563 1,741,563 1,741,563 1,741,563 1,741,563 1,741,563 2,872,725 19.3% 0 0.0% Ruidoso 28,561,883 31,434,608 1,964,663 -2,697,520 -168,595 4,139,751 0 0 1,964,663 Ruidoso 0.0% -8,920,054 -24% 0 0 Ruidoso 46,244,059 46,244,059 0 0 0 0         1,741,563
Vancouver Island 1,867,188 1,867,188 1,832,500 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 1,763,750 467,000 3.1% 0 0.0% Vancouver Island 28,495,626 28,962,626 1,810,164 -5,169,502 -323,094 6,611,733 0 0 1,810,164 Vancouver Island 0.0% -6,448,072 -17% 0 0 Vancouver Island 48,115,050 48,115,050 0 0 0 0         1,763,750
Seattle 1,802,125 1,802,125 1,799,313 1,799,313 1,799,313 1,799,313 1,799,313 1,799,313 1,799,313 1,799,313 1,799,313 1,799,313 1,799,313 1,799,313 1,833,688 1,842,063 53,600 0.4% 0 0.0% Seattle 28,871,757 28,925,357 1,807,835 -5,206,771 -325,423 6,649,002 0 0 1,807,835 Seattle 0.0% -6,410,803 -17% 0 0 Seattle 28,528,871 28,528,871 0 0 0 0         1,842,063
Florida 1,770,625 1,770,625 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 1,772,188 30,625 0.2% 0 0.0% Florida 28,351,882 28,382,507 1,773,907 -5,749,621 -359,351 7,191,852 0 0 1,773,907 Florida 0.0% -5,867,953 -16% 0 0 Florida 71,026,673 71,026,673 0 0 4,588,843 (4,588,843)         1,772,188
Mexico City 1,645,625 1,645,625 1,645,625 1,723,750 1,723,750 1,723,750 1,723,750 1,723,750 1,701,875 1,701,875 1,701,875 1,701,875 1,701,875 1,701,875 1,701,875 1,701,875 88,000 0.6% 0 0.0% Mexico City 27,170,625 27,258,625 1,703,664 -6,873,503 -429,594 8,315,734 0 0 1,703,664 Mexico City 0.0% -4,744,071 -13% 0 0 Mexico City 62,353,783 62,353,783 0 0 0 0         1,701,875
Chicago 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,655,625 1,643,125 1,643,125 1,643,125 7,500 0.1% 250,000 12.2% Chicago 26,452,500 26,710,000 1,669,375 -7,422,128 -463,883 8,864,359 0 0 1,669,375 Chicago 0.0% -4,195,446 -11% 0 0 Chicago 89,255,064 89,255,064 0 0 0 0         1,643,125
London 1,581,563 1,609,688 1,609,688 1,609,688 1,609,688 1,498,080 1,498,080 1,498,080 1,498,080 1,498,080 1,498,080 1,498,080 1,498,080 1,498,080 1,498,080 1,498,080 2,025,000 13.6% 0 0.0% London 24,499,195 26,524,195 1,657,762 -7,607,933 -475,496 9,050,164 0 0 1,657,762 London 0.0% -4,009,641 -11% 0 0 London 36,737,936 36,737,936 0 0 0 0         1,498,080
Dallas 1,534,063 1,534,063 1,525,688 1,525,688 1,525,688 1,517,313 1,517,313 1,517,313 1,517,313 1,517,313 1,422,688 1,422,688 1,422,688 1,422,688 1,422,688 1,422,688 129,600 0.9% 0 0.0% Dallas 23,767,883 23,897,483 1,493,593 -10,234,645 -639,665 11,676,876 0 0 1,493,593 Dallas 0.0% -1,382,929 -4% 0 0 Dallas 9,718,254 9,718,254 0 0 2,889,822 (2,889,822)         1,422,688
Columbus 1,376,250 1,395,000 1,395,000 1,395,000 1,395,000 1,395,000 1,395,000 1,357,500 1,332,500 1,220,000 1,245,000 1,054,375 1,054,375 1,054,375 1,054,375 1,054,375 958,500 6.5% 0 0.0% Columbus 20,173,125 21,131,625 1,320,727 -13,000,503 -812,531 14,442,734 0 0 1,320,727 Columbus 0.0% 1,382,929 4% 2,588,484 2,588,484 Columbus 27,963,287 30,551,771 1,161,544 1,426,940 (2,738,837) 5,327,321         1,054,375
