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 SALARY
San Antonio 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 2,394,353 262,000 1.2% 0 0.0% San Antonio 40,704,001 40,966,001 2,560,375 11,342,641 708,915 30,618,090 17,013,962 1,063,373 3,623,748 San Antonio 39.4% -17,893,901 -58% 0 (17,013,962) San Antonio         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 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 2,119,412 1,313,600 6.2% 241,667 6.9% New York 36,030,004 37,585,271 2,349,079 7,961,911 497,619 27,237,360 11,942,867 746,429 3,095,509 New York 27.6% -14,513,171 -47% 0 (11,942,867) New York         2,119,412
Texas 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 1,963,529 100,000 0.5% 0 0.0% Texas 33,379,993 33,479,993 2,092,500 3,856,633 241,040 23,132,082 5,784,950 361,559 2,454,059 Texas 13.4% -10,407,893 -34% 0 (5,784,950) Texas         1,963,529
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 0.8% 0 0.0% Sacramento 31,830,001 31,995,201 1,999,700 2,371,841 148,240 21,647,290 3,557,762 222,360 2,222,060 Sacramento 8.2% -8,923,101 -29% 0 (3,557,762) Sacramento         1,872,353
Evansville 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 1,804,000 665,000 3.1% 0 0.0% Evansville 30,668,000 31,333,000 1,958,313 1,709,640 106,853 20,985,089 2,564,460 160,279 2,118,591 Evansville 5.9% -8,260,900 -27% 0 (2,564,460) Evansville         1,804,000
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 0.7% 0 0.0% Ohio 30,292,997 30,439,997 1,902,500 816,637 51,040 20,092,086 1,224,956 76,560 1,979,060 Ohio 2.8% -7,367,897 -24% 0 (1,224,956) Ohio         1,781,941
Eugene 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 1,728,294 928,800 4.4% 0 0.0% Eugene 29,380,998 30,309,798 1,894,362 686,438 42,902 19,961,887 1,029,657 64,354 1,958,716 Eugene 2.4% -7,237,698 -23% 0 (1,029,657) Eugene         1,728,294
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 1,690,941 1,690,941 1,690,941 932,400 4.4% 0 0.0% San Francisco 28,745,997 29,678,397 1,854,900 55,037 3,440 19,330,486 82,556 5,160 1,860,060 San Francisco 0.2% -6,606,297 -21% 0 (82,556) San Francisco         1,690,941
Vancouver Island 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 1,675,588 0 0.0% 1,083,334 31.0% Vancouver Island 28,484,996 29,568,330 1,848,021 -55,030 -3,439 19,220,419 0 0 1,848,021 Vancouver Island 0.0% -6,496,230 -21% 0 0 Vancouver Island         1,675,588
London 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 1,564,882 2,180,400 10.2% 0 0.0% London 26,602,994 28,783,394 1,798,962 -839,966 -52,498 18,435,483 0 0 1,798,962 London 0.0% -5,711,294 -19% 0 0 London         1,564,882
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 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 1,692,765 0 0.0% 0 0.0% St. Louis 28,777,005 28,777,005 1,798,563 -846,355 -52,897 18,429,094 0 0 1,798,563 St. Louis 0.0% -5,704,905 -19% 0 0 St. Louis         1,692,765
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 1,610,706 878,000 4.1% 500,000 14.3% Seattle 27,382,002 28,760,002 1,797,500 -863,358 -53,960 18,412,091 0 0 1,797,500 Seattle 0.0% -5,687,902 -18% 0 0 Seattle         1,610,706
D.C. 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 1,545,765 811,800 3.8% 1,600,000 45.8% D.C. 26,278,005 28,689,805 1,793,113 -933,555 -58,347 18,341,894 0 0 1,793,113 D.C. 0.0% -5,617,705 -18% 0 0 D.C.         1,545,765
Fort Worth 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,561,235 1,024,000 4.8% 0 0.0% Fort Worth 26,540,995 27,564,995 1,722,812 -2,058,365 -128,648 17,217,084 0 0 1,722,812 Fort Worth 0.0% -4,492,895 -15% 0 0 Fort Worth         1,561,235
Los Angeles 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 1,571,000 40,000 0.2% 0 0.0% Los Angeles 26,707,000 26,747,000 1,671,688 -2,876,360 -179,773 16,399,089 0 0 1,671,688 Los Angeles 0.0% -3,674,900 -12% 0 0 Los Angeles         1,571,000
