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 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 2,390,875 0 0.0% 0 0.0% San Antonio 38,254,000 38,254,000 2,390,875 7,758,128 484,883 38,253,977 11,637,192 727,325 3,118,200 San Antonio 34.9% -16,400,000 -64% 0 (11,637,192) San Antonio 29,355,369 17,718,177         2,390,875
Los Angeles 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 2,214,688 0 0.0% 0 0.0% Los Angeles 35,435,008 35,435,008 2,214,688 4,939,136 308,696 35,434,985 7,408,704 463,044 2,677,732 Los Angeles 22.2% -13,581,008 -53% 0 (7,408,704) Los Angeles 21,585,629 14,176,925         2,214,688
Texas 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 2,055,313 100,000 0.8% 0 0.0% Texas 32,885,008 32,985,008 2,061,563 2,489,136 155,571 32,984,985 3,733,704 233,357 2,294,920 Texas 11.2% -11,131,008 -44% 0 (3,733,704) Texas 10,898,491 7,164,787         2,055,313
Baltimore 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 2,005,313 338,000 2.7% 0 0.0% Baltimore 32,085,008 32,423,008 2,026,438 1,927,136 120,446 32,422,985 2,890,704 180,669 2,207,107 Baltimore 8.7% -10,569,008 -42% 0 (2,890,704) Baltimore 49,682,566 46,791,862         2,005,313
Omaha 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 1,935,313 0 0.0% 1,366,666 31.9% Omaha 30,965,008 32,331,674 2,020,730 1,835,802 114,738 32,331,651 2,753,703 172,106 2,192,836 Omaha 8.3% -10,477,674 -41% 0 (2,753,703) Omaha 1,957,098 (796,605)         1,935,313
D.C. 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 1,885,000 197,200 1.6% 1,500,000 35.0% D.C. 30,160,000 31,857,200 1,991,075 1,361,328 85,083 31,857,177 2,041,992 127,625 2,118,700 D.C. 6.1% -10,003,200 -39% 0 (2,041,992) D.C. 17,599,511 15,557,519         1,885,000
Sacramento 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 1,969,375 0 0.0% 0 0.0% Sacramento 31,510,000 31,510,000 1,969,375 1,014,128 63,383 31,509,977 1,521,192 95,075 2,064,450 Sacramento 4.6% -9,656,000 -38% 0 (1,521,192) Sacramento 3,717,169 2,195,977         1,969,375
Eugene 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 1,931,688 466,400 3.8% 0 0.0% Eugene 30,907,008 31,373,408 1,960,838 877,536 54,846 31,373,385 1,316,304 82,269 2,043,107 Eugene 4.0% -9,519,408 -37% 0 (1,316,304) Eugene (6,148,818) (7,465,122)         1,931,688
Vancouver Island 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 1,783,438 166,667 1.3% 916,664 21.4% Vancouver Island 28,535,008 29,618,339 1,851,146 -877,533 -54,846 29,618,316 0 0 1,851,146 Vancouver Island 0.0% -7,764,339 -31% 0 0 Vancouver Island 5,835,424 5,835,424         1,783,438
Ohio 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 1,822,375 79,200 0.6% 0 0.0% Ohio 29,158,000 29,237,200 1,827,325 -1,258,672 -78,667 29,237,177 0 0 1,827,325 Ohio 0.0% -7,383,200 -29% 0 0 Ohio 13,934,717 13,934,717         1,822,375
Seattle 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 1,732,313 0 0.0% 500,000 11.7% Seattle 27,717,008 28,217,008 1,763,563 -2,278,864 -142,429 28,216,985 0 0 1,763,563 Seattle 0.0% -6,363,008 -25% 0 0 Seattle 9,995,083 9,995,083         1,732,313
Fort Worth 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 1,664,688 407,200 3.3% 0 0.0% Fort Worth 26,635,008 27,042,208 1,690,138 -3,453,664 -215,854 27,042,185 0 0 1,690,138 Fort Worth 0.0% -5,188,208 -20% 0 0 Fort Worth 28,698,933 28,698,933         1,664,688
New York 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 1,671,250 0 0.0% 0 0.0% New York 26,740,000 26,740,000 1,671,250 -3,755,872 -234,742 26,739,977 0 0 1,671,250 New York 0.0% -4,886,000 -19% 0 0 New York 8,441,384 8,441,384         1,671,250
Delmarva 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 1,621,750 176,400 1.4% 0 0.0% Delmarva 25,948,000 26,124,400 1,632,775 -4,371,472 -273,217 26,124,377 0 0 1,632,775 Delmarva 0.0% -4,270,400 -17% 0 0 Delmarva 18,333,188 18,333,188         1,621,750
