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 Bank Account Bank after tax 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 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 262,000 1.1% 0 0.0% San Antonio 40,729,296 40,991,296 2,561,956 11,358,160 709,885 13,861,885 17,037,240 1,064,828 3,626,784 San Antonio 38.5% -17,077,717 -47% 0 (17,037,240) San Antonio 42,654,312 25,617,072         2,394,353
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 2,134,588 2,129,529 2,124,471 2,124,471 2,124,471 2,124,471 2,138,941 1,313,600 5.4% 241,667 6.9% New York 36,105,179 37,660,446 2,353,778 8,027,310 501,707 10,531,035 12,040,965 752,560 3,106,338 New York 27.2% -13,746,867 -38% 0 (12,040,965) New York 11,072,588 (968,377)         2,128,000
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 1,920,471 1,899,882 1,899,882 1,917,529 1,917,529 1,917,529 1,917,529 1,884,353 744,999 3.1% 0 0.0% Evansville 32,125,999 32,870,998 2,054,437 3,237,862 202,366 5,741,587 4,856,793 303,550 2,357,987 Evansville 11.0% -8,957,419 -24% 0 (4,856,793) Evansville 28,900,946 24,044,153         1,884,353
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 1,889,176 1,889,176 1,889,176 1,889,176 1,889,176 1,884,118 118,212 0.5% 0 0.0% Texas 32,572,230 32,690,442 2,043,153 3,057,306 191,082 5,561,031 4,585,959 286,622 2,329,775 Texas 10.4% -8,776,863 -24% 0 (4,585,959) Texas 11,212,707 6,626,748         1,884,118
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 2,362,065 147,629 4,865,790 3,543,098 221,444 2,221,144 Sacramento 8.0% -8,081,622 -22% 0 (3,543,098) Sacramento 4,234,196 691,098         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 1,902,500 806,861 50,429 3,310,586 1,210,292 75,643 1,978,143 Ohio 2.7% -6,526,418 -18% 0 (1,210,292) Ohio 12,243,938 11,033,646         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 3.8% 0 0.0% Eugene 29,300,764 30,229,564 1,889,348 596,428 37,277 3,100,153 894,642 55,915 1,945,263 Eugene 2.0% -6,315,985 -17% 0 (894,642) Eugene (6,505,247) (7,399,889)         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 1,696,000 1,696,000 1,701,059 932,400 3.9% 14,000 0.4% San Francisco 28,766,233 29,712,633 1,857,040 79,497 4,969 2,583,222 119,246 7,453 1,864,492 San Francisco 0.3% -5,799,054 -16% 0 (119,246) San Francisco 26,666,544 26,547,298         1,701,059
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 30.9% Vancouver Island 28,470,294 29,553,628 1,847,102 -79,508 -4,969 2,424,217 0 0 1,847,102 Vancouver Island 0.0% -5,640,049 -15% 0 0 Vancouver Island 2,586,198 2,586,198         1,669,706
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 1,707,471 1,707,471 1,707,471 1,707,471 1,719,235 1,719,235 0 0.0% 0 0.0% St. Louis 28,888,769 28,888,769 1,805,548 -744,367 -46,523 1,759,358 0 0 1,805,548 St. Louis 0.0% -4,975,190 -14% 0 0 St. Louis (50,264) (50,264)         1,719,235
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 11.2% 0 0.0% London 26,073,584 28,778,896 1,798,681 -854,240 -53,390 1,649,485 0 0 1,798,681 London 0.0% -4,865,317 -13% 0 0 London 16,163,573 16,163,573         1,529,588
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 1,620,824 878,000 3.6% 500,000 14.3% Seattle 27,392,120 28,770,120 1,798,133 -863,016 -53,939 1,640,709 0 0 1,798,133 Seattle 0.0% -4,856,541 -13% 0 0 Seattle 6,667,798 6,667,798         1,620,824
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 45.6% D.C. 26,045,647 28,528,035 1,783,002 -1,105,101 -69,069 1,398,624 0 0 1,783,002 D.C. 0.0% -4,614,456 -13% 0 0 D.C. 15,370,285 15,370,285         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 1,647,471 1,647,471 1,647,471 78,612 0.3% 0 0.0% Los Angeles 27,973,238 28,051,850 1,753,241 -1,581,286 -98,830 922,439 0 0 1,753,241 Los Angeles 0.0% -4,138,271 -11% 0 0 Los Angeles 18,784,558 18,784,558         1,647,471
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 1,566,765 1,566,765 1,566,765 1,566,765 1,033,694 4.3% 0 0.0% Fort Worth 26,739,585 27,773,279 1,735,830 -1,859,857 -116,241 643,868 0 0 1,735,830 Fort Worth 0.0% -3,859,700 -11% 0 0 Fort Worth 26,339,707 26,339,707         1,566,765
