2012 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 wk avg	overcap	avg/over	$paid	weeklypd	newsalary	TEAM	%pd	$undercutline	%rcv	$recieved	net effect	TEAM	SALARY for finances
Texas	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	1,422,400	8,000	0.2%	713,667	14.8%	Texas	22,758,400	23,480,067	1,467,504	3,608,867	225,554	3,608,867	180,443	1,647,948	Texas	25.2%	(9,894,247)	-28%	-	(3,608,867)	Texas	1,422,400
Tucson	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800	1,300,800		0.0%	1,710,002	35.5%	Tucson	20,812,800	22,522,802	1,407,675	2,651,602	165,725	2,651,602	132,580	1,540,255	Tucson	18.5%	(8,936,982)	-25%	-	(2,651,602)	Tucson	1,300,800
Tampa Bay	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	1,360,400	303,200	8.5%	377,600	7.8%	Tampa Bay	21,766,400	22,447,200	1,402,950	2,576,000	161,000	2,576,000	128,800	1,531,750	Tampa Bay	18.0%	(8,861,380)	-25%	-	(2,576,000)	Tampa Bay	1,360,400
Wisconsin	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	1,355,700	212,480	5.9%	308,334	6.4%	Wisconsin	21,691,200	22,212,014	1,388,251	2,340,814	146,301	2,340,814	117,041	1,505,292	Wisconsin	16.3%	(8,626,194)	-25%	-	(2,340,814)	Wisconsin	1,355,700
New England	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	1,313,000	80,000	2.2%		0.0%	New England	21,008,000	21,088,000	1,318,000	1,216,800	76,050	1,216,800	60,840	1,378,840	New England	8.5%	(7,502,180)	-21%	-	(1,216,800)	New England	1,313,000
Rocky Mountain	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	1,293,000	48,000	1.3%		0.0%	Rocky Mountain	20,688,000	20,736,000	1,296,000	864,800	54,050	864,800	43,240	1,339,240	Rocky Mountain	6.0%	(7,150,180)	-20%	-	(864,800)	Rocky Mountain	1,293,000
Los Angeles	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	1,257,400	40,960	1.1%	366,667	7.6%	Los Angeles	20,118,400	20,526,027	1,282,877	654,827	40,927	654,827	32,741	1,315,618	Los Angeles	4.6%	(6,940,207)	-20%	-	(654,827)	Los Angeles	1,257,400
Washington	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	1,260,000	144,000	4.0%		0.0%	Washington	20,160,000	20,304,000	1,269,000	432,800	27,050	432,800	21,640	1,290,640	Washington	3.0%	(6,718,180)	-19%	-	(432,800)	Washington	1,260,000
Detroit	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900	1,214,900		0.0%		0.0%	Detroit	19,438,400	19,438,400	1,214,900	-432,800	-27,050	-	0	1,214,900	Detroit	0.0%	(5,852,580)	-17%	-	-	Detroit	1,214,900
Cedar Valley	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	1,193,500	336,000	9.4%		0.0%	Cedar Valley	19,096,000	19,432,000	1,214,500	-439,200	-27,450	-	0	1,214,500	Cedar Valley	0.0%	(5,846,180)	-17%	-	-	Cedar Valley	1,193,500
Evansville	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	1,170,000	38,400	1.1%		0.0%	Evansville	18,720,000	18,758,400	1,172,400	-1,112,800	-69,550	-	0	1,172,400	Evansville	0.0%	(5,172,580)	-15%	-	-	Evansville	1,170,000
Eugene	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500	1,130,500		0.0%	225,000	4.7%	Eugene	18,088,000	18,313,000	1,144,563	-1,558,200	-97,388	-	0	1,144,563	Eugene	0.0%	(4,727,180)	-13%	-	-	Eugene	1,130,500
Baltimore	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	1,085,500	11,520	0.3%		0.0%	Baltimore	17,368,000	17,379,520	1,086,220	-2,491,680	-155,730	-	0	1,086,220	Baltimore	0.0%	(3,793,700)	-11%	-	-	Baltimore	1,085,500
Omaha	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	1,064,500	81,600	2.3%		0.0%	Omaha	17,032,000	17,113,600	1,069,600	-2,757,600	-172,350	-	0	1,069,600	Omaha	0.0%	(3,527,780)	-10%	-	-	Omaha	1,064,500
Venice	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	1,044,250	32,000	0.9%		0.0%	Venice	16,708,000	16,740,000	1,046,250	-3,131,200	-195,700	-	0	1,046,250	Venice	0.0%	(3,154,180)	-9%	-	-	Venice	1,044,250
Kansas City	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	986,500	745,600	20.8%		0.0%	Kansas City	15,784,000	16,529,600	1,033,100	-3,341,600	-208,850	-	0	1,033,100	Kansas City	0.0%	(2,943,780)	-8%	-	-	Kansas City	986,500
