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 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,399,412 2,399,412 2,399,412 2,399,412 2,399,412 2,399,412 2,399,412 2,399,412 2,399,412 2,399,412 2,399,412 2,399,412 262,000 1.1% 0 0.0% San Antonio 40,764,709 41,026,709 2,564,169 11,410,693 713,168 22,951,247 17,116,040 1,069,753 3,633,922 San Antonio 38.2% -17,113,130 -46% 0 (17,116,040) San Antonio         2,399,412
New York 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 2,129,529 2,129,529 2,129,529 2,129,529 2,129,529 2,129,529 2,129,529 2,129,529 1,313,600 5.5% 241,667 6.9% New York 36,110,940 37,666,207 2,354,138 8,050,191 503,137 19,590,745 12,075,287 754,705 3,108,843 New York 26.9% -13,752,628 -37% 0 (12,075,287) New York         2,129,529
Evansville 1,804,000 1,818,706 1,842,235 1,883,412 1,883,412 1,883,412 1,859,882 1,938,118 1,938,118 1,938,118 1,938,118 1,938,118 1,938,118 1,938,118 1,938,118 1,938,118 1,938,118 716,764 3.0% 0 0.0% Evansville 32,356,239 33,073,003 2,067,063 3,456,987 216,062 14,997,541 5,185,481 324,093 2,391,155 Evansville 11.6% -9,159,424 -25% 0 (5,185,481) Evansville         1,938,118
Texas 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,884,118 1,894,235 1,894,235 1,894,235 1,894,235 1,894,235 1,894,235 1,894,235 1,894,235 1,894,235 1,894,235 111,129 0.5% 0 0.0% Texas 32,607,642 32,718,771 2,044,923 3,102,755 193,922 14,643,309 4,654,133 290,883 2,335,807 Texas 10.4% -8,805,192 -24% 0 (4,654,133) Texas         1,894,235
Sacramento 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 1,872,353 165,200 0.7% 0 0.0% Sacramento 31,830,001 31,995,201 1,999,700 2,379,185 148,699 13,919,739 3,568,778 223,049 2,222,749 Sacramento 8.0% -8,081,622 -22% 0 (3,568,778) Sacramento         1,872,353
Ohio 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 1,781,941 147,000 0.6% 0 0.0% Ohio 30,292,997 30,439,997 1,902,500 823,981 51,499 12,364,535 1,235,972 77,248 1,979,748 Ohio 2.8% -6,526,418 -18% 0 (1,235,972) Ohio         1,781,941
Eugene 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,721,000 1,721,000 1,721,000 1,721,000 1,721,000 1,721,000 1,721,000 1,721,000 1,721,000 1,721,000 1,721,000 928,800 3.9% 0 0.0% Eugene 29,300,764 30,229,564 1,889,348 613,548 38,347 12,154,102 920,322 57,520 1,946,868 Eugene 2.1% -6,315,985 -17% 0 (920,322) Eugene         1,721,000
San Francisco 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 1,690,941 932,400 3.9% 0 0.0% San Francisco 28,745,997 29,678,397 1,854,900 62,381 3,899 11,602,935 93,572 5,848 1,860,748 San Francisco 0.2% -5,764,818 -16% 0 (93,572) San Francisco         1,690,941
Vancouver Island 1,675,588 1,685,588 1,685,588 1,685,588 1,685,588 1,685,588 1,669,706 1,669,706 1,669,706 1,669,706 1,669,706 1,669,706 1,669,706 1,669,706 1,669,706 1,669,706 1,669,706 0 0.0% 1,083,334 31.0% Vancouver Island 28,470,294 29,553,628 1,847,102 -62,388 -3,899 11,478,166 0 0 1,847,102 Vancouver Island 0.0% -5,640,049 -15% 0 0 Vancouver Island         1,669,706
