2020 revenues Arena Advertising ANR Radio/TV Corona4 Corona5 Corona6 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 Team 2020 Income Rank Team Standard Dev 1/2 kept 1/2 shared New revenue change
Chicago 900,000 3,597,000 6,540,000 526,958 303,282 356,010 72,726 333,952 2,162,781 2,089,870 405,237 460,976 1,968,353 2,061,922 464,697 421,397 448,502 2,167,642 415,651 2,187,084 2,235,691 483,277 396,128 2,118,184 2,251,488 2,332,905 639,186 0 Chicago 38,340,899 2 Chicago 1.68 19,170,450 14,879,039 34,049,489 (4,291,411)
New York 1,899,118 0 6,540,000 526,958 181,969 97,094 72,726 305,715 447,004 2,577,372 405,237 2,620,561 2,670,052 420,426 2,799,805 421,397 2,699,710 457,840 415,651 434,107 2,777,562 2,716,393 396,128 2,564,397 0 2,731,222 2,807,965 0 New York 39,986,409 1 New York 2.01 19,993,205 14,879,039 34,872,244 (5,114,166)
Texas 2,368,969 982,000 6,540,000 526,958 303,282 97,094 305,208 77,717 1,843,044 1,929,759 405,237 460,976 468,976 2,016,474 464,697 1,918,197 448,502 1,896,518 1,987,570 1,745,224 452,368 483,277 396,128 2,012,138 2,067,637 2,178,343 2,305,526 0 Texas 36,681,819 3 Texas 1.36 18,340,910 14,879,039 33,219,949 (3,461,871)
Washington 1,897,430 1,013,000 6,540,000 263,479 181,969 97,094 72,726 352,572 2,401,245 2,158,789 405,237 460,976 2,273,087 2,352,538 464,697 421,397 448,502 2,446,298 2,552,237 2,258,957 452,368 483,277 396,128 2,594,855 2,650,868 582,445 0 0 Washington 36,222,171 4 Washington 1.27 18,111,086 14,879,039 32,990,125 (3,232,047)
Ruidoso 1,698,448 3,132,000 6,540,000 263,479 181,969 97,094 324,288 77,717 447,004 1,997,017 405,237 2,161,874 2,210,458 420,426 464,697 2,246,621 448,502 2,174,622 415,651 2,268,840 452,368 2,140,724 396,128 2,026,978 2,465,185 582,445 0 0 Ruidoso 36,039,772 5 Ruidoso 1.23 18,019,886 14,879,039 32,898,925 (3,140,848)
Delmarva 1,872,513 982,000 6,540,000 263,479 181,969 97,094 72,726 346,395 447,004 477,802 2,158,789 2,226,932 468,976 2,018,812 1,989,080 421,397 2,000,973 457,840 2,127,332 434,107 452,368 2,153,278 2,252,204 512,729 2,375,590 582,445 0 0 Delmarva 33,913,834 6 Delmarva 0.82 16,956,917 14,879,039 31,835,956 (2,077,879)
Seattle 1,877,858 0 6,540,000 263,479 181,969 97,094 368,757 77,717 2,319,560 2,435,303 405,237 2,215,770 468,976 420,426 2,508,208 2,446,610 2,392,167 457,840 415,651 434,107 2,616,187 483,277 396,128 2,670,135 578,620 0 0 0 Seattle 33,071,076 7 Seattle 0.65 16,535,538 14,879,039 31,414,577 (1,656,500)
Los Angeles 1,825,951 2,150,000 6,540,000 263,479 181,969 97,094 295,572 77,717 447,004 2,066,360 405,237 460,976 2,087,674 1,659,993 464,697 421,397 448,502 2,172,931 415,651 2,070,134 2,300,818 2,357,300 396,128 2,314,671 578,620 0 0 0 Los Angeles 32,499,875 8 Los Angeles 0.54 16,249,938 14,879,039 31,128,977 (1,370,899)
