2018 revenues Arena Advertising Arena Naming Rights Radio/TV Pre-1 Pre-2 Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9 Week 10 Week 11 Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 18 Week 19 Week 20 Week 21 Team 2018 Income Rank Team Standard Dev 1/2 kept 1/2 shared New revenue change
Texas 2,332,293   6,050,000 215,440 917,764 2,071,394 1,955,774 422,161 1,874,839 492,629 2,129,505 425,181 2,085,847 1,980,343                         Texas 22,953,170 1 Texas 1.92 11,476,585 9,037,731 20,514,316 (2,438,854)
Evansville 2,166,760   6,050,000 215,440 970,841 1,943,938 1,863,401 1,831,186 385,594 1,970,514 1,876,690 425,181 408,206 1,798,972                         Evansville 21,906,723 2 Evansville 1.51 10,953,362 9,037,731 19,991,093 (1,915,630)
Delmarva 1,804,910 1,640,000 6,050,000 809,681 196,047 1,829,647 402,167 1,857,262 385,594 1,878,168 419,467 1,858,643 1,798,994 422,535                         Delmarva 21,353,115 3 Delmarva 1.29 10,676,558 9,037,731 19,714,289 (1,638,826)
New York 2,063,829 3,015,000 6,050,000 215,440 1,095,975 2,224,772 402,167 2,169,886 385,594 2,274,724 419,467 0 408,206 422,535                         New York 21,147,595 4 New York 1.21 10,573,798 9,037,731 19,611,529 (1,536,066)
Sacramento 2,150,348   6,050,000 215,440 776,154 1,864,675 1,954,930 422,161 385,594 420,844 2,045,192 2,165,540 408,206 2,225,714                         Sacramento 21,084,798 5 Sacramento 1.18 10,542,399 9,037,731 19,580,130 (1,504,668)
Seattle 1,788,290 831,000 6,050,000 931,288 196,047 1,939,271 2,008,187 422,161 385,594 1,825,050 1,924,479 425,181 408,206 1,870,153                         Seattle 21,004,907 6 Seattle 1.15 10,502,454 9,037,731 19,540,185 (1,464,722)
St. Louis 2,024,904   6,050,000 971,561 196,047 450,609 1,847,180 422,161 1,792,954 420,844 1,903,105 1,859,780 408,206 1,823,589                         St. Louis 20,170,940 7 St. Louis 0.82 10,085,470 9,037,731 19,123,201 (1,047,739)
Ohio 1,820,000 831,000 6,050,000 215,440 731,763 450,609 1,631,374 422,161 1,717,230 1,791,638 1,883,217 425,181 1,745,848 422,535                         Ohio 20,137,996 8 Ohio 0.81 10,068,998 9,037,731 19,106,729 (1,031,267)
San Antonio 1,805,850   6,050,000 1,056,384 196,047 2,275,886 402,167 0 2,325,919 420,844 419,467 2,319,665 2,200,835 422,535                         San Antonio 19,895,599 9 San Antonio 0.72 9,947,800 9,037,731 18,985,531 (910,068)
Baltimore 1,395,000 2,493,000 6,050,000 215,440 760,779 450,609 1,572,106 422,161 1,663,685 0 1,526,316 425,181 408,206 1,679,138                         Baltimore 19,061,621 10 Baltimore 0.39 9,530,811 9,037,731 18,568,542 (493,079)
San Francisco 2,126,875 744,000 6,050,000 596,015 196,047 450,609 402,167 1,992,897 0 420,844 419,467 425,181 2,303,664 2,396,402                         San Francisco 18,524,168 11 San Francisco 0.18 9,262,084 9,037,731 18,299,815 (224,353)
D.C. 1,787,325   6,050,000 1,185,551 196,047 450,609 0 2,290,373 385,594 2,241,542 419,467 2,413,980 408,206 422,535                         D.C. 18,251,229 12 D.C. 0.07 9,125,615 9,037,731 18,163,346 (87,883)
Los Angeles 1,200,000 889,000 6,050,000 686,058 196,047 1,373,651 1,396,698 422,161 385,594 1,419,554 1,446,634 1,486,966 408,206 422,535                         Los Angeles 17,783,104 13 Los Angeles -0.11 8,891,552 9,037,731 17,929,283 146,179
Wisconsin 1,658,526 715,000 6,050,000 669,417 695,575 1,592,742 402,167 1,524,303 385,594 1,455,865 0 425,181 1,424,063 422,535                         Wisconsin 17,420,968 14 Wisconsin -0.26 8,710,484 9,037,731 17,748,215 327,247