Philadelphia 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 1,220,250 5,287,391 42.6% 0 0.0% Philadelphia 19,524,000 24,811,391 1,550,712 -5,684,481 -355,280 24,811,368 0 0 1,550,712 Philadelphia 0.0% -2,957,391 -12% 0 0 Philadelphia 203,037 203,037         1,220,250
Ruidoso 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 1,494,771 408,400 3.3% 0 0.0% Ruidoso 23,916,336 24,324,736 1,520,296 -6,171,136 -385,696 24,324,713 0 0 1,520,296 Ruidoso 0.0% -2,470,736 -10% 0 0 Ruidoso 16,078,636 16,078,636         1,494,771
Houston 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,396,188 1,745,000 14.1% 0 0.0% Houston 22,339,008 24,084,008 1,505,251 -6,411,864 -400,742 24,083,985 0 0 1,505,251 Houston 0.0% -2,230,008 -9% 0 0 Houston 28,879,304 28,879,304         1,396,188
London 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 1,396,875 382,000 3.1% 0 0.0% London 22,350,000 22,732,000 1,420,750 -7,763,872 -485,242 22,731,977 0 0 1,420,750 London 0.0% -878,000 -3% 0 0 London 19,244,644 19,244,644         1,396,875
Indianapolis 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 1,275,375 570,000 4.6% 0 0.0% Indianapolis 20,406,000 20,976,000 1,311,000 -9,519,872 -594,992 20,975,977 0 0 1,311,000 Indianapolis 0.0% 878,000 3% 1,149,301 1,149,301 Indianapolis 18,249,339 19,398,640         1,275,375
Chicago 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 1,251,563 771,600 6.2% 0 0.0% Chicago 20,025,008 20,796,608 1,299,788 -9,699,264 -606,204 20,796,585 0 0 1,299,788 Chicago 0.0% 1,057,392 4% 1,384,124 1,384,124 Chicago 35,213,309 36,597,433         1,251,563
Huntington 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 1,272,000 310,000 2.5% 0 0.0% Huntington 20,352,000 20,662,000 1,291,375 -9,833,872 -614,617 20,661,977 0 0 1,291,375 Huntington 0.0% 1,192,000 5% 1,560,326 1,560,326 Huntington 22,765,300 24,325,626         1,272,000
Portland 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 1,247,375 530,400 4.3% 0 0.0% Portland 19,958,000 20,488,400 1,280,525 -10,007,472 -625,467 20,488,377 0 0 1,280,525 Portland 0.0% 1,365,600 5% 1,787,568 1,787,568 Portland 26,088,049 27,875,617         1,247,375
San Francisco 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 1,258,750 312,000 2.5% 0 0.0% San Francisco 20,140,000 20,452,000 1,278,250 -10,043,872 -627,742 20,451,977 0 0 1,278,250 San Francisco 0.0% 1,402,000 6% 1,835,216 1,835,216 San Francisco 29,764,583 31,599,799         1,258,750
Wisconsin 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 1,146,963 165,600 1.3% 0 0.0% Wisconsin 18,351,408 18,517,008 1,157,313 -11,978,864 -748,679 18,516,985 0 0 1,157,313 Wisconsin 0.0% 3,336,992 13% 4,368,117 4,368,117 Wisconsin 26,767,733 31,135,850         1,146,963
Mexico City 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 919,813 0 0.0% 0 0.0% Mexico City 14,717,008 14,717,008 919,813 -15,778,864 -986,179 14,716,985 0 0 919,813 Mexico City 0.0% 7,136,992 28% 9,342,311 9,342,311 Mexico City 3,308,962 12,651,273            919,813
Fort McMurray 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 798,813 0 0.0% 0 0.0% Fort McMurray 12,781,008 12,781,008 798,813 -17,714,864 -1,107,179 12,780,985 0 0 798,813 Fort McMurray 0.0% 9,072,992 36% 11,876,532 11,876,532 Fort McMurray 49,300,405 61,176,937            798,813
$1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 $1,590,851 12,413,458 4,283,330 TAX LINE $678,490,628 $1,630,987 -$99,790,964 $6,626,635 33,303,495 $1,665,175 $1,711,044 cut line 33,303,495 0         1,590,851
MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX 344,818 A 118,981 30,495,874 $26,095,793 $1,652,013 1,280,904 $64,045 105% 21,854,000 avg - recipients
1.83% 0.63% $26,432,200 $397,519 64,045 $1,652,013 sum med - recipients
25,441,968 med - all
186,800 M 0 Projected league minimum for 2020 $100,000 $1,600,000
2019 League minimum $100,000 $1,600,000
20% Raise on PY Minimum $120,000
average 1,905,992
16-week 30,495,872
Annual avg player salary $1,003,684
Multiplier for League Min 10%
Multiplier for League Min $100,000