London 1,564,882 1,564,882 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 1,529,588 2,705,312 11.3% 0 0.0% London 26,073,584 28,778,896 1,798,681 -837,120 -52,320 10,703,434 0 0 1,798,681 London 0.0% -4,865,317 -13% 0 0 London         1,529,588
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 -839,011 -52,438 10,701,543 0 0 1,798,563 St. Louis 0.0% -4,863,426 -13% 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 3.7% 500,000 14.3% Seattle 27,382,002 28,760,002 1,797,500 -856,014 -53,501 10,684,540 0 0 1,797,500 Seattle 0.0% -4,846,423 -13% 0 0 Seattle         1,610,706
D.C. 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,531,059 1,531,059 1,531,059 1,522,235 1,522,235 1,522,235 1,522,235 1,522,235 1,522,235 1,522,235 1,522,235 882,388 3.7% 1,600,000 45.8% D.C. 26,045,647 28,528,035 1,783,002 -1,087,981 -67,999 10,452,573 0 0 1,783,002 D.C. 0.0% -4,614,456 -13% 0 0 D.C.         1,522,235
Los Angeles 1,571,000 1,571,000 1,688,647 1,688,647 1,688,647 1,683,588 1,642,412 1,642,412 1,642,412 1,642,412 1,642,412 1,642,412 1,642,412 1,642,412 1,642,412 1,642,412 1,642,412 78,612 0.3% 0 0.0% Los Angeles 27,958,061 28,036,673 1,752,292 -1,579,343 -98,709 9,961,211 0 0 1,752,292 Los Angeles 0.0% -4,123,094 -11% 0 0 Los Angeles         1,642,412
Fort Worth 1,561,235 1,561,235 1,561,235 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,578,882 1,024,000 4.3% 0 0.0% Fort Worth 26,788,053 27,812,053 1,738,253 -1,803,963 -112,748 9,736,591 0 0 1,738,253 Fort Worth 0.0% -3,898,474 -11% 0 0 Fort Worth         1,578,882
Omaha 1,557,941 1,599,118 1,599,118 1,599,118 1,599,118 1,590,294 1,607,059 1,607,059 1,607,059 1,607,059 1,607,059 1,607,059 1,607,059 1,607,059 1,607,059 1,607,059 1,607,059 0 0.0% 66,667 1.9% Omaha 27,222,356 27,289,023 1,705,564 -2,326,993 -145,437 9,213,561 0 0 1,705,564 Omaha 0.0% -3,375,444 -9% 0 0 Omaha         1,607,059
Portland 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,427,765 1,213,600 5.1% 0 0.0% Portland 24,272,005 25,485,605 1,592,850 -4,130,411 -258,151 7,410,143 0 0 1,592,850 Portland 0.0% -1,572,026 -4% 0 0 Portland         1,427,765
Ruidoso 1,508,994 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 418,423 1.7% 0 0.0% Ruidoso 24,632,658 25,051,081 1,565,693 -4,564,935 -285,308 6,975,619 0 0 1,565,693 Ruidoso 0.0% -1,137,502 -3% 0 0 Ruidoso         1,445,229
Philadelphia 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,142,882 1,148,471 1,148,471 1,148,471 1,148,471 1,148,471 1,148,471 1,148,471 1,148,471 1,148,471 1,148,471 1,148,471 5,364,418 22.4% 0 0.0% Philadelphia 19,387,533 24,751,951 1,546,997 -4,864,065 -304,004 6,676,489 0 0 1,546,997 Philadelphia 0.0% -838,372 -2% 0 0 Philadelphia         1,148,471
Huntington 1,355,059 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 1,336,824 330,965 1.4% 0 0.0% Huntington 22,744,243 23,075,208 1,442,201 -6,540,808 -408,801 4,999,746 0 0 1,442,201 Huntington 0.0% 838,372 2% 1,019,335 1,019,335 Huntington         1,336,824