Mexico City 2,069,485 641,000 6,540,000 263,479 181,969 97,094 72,726 285,722 447,004 477,802 1,949,584 1,850,162 1,906,087 420,426 2,073,862 421,397 2,145,942 2,070,134 415,651 434,107 452,368 2,244,122 2,347,272 512,729 578,620 0 0 0 Mexico City 30,898,744 9 Mexico City 0.22 15,449,372 14,879,039 30,328,411 (570,334)
Houston 1,140,000 734,000 6,540,000 526,958 181,969 97,094 299,931 77,717 1,636,107 477,802 1,616,082 460,976 468,976 1,646,781 464,697 1,706,194 448,502 1,766,270 1,795,306 1,862,390 452,368 483,277 1,986,544 512,729 0 2,076,657 0 0 Houston 29,459,327 10 Houston -0.06 14,729,664 14,879,039 29,608,703 149,376
Vermont 1,456,176 2,670,000 6,540,000 263,479 181,969 97,094 316,913 77,717 447,004 477,802 1,794,332 1,722,075 1,685,947 420,426 1,824,138 421,397 1,760,244 1,705,090 415,651 434,107 452,368 1,685,322 1,578,964 512,729 0 0 0 0 Vermont 28,940,944 11 Vermont -0.16 14,470,472 14,879,039 29,349,511 408,567
Fort Worth 1,095,000 796,000 6,540,000 526,958 181,969 97,094 327,952 77,717 447,004 1,362,482 405,237 1,377,578 1,417,377 420,426 1,492,856 421,397 1,568,335 457,840 415,651 434,107 1,663,713 1,769,384 396,128 1,883,974 2,076,103 582,445 639,186 0 Fort Worth 28,873,913 12 Fort Worth -0.17 14,436,957 14,879,039 29,315,996 442,083
Baltimore 1,395,000 0 6,540,000 526,958 303,282 356,010 72,726 310,928 447,004 1,884,558 405,237 1,970,085 1,701,400 420,426 464,697 1,857,085 448,502 1,833,046 415,651 1,930,348 452,368 1,968,125 396,128 1,904,019 578,620 0 0 0 Baltimore 28,582,203 13 Baltimore -0.23 14,291,102 14,879,039 29,170,141 587,938
Ohio 1,820,000 920,000 6,540,000 526,958 181,969 97,094 72,726 344,928 447,004 1,587,874 405,237 1,659,993 468,976 420,426 1,702,348 1,610,769 1,816,822 457,840 415,651 434,107 1,908,401 1,957,168 396,128 1,769,887 578,620 0 0 0 Ohio 28,540,926 14 Ohio -0.24 14,270,463 14,879,039 29,149,502 608,576
Lincoln 1,880,000 2,670,000 6,540,000 263,479 181,969 97,094 242,915 77,717 1,739,493 477,802 1,518,348 460,976 1,785,957 420,426 1,707,754 1,660,832 448,502 457,840 1,557,994 434,107 1,415,889 483,277 1,271,805 512,729 0 0 0 0 Lincoln 28,306,905 15 Lincoln -0.28 14,153,453 14,879,039 29,032,492 725,587
Portland 482,500 796,000 6,540,000 263,479 181,969 97,094 72,726 284,284 2,059,917 477,802 1,882,735 460,976 468,976 420,426 1,888,196 1,541,277 1,798,330 457,840 1,745,274 434,107 1,790,670 483,277 1,724,056 512,729 0 0 0 0 Portland 26,864,640 16 Portland -0.57 13,432,320 14,879,039 28,311,359 1,446,719
Fort McMurray 1,323,247 641,000 6,540,000 526,958 303,282 97,094 72,726 278,880 447,004 477,802 1,596,079 1,636,439 468,976 1,660,656 1,708,706 421,397 1,663,346 457,840 1,685,679 434,107 452,368 1,671,418 1,730,614 512,729 0 0 0 0 Fort McMurray 26,808,347 17 Fort McMurray -0.58 13,404,174 14,879,039 28,283,213 1,474,866
Florida 1,160,000 2,670,000 6,540,000 263,479 181,969 97,094 278,880 77,717 1,449,231 477,802 1,434,165 460,976 1,281,376 420,426 1,411,564 1,471,832 448,502 457,840 1,491,645 434,107 1,508,746 483,277 1,469,949 512,729 0 0 0 0 Florida 26,483,306 18 Florida -0.64 13,241,653 14,879,039 28,120,692 1,637,386
