2019 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 SALARY
San Antonio 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 2,573,625 0 0.0% 0 0.0% San Antonio 41,178,000 41,178,000 2,573,625 8,137,296 508,581 34,887,977 12,205,944 762,872 3,336,497 San Antonio 30.9% -15,955,400 -49% 0 (12,205,944) San Antonio 36,395,369 24,189,425         2,573,625
Baltimore 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 2,474,063 338,000 2.4% 0 0.0% Baltimore 39,585,008 39,923,008 2,495,188 6,882,304 430,144 33,632,985 10,323,456 645,216 3,140,404 Baltimore 26.1% -14,700,408 -45% 0 (10,323,456) Baltimore 55,472,566 45,149,110         2,474,063
Los Angeles 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 2,379,750 28,000 0.2% 0 0.0% Los Angeles 38,076,000 38,104,000 2,381,500 5,063,296 316,456 31,813,977 7,594,944 474,684 2,856,184 Los Angeles 19.2% -12,881,400 -39% 0 (7,594,944) Los Angeles 27,847,629 20,252,685         2,379,750
Omaha 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 2,268,750 0 0.0% 1,366,666 31.3% Omaha 36,300,000 37,666,666 2,354,167 4,625,962 289,123 31,376,643 6,938,943 433,684 2,787,851 Omaha 17.5% -12,444,066 -38% 0 (6,938,943) Omaha 8,247,098 1,308,155         2,268,750
New York 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 2,102,750 0 0.0% 0 0.0% New York 33,644,000 33,644,000 2,102,750 603,296 37,706 27,353,977 904,944 56,559 2,159,309 New York 2.3% -8,421,400 -26% 0 (904,944) New York 16,231,384 15,326,440         2,102,750
Texas 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 2,086,563 100,000 0.7% 0 0.0% Texas 33,385,008 33,485,008 2,092,813 444,304 27,769 27,194,985 666,456 41,654 2,134,467 Texas 1.7% -8,262,408 -25% 0 (666,456) Texas 16,688,491 16,022,035         2,086,563
Ohio 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 2,085,875 79,200 0.6% 0 0.0% Ohio 33,374,000 33,453,200 2,090,825 412,496 25,781 27,163,177 618,744 38,672 2,129,497 Ohio 1.6% -8,230,600 -25% 0 (618,744) Ohio 20,224,717 19,605,973         2,085,875
Seattle 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 2,046,438 0 0.0% 500,000 11.4% Seattle 32,743,008 33,243,008 2,077,688 202,304 12,644 26,952,985 303,456 18,966 2,096,654 Seattle 0.8% -8,020,408 -25% 0 (303,456) Seattle 16,285,083 15,981,627         2,046,438
Eugene 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 2,023,250 466,400 3.3% 0 0.0% Eugene 32,372,000 32,838,400 2,052,400 -202,304 -12,644 26,548,377 0 0 2,052,400 Eugene 0.0% -7,615,800 -23% 0 0 Eugene 141,182 141,182         2,023,250
D.C. 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 1,915,813 597,200 4.2% 1,500,000 34.3% D.C. 30,653,008 32,750,208 2,046,888 -290,496 -18,156 26,460,185 0 0 2,046,888 D.C. 0.0% -7,527,608 -23% 0 0 D.C. 23,489,511 23,489,511         1,915,813
Houston 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,924,000 1,745,000 12.2% 0 0.0% Houston 30,784,000 32,529,000 2,033,063 -511,704 -31,982 26,238,977 0 0 2,033,063 Houston 0.0% -7,306,400 -22% 0 0 Houston 29,067,504 29,067,504         1,924,000
Sacramento 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 1,988,813 0 0.0% 0 0.0% Sacramento 31,821,008 31,821,008 1,988,813 -1,219,696 -76,231 25,530,985 0 0 1,988,813 Sacramento 0.0% -6,598,408 -20% 0 0 Sacramento 9,907,169 9,907,169         1,988,813
Delmarva 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,766,438 1,472,400 10.3% 90,001 2.1% Delmarva 28,263,008 29,825,409 1,864,088 -3,215,295 -200,956 23,535,386 0 0 1,864,088 Delmarva 0.0% -4,602,809 -14% 0 0 Delmarva 20,629,588 20,629,588         1,766,438
San Francisco 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 1,762,813 312,000 2.2% 0 0.0% San Francisco 28,205,008 28,517,008 1,782,313 -4,523,696 -282,731 22,226,985 0 0 1,782,313 San Francisco 0.0% -3,294,408 -10% 0 0 San Francisco 36,054,583 36,054,583         1,762,813