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 1,612,118 1,612,118 0 0.0% 66,667 1.9% Omaha 27,232,474 27,299,141 1,706,196 -2,333,995 -145,875 169,730 0 0 1,706,196 Omaha 0.0% -3,385,562 -9% 0 0 Omaha (819,645) (819,645)         1,612,118
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 5.0% 0 0.0% Portland 24,272,005 25,485,605 1,592,850 -4,147,531 -259,221 1,643,806 0 0 1,592,850 Portland 0.0% -1,572,026 -4% 0 0 Portland 23,728,823 23,728,823         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 1,450,288 1,450,288 1,450,288 1,445,229 1,445,229 418,423 1.7% 0 0.0% Ruidoso 24,647,835 25,066,258 1,566,641 -4,566,878 -285,430 2,063,153 0 0 1,566,641 Ruidoso 0.0% -1,152,679 -3% 0 0 Ruidoso 13,819,410 13,819,410         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 22.2% 0 0.0% Philadelphia 19,387,533 24,751,951 1,546,997 -4,881,185 -305,074 2,377,460 0 0 1,546,997 Philadelphia 0.0% -838,372 -2% 0 0 Philadelphia (1,916,189) (1,916,189)         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 -6,557,928 -409,871 4,054,203 0 0 1,442,201 Huntington 0.0% 838,372 2% 1,012,984 1,012,984 Huntington 19,257,806 20,270,790         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 1,287,235 1,287,235 1,287,235 1,257,824 625,082 2.6% 0 0.0% Baltimore 21,318,296 21,943,378 1,371,461 -7,689,758 -480,610 5,186,033 0 0 1,371,461 Baltimore 0.0% 1,970,202 5% 2,380,548 2,380,548 Baltimore 44,391,101 46,771,649         1,257,824
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 1,192,471 1,192,471 1,192,471 1,192,471 1,384,600 5.7% 0 0.0% Wisconsin 20,377,887 21,762,487 1,360,155 -7,870,649 -491,916 5,366,924 0 0 1,360,155 Wisconsin 0.0% 2,151,093 6% 2,599,114 2,599,114 Wisconsin 21,437,289 24,036,403         1,192,471
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 -7,933,599 -495,850 5,429,874 0 0 1,356,221 Indianapolis 0.0% 2,214,043 6% 2,675,175 2,675,175 Indianapolis 13,437,524 16,112,699         1,236,529
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 1,177,941 1,183,000 1,183,000 1,183,000 1,183,000 1,183,000 1,183,000 1,052,812 4.4% 0 0.0% Chicago 20,084,527 21,137,339 1,321,084 -8,495,797 -530,987 5,992,072 0 0 1,321,084 Chicago 0.0% 2,776,241 8% 3,354,466 3,354,466 Chicago 28,036,723 31,391,189         1,177,941
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 1,083,353 1,083,353 1,083,353 1,078,294 1,078,294 103,365 0.4% 0 0.0% Delmarva 17,547,707 17,651,072 1,103,192 -11,982,064 -748,879 9,478,339 0 0 1,103,192 Delmarva 0.0% 6,262,508 17% 7,566,839 7,566,839 Delmarva 11,772,533 19,339,372         1,078,294
Houston 736,941 736,941 736,941 736,941 736,941 736,941 702,471 624,235 624,235 624,235 624,235 640,471 640,471 640,471 640,471 640,471 640,471 2,857,493 11.8% 0 0.0% Houston 11,463,883 14,321,376 895,086 -15,311,760 -956,985 12,808,035 0 0 895,086 Houston 0.0% 9,592,204 26% 11,590,032 11,590,032 Houston 20,826,916 32,416,948            640,471
Fort McMurray 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 771,235 776,294 776,294 776,294 771,235 771,235 771,235 771,235 747,588 32,235 0.1% 0 0.0% Fort McMurray 13,031,941 13,064,176 816,511 -16,568,960 -1,035,560 14,065,235 0 0 816,511 Fort McMurray 0.0% 10,849,404 30% 13,109,077 13,109,077 Fort McMurray 32,726,305 45,835,382            747,588
$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 $1,518,041 $1,517,008 $1,517,967 $1,518,621 $1,518,717 $1,519,091 $1,519,340 $1,517,057 24,174,810 3,505,668 TAX LINE $724,192,682 $1,676,372 -$88,806,224 $17,611,375 44,288,235 $2,214,412 $1,778,891 cut line 44,288,235 0         1,516,464
MIN MAX 671,523 A 97,380 29,633,131 $26,821,951 $1,753,241 1,640,305 $82,015 106% 23,913,580 avg - recipients
3.34% 0.48% $28,051,850 $394,295 82,015 $1,753,241 sum med - recipients
36,654,063 med - all
625,082 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 1,852,071
16-week 29,633,136
Annual avg player salary $993,406 $956,661
Multiplier for League Min 10% 10%
Multiplier for League Min $99,000 $96,000