2021 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 pre-camp change SALARY
Ohio 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 2,600,500 0 0.0% 0 0.0% Ohio 41,608,000 41,608,000 2,600,500 6,607,984 412,999 11,849,924 9,911,976 619,499 3,219,999 Ohio 29.0% -14,373,500 -25% 0 (9,911,976) Ohio 14,433,441 4,521,465 (9,911,976) 0         2,600,500
Texas 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 664,000 4.8% 900,000 20.0% Texas 37,590,000 39,154,000 2,447,125 4,153,984 259,624 9,395,924 6,230,976 389,436 2,836,561 Texas 18.2% -11,919,500 -21% 0 (6,230,976) Texas 22,079,086 15,848,110 (6,230,976) 0         2,349,375
New York 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 2,349,375 315,750 2.3% 300,000 6.7% New York 37,590,000 38,205,750 2,387,859 3,205,734 200,358 8,447,674 4,808,601 300,538 2,688,397 New York 14.1% -10,971,250 -19% 0 (4,808,601) New York 26,144,097 21,335,496 (5,560,488) 751,887         2,349,375
Washington 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 2,369,063 122,600 0.9% 0 0.0% Washington 37,905,008 38,027,608 2,376,726 3,027,592 189,225 8,269,532 4,541,388 283,837 2,660,562 Washington 13.3% -10,793,108 -19% 0 (4,541,388) Washington 15,662,828 11,121,440 (4,541,388) 0         2,369,063
Chicago 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 2,310,688 396,400 2.9% 0 0.0% Chicago 36,971,008 37,367,408 2,335,463 2,367,392 147,962 7,609,332 3,551,088 221,943 2,557,406 Chicago 10.4% -10,132,908 -17% 0 (3,551,088) Chicago 61,844,145 58,293,057 (3,551,088) 0         2,310,688
Baltimore 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 2,311,188 0 0.0% 0 0.0% Baltimore 36,979,008 36,979,008 2,311,188 1,978,992 123,687 7,220,932 2,968,488 185,531 2,496,719 Baltimore 8.7% -9,744,508 -17% 0 (2,968,488) Baltimore 8,731,011 5,762,523 (2,968,488) 0         2,311,188
Fort Worth 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 2,258,188 309,800 2.2% 0 0.0% Fort Worth 36,131,008 36,440,808 2,277,551 1,440,792 90,050 6,682,732 2,161,188 135,074 2,412,625 Fort Worth 6.3% -9,206,308 -16% 0 (2,161,188) Fort Worth 27,294,829 25,133,641 (2,161,188) 0         2,258,188
Mexico City 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 1,936,438 2,576,200 18.5% 0 0.0% Mexico City 30,983,008 33,559,208 2,097,451 -1,440,808 -90,051 3,801,132 0 0 2,097,451 Mexico City 0.0% -6,324,708 -11% 0 0 Mexico City 42,751,284 42,751,284 0 0         1,936,438
Fort McMurray 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 1,957,625 551,000 4.0% 0 0.0% Fort McMurray 31,322,000 31,873,000 1,992,063 -3,127,016 -195,439 2,114,924 0 0 1,992,063 Fort McMurray 0.0% -4,638,500 -8% 0 0 Fort McMurray 76,288,760 76,288,760 0 0         1,957,625
Seattle 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 1,803,125 2,773,600 19.9% 0 0.0% Seattle 28,850,000 31,623,600 1,976,475 -3,376,416 -211,026 1,865,524 0 0 1,976,475 Seattle 0.0% -4,389,100 -8% 0 0 Seattle 18,720,616 18,720,616 0 0         1,803,125
Ruidoso 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 1,926,521 350,000 2.5% 0 0.0% Ruidoso 30,824,336 31,174,336 1,948,396 -3,825,680 -239,105 1,416,260 0 0 1,948,396 Ruidoso 0.0% -3,939,836 -7% 0 0 Ruidoso 37,573,680 37,573,680 0 0         1,926,521
Los Angeles 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 1,924,750 90,000 0.6% 0 0.0% Los Angeles 30,796,000 30,886,000 1,930,375 -4,114,016 -257,126 1,127,924 0 0 1,930,375 Los Angeles 0.0% -3,651,500 -6% 0 0 Los Angeles 12,971,767 12,971,767 0 0         1,924,750
Houston 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 1,854,750 904,000 6.5% 0 0.0% Houston 29,676,000 30,580,000 1,911,250 -4,420,016 -276,251 821,924 0 0 1,911,250 Houston 0.0% -3,345,500 -6% 0 0 Houston 20,650,549 20,650,549 0 0         1,854,750
