2018 Luxury Tax W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16 W17 cutpenalty % bonuses % TEAM sum of salaries Total Salary 16 gm avg overline avg/over over cap $paid weeklypd newsalary TEAM %pd $undercutline %rcv $ recv net effect TEAM SALARY
San Antonio 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 2,433,294 262,000 2.3% 0 0.0% San Antonio 41,365,998 41,627,998 2,601,750 11,340,702 708,794 35,577,984 17,011,053 1,063,191 3,664,941 San Antonio 34.7% -18,338,292 -57% 0 (17,011,053) San Antonio         2,433,294
New York 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 2,138,235 1,153,600 10.2% 241,667 6.9% New York 36,349,995 37,745,262 2,359,079 7,457,966 466,123 31,695,248 11,186,949 699,184 3,058,263 New York 22.8% -14,455,556 -45% 0 (11,186,949) New York         2,138,235
Evansville 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 2,086,882 248,000 2.2% 0 0.0% Evansville 35,476,994 35,724,994 2,232,812 5,437,698 339,856 29,674,980 8,156,547 509,784 2,742,596 Evansville 16.6% -12,435,288 -39% 0 (8,156,547) Evansville         2,086,882
Texas 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 2,026,353 100,000 0.9% 0 0.0% Texas 34,448,001 34,548,001 2,159,250 4,260,705 266,294 28,497,987 6,391,058 399,441 2,558,691 Texas 13.0% -11,258,295 -35% 0 (6,391,058) Texas         2,026,353
Sacramento 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 1,886,588 116,800 1.0% 0 0.0% Sacramento 32,071,996 32,188,796 2,011,800 1,901,500 118,844 26,138,782 2,852,250 178,266 2,190,065 Sacramento 5.8% -8,899,090 -28% 0 (2,852,250) Sacramento         1,886,588
Eugene 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 1,826,412 438,000 3.9% 0 0.0% Eugene 31,049,004 31,487,004 1,967,938 1,199,708 74,982 25,436,990 1,799,562 112,473 2,080,410 Eugene 3.7% -8,197,298 -26% 0 (1,799,562) Eugene         1,826,412
Ohio 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 1,818,176 41,000 0.4% 0 0.0% Ohio 30,908,992 30,949,992 1,934,375 662,696 41,419 24,899,978 994,044 62,128 1,996,502 Ohio 2.0% -7,660,286 -24% 0 (994,044) Ohio         1,818,176
San Francisco 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 1,804,706 70,400 0.6% 0 0.0% San Francisco 30,680,002 30,750,402 1,921,900 463,106 28,944 24,700,388 694,659 43,416 1,965,316 San Francisco 1.4% -7,460,696 -23% 0 (694,659) San Francisco         1,804,706
London 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,646,176 1,839,200 16.3% 0 0.0% London 27,984,992 29,824,192 1,864,012 -463,104 -28,944 23,774,178 0 0 1,864,012 London 0.0% -6,534,486 -20% 0 0 London         1,646,176
Vancouver Island 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 0 0.0% 1,083,334 31.0% Vancouver Island 28,484,996 29,568,330 1,848,021 -718,966 -44,935 23,518,316 0 0 1,848,021 Vancouver Island 0.0% -6,278,624 -20% 0 0 Vancouver Island         1,675,588
D.C. 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 1,608,235 589,400 5.2% 1,600,000 45.8% D.C. 27,339,995 29,529,395 1,845,587 -757,901 -47,369 23,479,381 0 0 1,845,587 D.C. 0.0% -6,239,689 -19% 0 0 D.C.         1,608,235
St. Louis 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 0 0.0% 0 0.0% St. Louis 28,777,005 28,777,005 1,798,563 -1,510,291 -94,393 22,726,991 0 0 1,798,563 St. Louis 0.0% -5,487,299 -17% 0 0 St. Louis         1,692,765
Seattle 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 1,610,706 878,000 7.8% 500,000 14.3% Seattle 27,382,002 28,760,002 1,797,500 -1,527,294 -95,456 22,709,988 0 0 1,797,500 Seattle 0.0% -5,470,296 -17% 0 0 Seattle         1,610,706
Fort Worth 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 1,631,706 588,800 5.2% 0 0.0% Fort Worth 27,739,002 28,327,802 1,770,488 -1,959,494 -122,468 22,277,788 0 0 1,770,488 Fort Worth 0.0% -5,038,096 -16% 0 0 Fort Worth         1,631,706
