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 2,399,412 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 11,375,280 710,955 19,992,299 17,062,920 1,066,433 3,628,389 San Antonio 38.5% -17,077,717 -47% 0 (17,062,920) 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 2,129,529 2,134,588 2,129,529 2,124,471 2,124,471 2,124,471 2,124,471 2,124,471 1,313,600 5.4% 241,667 6.9% New York 36,090,709 37,645,976 2,352,874 8,029,960 501,873 16,646,979 12,044,940 752,809 3,105,682 New York 27.2% -13,732,397 -37% 0 (12,044,940) New York         2,124,471
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 1,899,882 1,899,882 1,899,882 1,899,882 1,899,882 744,999 3.1% 0 0.0% Evansville 32,070,940 32,815,939 2,050,996 3,199,923 199,995 11,816,942 4,799,885 299,993 2,350,989 Evansville 10.8% -8,902,360 -24% 0 (4,799,885) Evansville         1,899,882
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 1,889,176 117,200 0.5% 0 0.0% Texas 32,577,288 32,694,488 2,043,406 3,078,472 192,405 11,695,491 4,617,708 288,607 2,332,012 Texas 10.4% -8,780,909 -24% 0 (4,617,708) Texas         1,889,176
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 2,379,185 148,699 10,996,204 3,568,778 223,049 2,222,749 Sacramento 8.0% -8,081,622 -22% 0 (3,568,778) Sacramento         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 1,902,500 823,981 51,499 9,441,000 1,235,972 77,248 1,979,748 Ohio 2.8% -6,526,418 -18% 0 (1,235,972) Ohio         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 1,889,348 613,548 38,347 9,230,567 920,322 57,520 1,946,868 Eugene 2.1% -6,315,985 -17% 0 (920,322) Eugene         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 1,690,941 1,690,941 1,690,941 932,400 3.9% 0 0.0% San Francisco 28,745,997 29,678,397 1,854,900 62,381 3,899 8,679,400 93,572 5,848 1,860,748 San Francisco 0.2% -5,764,818 -16% 0 (93,572) San Francisco         1,690,941
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 31.0% Vancouver Island 28,470,294 29,553,628 1,847,102 -62,388 -3,899 8,554,631 0 0 1,847,102 Vancouver Island 0.0% -5,640,049 -15% 0 0 Vancouver Island         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 1,707,471 1,707,471 0 0.0% 0 0.0% St. Louis 28,865,241 28,865,241 1,804,078 -750,775 -46,923 7,866,244 0 0 1,804,078 St. Louis 0.0% -4,951,662 -13% 0 0 St. Louis         1,707,471
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 -837,120 -52,320 7,779,899 0 0 1,798,681 London 0.0% -4,865,317 -13% 0 0 London         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 1,610,706 878,000 3.6% 500,000 14.3% Seattle 27,382,002 28,760,002 1,797,500 -856,014 -53,501 7,761,005 0 0 1,797,500 Seattle 0.0% -4,846,423 -13% 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 1,531,059 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 45.8% D.C. 26,045,647 28,528,035 1,783,002 -1,087,981 -67,999 7,529,038 0 0 1,783,002 D.C. 0.0% -4,614,456 -13% 0 0 D.C.         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 1,642,412 1,642,412 1,642,412 78,612 0.3% 0 0.0% Los Angeles 27,958,061 28,036,673 1,752,292 -1,579,343 -98,709 7,037,676 0 0 1,752,292 Los Angeles 0.0% -4,123,094 -11% 0 0 Los Angeles         1,642,412
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 1,578,882 1,578,882 1,578,882 1,578,882 1,024,000 4.2% 0 0.0% Fort Worth 26,788,053 27,812,053 1,738,253 -1,803,963 -112,748 6,813,056 0 0 1,738,253 Fort Worth 0.0% -3,898,474 -11% 0 0 Fort Worth         1,578,882