Portland 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 1,252,750 353,000 2.4% 0 0.0% Portland 20,044,000 20,397,000 1,274,813 -13,735,128 -858,446 15,177,359 0 0 1,274,813 Portland 0.0% 2,117,554 6% 3,963,511 3,963,511 Portland 71,692,055 75,655,566 4,967,190 (1,003,679) 1,633,458 2,330,053         1,252,750
Green Bay 1,034,938 1,095,313 1,096,625 1,096,625 1,096,625 1,132,000 1,132,000 1,132,000 1,132,000 1,244,500 1,416,375 1,391,375 1,391,375 1,391,375 1,391,375 1,391,375 151,450 1.0% 0 0.0% Green Bay 19,565,876 19,717,326 1,232,333 -14,414,802 -900,925 15,857,033 0 0 1,232,333 Green Bay 0.0% 2,797,228 8% 5,235,684 5,235,684 Green Bay 16,598,468 21,834,152 8,576,185 (3,340,501) 6,942,606 (1,706,922)         1,391,375
Richmond 1,210,813 1,214,938 1,214,938 1,240,063 1,230,688 1,188,938 1,188,938 1,135,813 1,135,813 1,107,688 935,813 945,188 936,375 811,375 819,750 819,750 1,271,800 8.6% 0 0.0% Richmond 17,136,881 18,408,681 1,150,543 -15,723,447 -982,715 17,165,678 0 0 1,150,543 Richmond 0.0% 4,105,873 11% 7,685,128 7,685,128 Richmond 61,156,799 68,841,927 5,862,156 1,822,972 3,902,175 3,782,953            819,750
Indianapolis 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 924,375 750,000 5.1% 0 0.0% Indianapolis 14,790,000 15,540,000 971,250 -18,592,128 -1,162,008 20,034,359 0 0 971,250 Indianapolis 0.0% 6,974,554 19% 13,054,553 13,054,553 Indianapolis 107,702,194 120,756,747 12,352,675 701,878 1,996,383 11,058,170            924,375
New York 839,625 861,625 870,000 870,000 870,000 876,875 876,875 868,500 886,875 885,875 965,813 974,188 983,563 975,188 975,188 975,188 19,750 0.1% 900,000 44.0% New York 14,555,378 15,475,128 967,196 -18,657,000 -1,166,063 20,099,231 0 0 967,196 New York 0.0% 7,039,426 19% 13,175,977 13,175,977 New York 45,909,322 59,085,299 13,476,008 (300,031) (8,953,676) 22,129,653            975,188
Dublin 574,688 574,688 574,688 574,688 574,688 574,688 574,688 574,688 574,688 574,688 574,688 601,813 601,813 601,813 601,813 601,813 508,000 3.4% 0 0.0% Dublin 9,330,633 9,838,633 614,915 -24,293,495 -1,518,343 25,735,726 0 0 614,915 Dublin 0.0% 12,675,921 34% 23,726,031 23,726,031 Dublin 19,641,927 43,367,958 21,228,322 2,497,709 3,715,191 20,010,840            601,813
$1,770,878 $1,775,550 $1,767,983 $1,769,420 $1,770,030 $1,768,186 $1,768,186 $1,765,623 $1,764,113 $1,762,899 $1,761,277 $1,763,147 $1,763,170 $1,756,727 $1,758,509 $1,758,858 14,846,325 2,043,545 TAX LINE $694,759,184 $1,809,269 -$63,665,091 $42,752,508 69,429,368 $3,471,468 $1,990,074 cut line 69,429,368 0         1,758,467
MAX MIN 412,398 A 56,765 34,132,129 $28,948,299 $1,790,871 2,892,890 $144,645 110% 22,514,554 $1.87 avg - recipients
2.14% 0.29% $28,653,932 $658,453 144,645 $1,790,871 sum med - recipients
37,093,485 med - all
208,200 M 0 Projected league minimum for 2024 $134,000 spread pay/rec
2023 league minimum $134,000 13,313,383
20% Raise on PY Minimum $161,000
average 2,133,258
16-week 34,132,128
Annual avg player salary $1,315,832
Multiplier for League Min 10%
Multiplier for League Min $132,000