Vancouver Island 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,829,063 1,166,667 8.4% 66,667 1.5% Vancouver Island 29,265,008 30,498,342 1,906,146 -4,501,674 -281,355 740,266 0 0 1,906,146 Vancouver Island 0.0% -3,263,842 -6% 0 0 Vancouver Island 8,008,135 8,008,135 0 0         1,829,063
Delmarva 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 1,720,063 257,400 1.9% 2,573,332 57.1% Delmarva 27,521,008 30,351,740 1,896,984 -4,648,276 -290,517 593,664 0 0 1,896,984 Delmarva 0.0% -3,117,240 -5% 0 0 Delmarva 18,792,593 18,792,593 0 0         1,720,063
Eugene 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 1,816,000 0 0.0% 666,667 14.8% Eugene 29,056,000 29,722,667 1,857,667 -5,277,349 -329,834 35,410 0 0 1,857,667 Eugene 0.0% -2,488,167 -4% 0 0 Eugene 5,501,005 5,501,005 0 0         1,816,000
London 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 1,781,750 515,000 3.7% 0 0.0% London 28,508,000 29,023,000 1,813,938 -5,977,016 -373,564 735,077 0 0 1,813,938 London 0.0% -1,788,500 -3% 0 0 London 35,152,489 35,152,489 0 0         1,781,750
Portland 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 1,565,375 400,000 2.9% 0 0.0% Portland 25,046,000 25,446,000 1,590,375 -9,554,016 -597,126 4,312,077 0 0 1,590,375 Portland 0.0% 1,788,500 3% 1,053,608 1,053,608 Portland 45,792,304 46,845,912 1,076,789 (23,181)         1,565,375
Philadelphia 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 1,532,250 0 0.0% 0 0.0% Philadelphia 24,516,000 24,516,000 1,532,250 -10,484,016 -655,251 5,242,077 0 0 1,532,250 Philadelphia 0.0% 2,718,500 5% 1,601,472 1,601,472 Philadelphia 7,519,749 9,121,221 1,636,707 (35,235)         1,532,250
Vermont 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 1,340,250 0 0.0% 0 0.0% Vermont 21,444,000 21,444,000 1,340,250 -13,556,016 -847,251 8,314,077 0 0 1,340,250 Vermont 0.0% 5,790,500 10% 3,411,191 3,411,191 Vermont 19,502,218 22,913,409 3,486,244 (75,053)         1,340,250
Florida 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 996,875 116,400 0.8% 0 0.0% Florida 15,950,000 16,066,400 1,004,150 -18,933,616 -1,183,351 13,691,677 0 0 1,004,150 Florida 0.0% 11,168,100 19% 6,579,143 6,579,143 Florida 19,333,217 25,912,360 6,723,896 (144,753)            996,875
Richmond 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 866,250 2,046,000 14.7% 0 0.0% Richmond 13,860,000 15,906,000 994,125 -19,094,016 -1,193,376 13,852,077 0 0 994,125 Richmond 0.0% 11,328,500 20% 6,673,635 6,673,635 Richmond 10,757,047 17,430,682 6,820,467 (146,832)            866,250
Indianapolis 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 968,375 111,200 0.8% 0 0.0% Indianapolis 15,494,000 15,605,200 975,325 -19,394,816 -1,212,176 14,152,877 0 0 975,325 Indianapolis 0.0% 11,629,300 20% 6,850,836 6,850,836 Indianapolis 54,371,924 61,222,760 7,001,568 (150,732)            968,375
Lincoln 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 837,938 241,000 1.7% 0 0.0% Lincoln 13,407,008 13,648,008 853,001 -21,352,008 -1,334,501 16,110,069 0 0 853,001 Lincoln 0.0% 13,586,492 23% 8,003,821 8,003,821 Lincoln 28,787,823 36,791,644 8,179,920 (176,099)            837,938
$1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 $1,800,241 13,907,017 4,506,666 TAX LINE $709,706,083 $1,848,193 -$98,920,754 $7,496,845 34,173,705 $1,708,685 $1,937,187 cut line 34,173,706 1         1,800,241
MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX 386,306 A 125,185 35,000,008 $29,571,087 $1,920,813 1,423,904 $71,195 105% 27,234,500 $0.59 avg - recipients
1.96% 0.64% $30,733,000 $505,488 71,195 $1,920,813 sum med - recipients
58,009,892 med - all
312,775 M 0 Projected league minimum for 2022 $134,000
2021 league minimum $131,000
20% Raise on PY Minimum $158,000
average 2,187,501
16-week 35,000,016
Annual avg player salary $1,344,140
Multiplier for League Min 10%
Multiplier for League Min $134,000