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 1,607,059 1,607,059 0 0.0% 66,667 1.9% Omaha 27,222,356 27,289,023 1,705,564 -2,326,993 -145,437 6,290,026 0 0 1,705,564 Omaha 0.0% -3,375,444 -9% 0 0 Omaha         1,607,059
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 -4,130,411 -258,151 4,486,608 0 0 1,592,850 Portland 0.0% -1,572,026 -4% 0 0 Portland         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 1,445,229 1,445,229 1,445,229 1,445,229 1,445,229 418,423 1.7% 0 0.0% Ruidoso 24,632,658 25,051,081 1,565,693 -4,564,935 -285,308 4,052,084 0 0 1,565,693 Ruidoso 0.0% -1,137,502 -3% 0 0 Ruidoso         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 -4,864,065 -304,004 3,752,954 0 0 1,546,997 Philadelphia 0.0% -838,372 -2% 0 0 Philadelphia         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 -6,540,808 -408,801 2,076,211 0 0 1,442,201 Huntington 0.0% 838,372 2% 1,013,417 1,013,417 Huntington         1,336,824
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 1,218,941 1,218,941 1,218,941 1,218,941 1,384,600 5.7% 0 0.0% Wisconsin 20,483,767 21,868,367 1,366,773 -7,747,649 -484,228 869,370 0 0 1,366,773 Wisconsin 0.0% 2,045,213 6% 2,472,237 2,472,237 Wisconsin         1,218,941
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 2.6% 0 0.0% Baltimore 21,183,003 21,802,203 1,362,638 -7,813,813 -488,363 803,206 0 0 1,362,638 Baltimore 0.0% 2,111,377 6% 2,552,216 2,552,216 Baltimore         1,246,059
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 -7,916,479 -494,780 700,540 0 0 1,356,221 Indianapolis 0.0% 2,214,043 6% 2,676,318 2,676,318 Indianapolis         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 1,051,800 4.4% 0 0.0% Chicago 20,084,527 21,136,327 1,321,020 -8,479,689 -529,981 137,330 0 0 1,321,020 Chicago 0.0% 2,777,253 8% 3,357,121 3,357,121 Chicago         1,183,000
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 1,078,294 1,078,294 1,078,294 1,078,294 1,078,294 89,576 0.4% 0 0.0% Delmarva 17,532,530 17,622,106 1,101,382 -11,993,910 -749,619 3,376,891 0 0 1,101,382 Delmarva 0.0% 6,291,474 17% 7,605,085 7,605,085 Delmarva         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 -15,294,640 -955,915 6,677,621 0 0 895,086 Houston 0.0% 9,592,204 26% 11,594,982 11,594,982 Houston            640,471
Fort McMurray 762,412 762,412 762,412 762,412 762,412 762,412 762,412 762,412 771,235 776,294 776,294 776,294 776,294 776,294 776,294 776,294 776,294 18,000 0.1% 0 0.0% Fort McMurray 13,080,883 13,098,883 818,680 -16,517,133 -1,032,321 7,900,114 0 0 818,680 Fort McMurray 0.0% 10,814,697 29% 13,072,722 13,072,722 Fort McMurray            776,294
$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 $1,517,780 $1,517,780 $1,517,780 $1,517,780 $1,517,780 24,129,186 3,491,668 TAX LINE $724,027,053 $1,675,989 -$88,750,362 $17,667,237 44,344,097 $2,217,205 $1,778,637 cut line 44,344,098 1         1,517,780
MIN MAX 670,255 A 96,991 29,616,013 $26,815,817 $1,752,292 1,642,374 $82,119 106% 23,913,580 avg - recipients
3.33% 0.48% $28,036,673 $394,056 82,119 $1,752,292 sum med - recipients
36,684,629 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 1,851,001
16-week 29,616,016
Annual avg player salary $993,178 $989,108
Multiplier for League Min 10% 10%
Multiplier for League Min $99,000 $99,000