Vancouver Island 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 1,666,250 166,667 1.2% 916,664 21.0% Vancouver Island 26,660,000 27,743,331 1,733,958 -5,297,373 -331,086 21,453,308 0 0 1,733,958 Vancouver Island 0.0% -2,520,731 -8% 0 0 Vancouver Island 12,125,424 12,125,424         1,666,250
Ruidoso 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 1,646,083 408,400 2.9% 0 0.0% Ruidoso 26,337,328 26,745,728 1,671,608 -6,294,976 -393,436 20,455,705 0 0 1,671,608 Ruidoso 0.0% -1,523,128 -5% 0 0 Ruidoso 22,368,636 22,368,636         1,646,083
Philadelphia 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 1,261,688 5,420,991 38.0% 0 0.0% Philadelphia 20,187,008 25,607,999 1,600,500 -7,432,705 -464,544 19,317,976 0 0 1,600,500 Philadelphia 0.0% -385,399 -1% 0 0 Philadelphia 11,835,437 11,835,437         1,261,688
Fort Worth 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 1,565,375 407,200 2.9% 0 0.0% Fort Worth 25,046,000 25,453,200 1,590,825 -7,587,504 -474,219 19,163,177 0 0 1,590,825 Fort Worth 0.0% -230,600 -1% 0 0 Fort Worth 34,988,933 34,988,933         1,565,375
Portland 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 1,528,850 530,400 3.7% 0 0.0% Portland 24,461,600 24,992,000 1,562,000 -8,048,704 -503,044 18,701,977 0 0 1,562,000 Portland 0.0% 230,600 1% 279,586 279,586 Portland 31,778,049 32,057,635         1,528,850
Chicago 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 1,508,938 771,600 5.4% 0 0.0% Chicago 24,143,008 24,914,608 1,557,163 -8,126,096 -507,881 18,624,585 0 0 1,557,163 Chicago 0.0% 307,992 1% 373,418 373,418 Chicago 42,103,309 42,476,727         1,508,938
London 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 1,481,875 382,000 2.7% 0 0.0% London 23,710,000 24,092,000 1,505,750 -8,948,704 -559,294 17,801,977 0 0 1,505,750 London 0.0% 1,130,600 3% 1,370,771 1,370,771 London 25,109,644 26,480,415         1,481,875
Huntington 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 1,436,563 310,000 2.2% 0 0.0% Huntington 22,985,008 23,295,008 1,455,938 -9,745,696 -609,106 17,004,985 0 0 1,455,938 Huntington 0.0% 1,927,592 6% 2,337,066 2,337,066 Huntington 29,055,300 31,392,366         1,436,563
Indianapolis 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 1,365,063 570,000 4.0% 0 0.0% Indianapolis 21,841,008 22,411,008 1,400,688 -10,629,696 -664,356 16,120,985 0 0 1,400,688 Indianapolis 0.0% 2,811,592 9% 3,408,853 3,408,853 Indianapolis 25,139,339 28,548,192         1,365,063
Wisconsin 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 1,251,150 165,600 1.2% 0 0.0% Wisconsin 20,018,400 20,184,000 1,261,500 -12,856,704 -803,544 13,893,977 0 0 1,261,500 Wisconsin 0.0% 5,038,600 15% 6,108,939 6,108,939 Wisconsin 33,057,733 39,166,672         1,251,150
Fort McMurray 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 974,750 0 0.0% 0 0.0% Fort McMurray 15,596,000 15,596,000 974,750 -17,444,704 -1,090,294 9,305,977 0 0 974,750 Fort McMurray 0.0% 9,626,600 30% 11,671,559 11,671,559 Fort McMurray 55,590,405 67,261,964            974,750
Mexico City 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 854,375 0 0.0% 0 0.0% Mexico City 13,670,000 13,670,000 854,375 -19,370,704 -1,210,669 7,379,977 0 0 854,375 Mexico City 0.0% 11,552,600 35% 14,006,695 14,006,695 Mexico City 10,098,962 24,105,657            854,375
$1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 $1,766,919 14,271,058 4,373,331 TAX LINE $753,682,805 $1,811,738 -$93,537,572 $12,880,027 39,556,887 $1,977,844 $1,906,826 cut line 39,556,887 0         1,766,919
MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX 396,418 A 121,481 33,040,704 $28,987,800 $1,823,201 1,521,419 $76,071 105% 25,222,600 avg - recipients
1.89% 0.58% $29,171,209 $435,028 76,071 $1,823,201 sum med - recipients
32,626,176 med - all
311,000 M 0 Projected league minimum for 2020 $111,000 $1,776,000
2019 League minimum $100,000 $1,600,000
20% Raise on PY Minimum $120,000
average 2,065,044
16-week 33,040,704
Annual avg player salary $1,114,915
Multiplier for League Min 10%
Multiplier for League Min $111,000