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 1,980,343 421,640 2,158,110 431,176                   Texas 25,964,096 1 Texas 1.67 12,982,048 10,499,499 23,481,547 (2,482,549)
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 2,124,867 394,013 2,254,494                   New York 25,920,969 2 New York 1.65 12,960,485 10,499,499 23,459,984 (2,460,985)
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 1,798,972 421,640 394,013 1,847,294                   Evansville 24,569,670 3 Evansville 1.20 12,284,835 10,499,499 22,784,334 (1,785,336)
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 2,138,293 394,013 2,087,759                   San Antonio 24,515,664 4 San Antonio 1.18 12,257,832 10,499,499 22,757,331 (1,758,333)
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 2,225,714 421,640 2,198,636 431,176                   Sacramento 24,136,250 5 Sacramento 1.05 12,068,125 10,499,499 22,567,624 (1,568,626)
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 1,871,070 394,013 431,176                   Delmarva 24,049,374 6 Delmarva 1.02 12,024,687 10,499,499 22,524,186 (1,525,188)
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 2,376,878 394,013 2,572,117                   San Francisco 23,867,176 7 San Francisco 0.96 11,933,588 10,499,499 22,433,087 (1,434,089)
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 1,789,348 0 1,839,717                   Ohio 23,767,061 8 Ohio 0.93 11,883,531 10,499,499 22,383,030 (1,384,031)
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 1,949,861 394,013 0                   Seattle 23,348,781 9 Seattle 0.79 11,674,391 10,499,499 22,173,890 (1,174,891)
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 2,413,980 408,206 422,535 421,640 2,369,829 2,199,766                   D.C. 23,242,464 10 D.C. 0.75 11,621,232 10,499,499 22,120,731 (1,121,733)
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 1,594,063 1,517,526 1,463,418                   Vancouver Island 21,836,655 11 Vancouver Island 0.28 10,918,328 10,499,499 21,417,827 (418,828)
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 1,679,138 421,640 1,801,054 431,176                   Baltimore 21,715,491 12 Baltimore 0.24 10,857,746 10,499,499 21,357,245 (358,246)
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 1,823,589 421,640 394,013 431,176                   St. Louis 21,417,769 13 St. Louis 0.14 10,708,885 10,499,499 21,208,384 (209,385)
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 1,424,063 422,535 421,640 1,448,574 1,354,860                   Wisconsin 20,646,042 14 Wisconsin -0.12 10,323,021 10,499,499 20,822,520 176,478
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 1,538,638 422,535 421,640 394,013 1,489,680                   Houston 19,696,696 15 Houston -0.44 9,848,348 10,499,499 20,347,847 651,151
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 1,555,122 421,640 394,013 1,458,562                   Omaha 19,504,398 16 Omaha -0.50 9,752,199 10,499,499 20,251,698 747,300
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 1,769,350 1,845,787 431,176                   Chicago 19,447,356 17 Chicago -0.52 9,723,678 10,499,499 20,223,177 775,821
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 1,082,337 985,806 431,176                   Indianapolis 19,434,307 18 Indianapolis -0.53 9,717,154 10,499,499 20,216,653 782,346
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 0 394,013 431,176                   Los Angeles 18,608,293 19 Los Angeles -0.80 9,304,147 10,499,499 19,803,646 1,195,353
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 0 422,535 421,640 1,365,487 1,325,126                   Fort McMurray 18,586,668 20 Fort McMurray -0.81 9,293,334 10,499,499 19,792,833 1,206,165
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 1,739,624 421,640 394,013 431,176                   Portland 18,435,938 21 Portland -0.86 9,217,969 10,499,499 19,717,468 1,281,530
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 0 1,331,526 431,176                   Huntington 18,296,832 22 Huntington -0.91 9,148,416 10,499,499 19,647,915 1,351,083
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 1,428,054 394,013 1,382,274                   London 18,007,409 23 London -1.00 9,003,705 10,499,499 19,503,204 1,495,795
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 0 1,460,686 431,176                   Philadelphia 17,908,606 24 Philadelphia -1.04 8,954,303 10,499,499 19,453,802 1,545,196
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 1,090,305 421,640 1,084,170 431,176                   Eugene 17,380,893 25 Eugene -1.22 8,690,447 10,499,499 19,189,946 1,809,053
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 1,024,055 422,535 991,427 921,249 431,176                   Ruidoso 16,488,788 26 Ruidoso -1.51 8,244,394 10,499,499 18,743,893 2,255,105
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 1,123,143 394,013 1,146,102                   Fort Worth 16,179,268 27 Fort Worth -1.62 8,089,634 10,499,499 18,589,133 2,409,865
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 25,298,371 25,610,609 28,026,457 0 0 0 0 0 0 0 0 0 566,972,914 Tax Pay Line 283,486,462 283,486,473 566,972,935 21
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 1,017,214 936,977 948,541 1,038,017 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 20,998,997 18,511,303
Median 1,658,526 860,000 6,050,000 583,423 434,958 450,609 402,167 422,161 385,594 420,844 419,467 425,181 408,206 422,535 421,640 394,013 431,176 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! 20,646,042
Weekly salary cap assuming we use 100% of league revenues 1,312,437
Standard Dev 2,977,183