Eugene 1,894,507 827,000 6,540,000 263,479 181,969 97,094 281,592 77,717 447,004 477,802 1,593,070 1,575,759 468,976 1,530,751 464,697 421,397 1,471,894 457,840 415,651 1,498,726 1,454,584 1,536,810 1,484,878 512,729 0 0 0 0 Eugene 25,975,926 19 Eugene -0.74 12,987,963 14,879,039 27,867,002 1,891,076
Vancouver Island 1,239,000 920,000 6,540,000 263,479 181,969 97,094 72,726 294,705 1,798,847 1,598,094 405,237 460,976 1,551,067 1,464,171 464,697 421,397 448,502 1,455,166 1,485,242 1,451,115 452,368 483,277 396,128 1,500,675 0 0 0 0 Vancouver Island 25,445,932 20 Vancouver Island -0.85 12,722,966 14,879,039 27,602,005 2,156,073
Denver 1,490,000 2,670,000 6,540,000 263,479 181,969 97,094 72,726 268,896 1,330,858 477,802 1,281,376 460,976 468,976 420,426 1,204,127 1,137,051 1,118,801 457,840 1,155,749 434,107 1,047,621 483,277 920,180 512,729 0 0 0 0 Denver 24,496,060 21 Denver -1.03 12,248,030 14,879,039 27,127,069 2,631,009
Philadelphia 1,450,000 734,000 6,540,000 263,479 181,969 97,094 296,744 77,717 1,479,582 477,802 1,364,238 460,976 468,976 1,177,090 464,697 1,197,971 448,502 1,208,679 1,217,246 1,191,932 452,368 483,277 1,206,731 512,729 578,620 0 0 0 Philadelphia 24,032,419 22 Philadelphia -1.12 12,016,210 14,879,039 26,895,249 2,862,830
London 800,000 858,000 6,540,000 263,479 181,969 97,094 72,726 323,440 1,235,547 1,246,992 405,237 460,976 468,976 1,189,766 464,697 1,132,541 448,502 1,079,893 1,149,708 1,181,182 452,368 483,277 396,128 1,251,066 0 0 0 0 London 22,183,564 23 London -1.49 11,091,782 14,879,039 25,970,821 3,787,257
Indianapolis 1,140,000 641,000 6,540,000 263,479 181,969 97,094 152,024 77,717 447,004 477,802 1,462,549 1,085,608 468,976 1,037,738 464,697 421,397 1,091,532 457,840 415,651 1,029,197 993,770 1,016,098 1,068,954 512,729 0 0 0 0 Indianapolis 21,544,825 24 Indianapolis -1.61 10,772,413 14,879,039 25,651,452 4,106,627
Total 36,175,202 31,044,000 156,960,000 8,431,328 4,852,508 2,848,088 4,363,488 4,663,021 26,820,260 28,668,094 24,514,191 27,634,548 28,166,547 24,861,804 27,887,008 24,983,744 26,910,120 27,470,369 24,938,794 25,884,413 27,142,068 29,015,466 23,795,687 30,763,727 17,358,591 11,648,907 6,391,863 0 714,193,836 Tax Pay Line 357,096,924 357,096,924 714,193,848 12
Average 1,507,300 1,293,500 6,540,000 351,305 202,188 118,670 181,812 194,293 1,117,511 1,194,504 1,021,425 1,151,440 1,173,606 1,035,909 1,161,959 1,040,989 1,121,255 1,144,599 1,039,116 1,078,517 1,130,920 1,208,978 991,487 1,281,822 723,275 485,371 266,328 0 29,758,077 25,710,929
Median 1,473,088 889,000 6,540,000 263,479 181,969 97,094 112,375 173,307 841,276 862,397 843,307 773,292 875,176 729,082 834,412 776,969 770,017 768,867 782,680 731,652 723,069 749,688 658,154 881,898 289,310 0 0 0 28,728,058
Weekly salary cap assuming we use 100% of league revenues 1,859,880
Standard Dev 5,094,919