Omaha 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 1,557,941 0 0.0% 66,667 1.9% Omaha 26,484,997 26,551,664 1,659,479 -3,071,696 -191,981 16,203,753 0 0 1,659,479 Omaha 0.0% -3,479,564 -11% 0 0 Omaha         1,557,941
Ruidoso 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 1,508,994 156,400 0.7% 0 0.0% Ruidoso 25,652,898 25,809,298 1,613,081 -3,814,062 -238,379 15,461,387 0 0 1,613,081 Ruidoso 0.0% -2,737,198 -9% 0 0 Ruidoso         1,508,994
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 5.7% 0 0.0% Portland 24,272,005 25,485,605 1,592,850 -4,137,755 -258,610 15,137,694 0 0 1,592,850 Portland 0.0% -2,413,505 -8% 0 0 Portland         1,427,765
Huntington 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 1,355,059 39,200 0.2% 0 0.0% Huntington 23,036,003 23,075,203 1,442,200 -6,548,157 -409,260 12,727,292 0 0 1,442,200 Huntington 0.0% -3,103 0% 0 0 Huntington         1,355,059
Philadelphia 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 1,122,294 3,990,000 18.8% 0 0.0% Philadelphia 19,078,998 23,068,998 1,441,812 -6,554,362 -409,648 12,721,087 0 0 1,441,812 Philadelphia 0.0% 3,103 0% 4,347 4,347 Philadelphia         1,122,294
Indianapolis 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 1,249,353 601,600 2.8% 0 0.0% Indianapolis 21,239,001 21,840,601 1,365,038 -7,782,759 -486,422 11,492,690 0 0 1,365,038 Indianapolis 0.0% 1,231,500 4% 1,725,407 1,725,407 Indianapolis         1,249,353
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 1,246,059 1,246,059 1,246,059 1,246,059 619,200 2.9% 0 0.0% Baltimore 21,183,003 21,802,203 1,362,638 -7,821,157 -488,822 11,454,292 0 0 1,362,638 Baltimore 0.0% 1,269,898 4% 1,779,205 1,779,205 Baltimore         1,246,059
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 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,192,471 1,384,600 6.5% 0 0.0% Wisconsin 20,272,007 21,656,607 1,353,538 -7,966,753 -497,922 11,308,696 0 0 1,353,538 Wisconsin 0.0% 1,415,494 5% 1,983,194 1,983,194 Wisconsin         1,192,471
Chicago 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,177,941 1,051,800 4.9% 0 0.0% Chicago 20,024,997 21,076,797 1,317,300 -8,546,563 -534,160 10,728,886 0 0 1,317,300 Chicago 0.0% 1,995,304 6% 2,795,544 2,795,544 Chicago         1,177,941
Delmarva 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 943,118 64,400 0.3% 0 0.0% Delmarva 16,033,006 16,097,406 1,006,088 -13,525,954 -845,372 5,749,495 0 0 1,006,088 Delmarva 0.0% 6,974,695 23% 9,771,979 9,771,979 Delmarva            943,118
Houston 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 736,941 2,692,600 12.7% 0 0.0% Houston 12,527,997 15,220,597 951,287 -14,402,763 -900,173 4,872,686 0 0 951,287 Houston 0.0% 7,851,504 25% 11,000,442 11,000,442 Houston            736,941
Fort McMurray 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 18,000 0.1% 0 0.0% Fort McMurray 12,961,004 12,979,004 811,188 -16,644,356 -1,040,272 2,631,093 0 0 811,188 Fort McMurray 0.0% 10,093,097 33% 14,141,053 14,141,053 Fort McMurray            762,412
$1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 $1,513,226 21,279,600 3,491,668 TAX LINE $719,342,172 $1,665,144 -$89,893,289 $16,524,310 43,201,170 $2,160,059 $1,765,147 cut line 43,201,171 1         1,513,226
MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX 591,100 A 96,991 29,623,364 $26,642,303 $1,722,812 1,600,043 $80,002 106% 23,072,101 avg - recipients
2.96% 0.49% $27,564,995 $396,204 80,002 $1,722,812 sum med - recipients
30,834,591 med - all
619,200 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 1,851,460
16-week 29,623,360
Annual avg player salary $986,752 $964,266
Multiplier for League Min 10% 10%
Multiplier for League Min $99,000 $96,000