Los Angeles 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 1,582,765 0 0.0% 0 0.0% Los Angeles 26,907,005 26,907,005 1,681,688 -3,380,291 -211,268 20,856,991 0 0 1,681,688 Los Angeles 0.0% -3,617,299 -11% 0 0 Los Angeles         1,582,765
Omaha 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 0 0.0% 66,667 1.9% Omaha 26,484,997 26,551,664 1,659,479 -3,735,632 -233,477 20,501,650 0 0 1,659,479 Omaha 0.0% -3,261,958 -10% 0 0 Omaha         1,557,941
Ruidoso 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 1,554,994 0 0.0% 0 0.0% Ruidoso 26,434,898 26,434,898 1,652,181 -3,852,398 -240,775 20,384,884 0 0 1,652,181 Ruidoso 0.0% -3,145,192 -10% 0 0 Ruidoso         1,554,994
Portland 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 1,433,294 620,000 5.5% 0 0.0% Portland 24,365,998 24,985,998 1,561,625 -5,301,298 -331,331 18,935,984 0 0 1,561,625 Portland 0.0% -1,696,292 -5% 0 0 Portland         1,433,294
Huntington 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 1,369,765 39,200 0.3% 0 0.0% Huntington 23,286,005 23,325,205 1,457,825 -6,962,091 -435,131 17,275,191 0 0 1,457,825 Huntington 0.0% -35,499 0% 0 0 Huntington         1,369,765
Philadelphia 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 1,177,471 3,237,200 28.6% 0 0.0% Philadelphia 20,017,007 23,254,207 1,453,388 -7,033,089 -439,568 17,204,193 0 0 1,453,388 Philadelphia 0.0% 35,499 0% 54,315 54,315 Philadelphia         1,177,471
Indianapolis 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 1,318,529 0 0.0% 0 0.0% Indianapolis 22,414,993 22,414,993 1,400,937 -7,872,303 -492,019 16,364,979 0 0 1,400,937 Indianapolis 0.0% 874,713 3% 1,338,344 1,338,344 Indianapolis         1,318,529
Chicago 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 1,306,235 205,200 1.8% 0 0.0% Chicago 22,205,995 22,411,195 1,400,700 -7,876,101 -492,256 16,361,181 0 0 1,400,700 Chicago 0.0% 878,511 3% 1,344,155 1,344,155 Chicago         1,306,235
Wisconsin 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 1,272,059 714,000 6.3% 0 0.0% Wisconsin 21,625,003 22,339,003 1,396,188 -7,948,293 -496,768 16,288,989 0 0 1,396,188 Wisconsin 0.0% 950,703 3% 1,454,611 1,454,611 Wisconsin         1,272,059
Baltimore 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 1,246,294 115,200 1.0% 0 0.0% Baltimore 21,186,998 21,302,198 1,331,387 -8,985,098 -561,569 15,252,184 0 0 1,331,387 Baltimore 0.0% 1,987,508 6% 3,040,962 3,040,962 Baltimore         1,246,294
Delmarva 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 993,235 0 0.0% 0 0.0% Delmarva 16,884,995 16,884,995 1,055,312 -13,402,301 -837,644 10,834,981 0 0 1,055,312 Delmarva 0.0% 6,404,711 20% 9,799,448 9,799,448 Delmarva            993,235
Fort McMurray 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 18,000 0.2% 0 0.0% Fort McMurray 12,961,004 12,979,004 811,188 -17,308,292 -1,081,768 6,928,990 0 0 811,188 Fort McMurray 0.0% 10,310,702 32% 15,775,761 15,775,761 Fort McMurray            762,412
Arizona 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 742,471 28,400 0.3% 0 0.0% Arizona 12,622,007 12,650,407 790,650 -17,636,889 -1,102,306 6,600,393 0 0 790,650 Arizona 0.0% 10,639,299 33% 16,278,527 16,278,527 Arizona            742,471
$1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 $1,563,085 11,302,400 3,491,668 TAX LINE $732,249,947 $1,695,023 -$84,008,337 $22,409,262 49,086,122 $2,454,306 $1,808,648 cut line 49,086,123 1         1,563,085
MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX 313,956 A 96,991 30,287,297 $27,120,368 $1,770,488 1,818,005 $90,900 107% 23,289,706 avg - recipients
1.54% 0.48% $28,327,802 $424,792 90,900 $1,770,488 sum med - recipients
32,081,646 med - all
115,200 M 0 Projected league minimum for 2019 $100,000 $1,600,000
2018 League minimum $86,000 $1,376,000
20% Raise on PY Minimum $104,000
average 1,892,956
16-week 30,287,296
Annual avg player salary $1,004,458 $850,465
Multiplier for League Min 10% 10%
Multiplier for League Min $100,000 $85,000