Houston 1,140,000 802,000 6,050,000 594,779 196,047 450,609 1,634,506 1,664,543 1,632,514 420,844 419,167 425,181 1,538,638 422,535                         Houston 17,391,363 15 Houston -0.27 8,695,682 9,037,731 17,733,413 342,050
Vancouver Island 1,180,000 860,000 6,050,000 809,429 196,047 1,673,024 402,167 1,682,257 385,594 420,844 419,467 1,624,076 1,558,743 0                         Vancouver Island 17,261,648 16 Vancouver Island -0.32 8,630,824 9,037,731 17,668,555 406,907
Omaha 2,002,645 918,000 6,050,000 647,134 196,047 450,609 402,167 1,345,977 1,394,187 420,844 419,467 0 1,427,984 1,555,122                         Omaha 17,230,183 17 Omaha -0.33 8,615,092 9,037,731 17,652,823 422,640
Portland 482,500 773,000 6,050,000 215,440 776,949 1,844,490 402,167 1,875,290 385,594 420,844 0 1,815,005 408,206 1,739,624                         Portland 17,189,109 18 Portland -0.35 8,594,555 9,037,731 17,632,286 443,177
Indianapolis 1,140,000 715,000 6,050,000 970,841 196,047 1,455,601 402,167 1,287,382 1,202,964 420,844 419,167 1,181,468 408,206 1,085,301                         Indianapolis 16,934,988 19 Indianapolis -0.45 8,467,494 9,037,731 17,505,225 570,237
Huntington 1,845,009 6,050,000 691,215 196,047 450,609 402,167 422,161 1,457,144 1,434,594 419,167 425,181 1,395,947 1,344,889                         Huntington 16,534,130 20 Huntington -0.61 8,267,065 9,037,731 17,304,796 770,666
Philadelphia 1,450,000   6,050,000 215,440 598,175 1,342,568 402,167 422,161 1,402,732 1,428,767 419,467 1,454,526 408,206 422,535                         Philadelphia 16,016,744 21 Philadelphia -0.81 8,008,372 9,037,731 17,046,103 1,029,359
Fort McMurray 1,264,433 657,000 6,050,000 215,440 762,119 450,609 1,526,928 422,161 385,594 1,473,114 1,419,301 425,181 0 422,535                         Fort McMurray 15,474,415 22 Fort McMurray -1.02 7,737,208 9,037,731 16,774,939 1,300,524
Eugene 1,090,000 918,000 6,050,000 215,440 525,939 450,609 1,052,875 422,161 1,075,030 0 419,467 1,059,051 1,075,030 1,090,305                         Eugene 15,443,907 23 Eugene -1.03 7,721,954 9,037,731 16,759,685 1,315,778
Chicago 900,000   6,050,000 583,423 196,047 450,609 1,326,014 1,463,601 385,594 420,844 1,555,326 0 1,647,050 422,535                         Chicago 15,401,043 24 Chicago -1.05 7,700,522 9,037,731 16,738,253 1,337,210
London 800,000 947,000 6,050,000 215,440 615,599 450,609 402,167 422,161 1,325,048 0 1,359,383 425,181 408,206 1,382,274                         London 14,803,068 25 London -1.29 7,401,534 9,037,731 16,439,265 1,636,197
Ruidoso 884,999 860,000 6,050,000 215,440 434,958 0 402,167 967,462 385,594 1,006,978 1,065,567 425,181 1,024,055 422,535                         Ruidoso 14,144,936 26 Ruidoso -1.54 7,072,468 9,037,731 16,110,199 1,965,263
Fort Worth 1,095,000   6,050,000 215,440 531,829 450,609 1,142,707 422,161 1,186,649 420,844 0 1,170,030 408,206 422,535                         Fort Worth 13,516,010 27 Fort Worth -1.79 6,758,005 9,037,731 15,795,736 2,279,726
Total 41,399,496 18,608,000 163,350,000 14,003,496 12,743,030 29,289,576 26,140,851 27,440,512 25,063,617 25,322,421 25,167,419 25,510,902 26,533,376 27,464,781 0 0 0 0 0 0 0 0 0 0 0 0 488,037,477 Tax Pay Line 244,018,745 244,018,737 488,037,482 5
Average 1,533,315 1,094,588 6,050,000 518,648 471,964 1,084,799 968,180 1,016,315 928,282 937,867 932,127 944,848 982,718 1,017,214 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 18,075,462 16,275,437
Median 1,658,526 860,000 6,050,000 583,423 434,958 450,609 402,167 422,161 385,594 420,844 419,467 425,181 408,206 422,535 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! 17,420,968
Weekly salary cap assuming we use 100% of league revenues 1,129,716
Standard Dev 2,544,226