Baltimore 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 1,246,059 619,200 2.6% 0 0.0% Baltimore 21,183,003 21,802,203 1,362,638 -7,813,813 -488,363 3,726,741 0 0 1,362,638 Baltimore 0.0% 2,111,377 6% 2,567,119 2,567,119 Baltimore         1,246,059
Indianapolis 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,236,529 1,236,529 1,236,529 1,236,529 1,236,529 1,236,529 1,236,529 1,236,529 1,236,529 1,236,529 1,236,529 601,600 2.5% 0 0.0% Indianapolis 21,097,937 21,699,537 1,356,221 -7,916,479 -494,780 3,624,075 0 0 1,356,221 Indianapolis 0.0% 2,214,043 6% 2,691,945 2,691,945 Indianapolis         1,236,529
Wisconsin 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,218,941 1,218,941 1,218,941 1,218,941 1,218,941 1,218,941 1,218,941 1,218,941 1,384,600 5.8% 0 0.0% Wisconsin 20,483,767 21,868,367 1,366,773 -7,747,649 -484,228 3,792,905 0 0 1,366,773 Wisconsin 0.0% 2,045,213 6% 2,486,673 2,486,673 Wisconsin         1,218,941
Chicago 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,185,235 1,185,235 1,185,235 1,185,235 1,185,235 1,185,235 1,185,235 1,185,235 1,185,235 1,185,235 1,185,235 1,051,800 4.4% 0 0.0% Chicago 20,105,231 21,157,031 1,322,314 -8,458,985 -528,687 3,081,569 0 0 1,322,314 Chicago 0.0% 2,756,549 7% 3,351,551 3,351,551 Chicago         1,185,235
Delmarva 943,118 943,118 943,118 943,118 943,118 943,118 1,090,882 1,078,294 1,078,294 1,078,294 1,078,294 1,078,294 1,078,294 1,078,294 1,078,294 1,078,294 1,078,294 89,576 0.4% 0 0.0% Delmarva 17,532,530 17,622,106 1,101,382 -11,993,910 -749,619 453,356 0 0 1,101,382 Delmarva 0.0% 6,291,474 17% 7,649,493 7,649,493 Delmarva         1,078,294
Houston 736,941 736,941 736,941 736,941 736,941 736,941 702,471 624,235 624,235 624,235 624,235 624,235 624,235 624,235 624,235 624,235 624,235 2,731,423 11.4% 0 0.0% Houston 11,366,467 14,097,890 881,118 -15,518,126 -969,883 3,977,572 0 0 881,118 Houston 0.0% 9,815,690 27% 11,934,413 11,934,413 Houston            624,235
Fort McMurray 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 771,235 776,294 776,294 776,294 776,294 776,294 776,294 776,294 776,294 18,000 0.1% 0 0.0% Fort McMurray 13,080,883 13,098,883 818,680 -16,517,133 -1,032,321 4,976,579 0 0 818,680 Fort McMurray 0.0% 10,814,697 29% 13,149,056 13,149,056 Fort McMurray            776,294
$1,513,226 $1,512,629 $1,516,551 $1,518,730 $1,518,730 $1,519,165 $1,517,244 $1,517,152 $1,517,479 $1,518,695 $1,518,695 $1,518,695 $1,518,695 $1,518,695 $1,518,695 $1,518,695 $1,518,695 23,968,810 3,491,668 TAX LINE $724,073,026 $1,676,095 -$88,244,874 $18,172,725 44,849,585 $2,242,479 $1,779,913 cut line 44,849,585 0         1,518,695
MIN MAX 665,800 A 96,991 29,616,013 $26,817,519 $1,752,292 1,661,096 $83,055 106% 23,913,580 avg - recipients
3.31% 0.48% $28,036,673 $395,944 83,055 $1,752,292 sum med - recipients
36,887,411 med - all
619,200 M 0 Projected league minimum for 2019 $99,000 $1,584,000
2018 League minimum $86,000 $1,376,000
20% Raise on PY Minimum $104,000
average 1,851,001
16-week 29,616,016
Annual avg player salary $993,241 $991,881
Multiplier for League Min 10% 10%
Multiplier for League Min $99,000 $99,000