Minneapolis	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200	1,032,200		0.0%		0.0%	Minneapolis	16,515,200	16,515,200	1,032,200	-3,356,000	-209,750	-	0	1,032,200	Minneapolis	0.0%	(2,929,380)	-8%	-	-	Minneapolis	1,032,200
London	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	954,500	166,560	4.7%	526,734	10.9%	London	15,272,000	15,965,294	997,831	-3,905,906	-244,119	-	0	997,831	London	0.0%	(2,379,474)	-7%	-	-	London	954,500
Corpus Christi	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500	972,500		0.0%		0.0%	Corpus Christi	15,560,000	15,560,000	972,500	-4,311,200	-269,450	-	0	972,500	Corpus Christi	0.0%	(1,974,180)	-6%	-	-	Corpus Christi	972,500
St. Louis	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500	971,500		0.0%		0.0%	St. Louis	15,544,000	15,544,000	971,500	-4,327,200	-270,450	-	0	971,500	St. Louis	0.0%	(1,958,180)	-6%	-	-	St. Louis	971,500
North Dakota	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	885,750	247,200	6.9%		0.0%	North Dakota	14,172,000	14,419,200	901,200	-5,452,000	-340,750	-	0	901,200	North Dakota	0.0%	(833,380)	-2%	-	-	North Dakota	885,750
Long Island	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000	877,000		0.0%	300,000	6.2%	Long Island	14,032,000	14,332,000	895,750	-5,539,200	-346,200	-	0	895,750	Long Island	0.0%	(746,180)	-2%	-	-	Long Island	877,000
Vancouver Island	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	889,700	24,000	0.7%		0.0%	Vancouver Island	14,235,200	14,259,200	891,200	-5,612,000	-350,750	-	0	891,200	Vancouver Island	0.0%	(673,380)	-2%	-	-	Vancouver Island	889,700
Chicago	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	832,750	274,240	7.7%		0.0%	Chicago	13,324,000	13,598,240	849,890	-6,272,960	-392,060	-	0	849,890	Chicago	0.0%	(12,420)	0%	-	-	Chicago	832,750
Portland	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	823,750	126,400	3.5%	267,000	5.5%	Portland	13,180,000	13,573,400	848,338	-6,297,800	-393,613	-	0	848,338	Portland	0.0%	12,420	0%	5,080	5,080	Portland	823,750
D.C.	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	796,450	576,000	16.1%		0.0%	D.C.	12,743,200	13,319,200	832,450	-6,552,000	-409,500	-	0	832,450	D.C.	0.0%	266,620	1%	109,042	109,042	D.C.	796,450
Norfolk	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100	809,100		0.0%		0.0%	Norfolk	12,945,600	12,945,600	809,100	-6,925,600	-432,850	-	0	809,100	Norfolk	0.0%	640,220	2%	261,837	261,837	Norfolk	809,100
Fort McMurray	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300	777,300		0.0%		0.0%	Fort McMurray	12,436,800	12,436,800	777,300	-7,434,400	-464,650	-	0	777,300	Fort McMurray	0.0%	1,149,020	3%	469,926	469,926	Fort McMurray	777,300
Fort Dodge	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500	711,500		0.0%		0.0%	Fort Dodge	11,384,000	11,384,000	711,500	-8,487,200	-530,450	-	0	711,500	Fort Dodge	0.0%	2,201,820	6%	900,500	900,500	Fort Dodge	711,500
San Antonio	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	615,250	84,800	2.4%	20,000	0.4%	San Antonio	9,844,000	9,948,800	621,800	-9,922,400	-620,150	-	0	621,800	San Antonio	0.0%	3,637,020	10%	1,487,468	1,487,468	San Antonio	615,250
Expansion Team 1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-		0.0%		0.0%	Expansion Team 1	0	0	0	-19,871,200	-1,241,950	-	0	0	Expansion Team 1	0.0%	13,585,820	39%	5,556,328	5,556,328	Expansion Team 1	-
Expansion Team 2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-		0.0%		0.0%	Expansion Team 2	0	0	0	-19,871,200	-1,241,950	-	0	0	Expansion Team 2	0.0%	13,585,820	39%	5,556,328	5,556,328	Expansion Team 2	-
																	3,580,960		4,815,004				$510,821,564	$997,698	-$118,747,949		14,346,510	$717,326	$1,020,115			cut line		14,346,509
																	99,471	A	133,750				$15,963,174	$1,032,650			448,328	$22,416	102%			13,585,820		1,793,314
																	0.70%		0.94%				$16,522,400	$341,634			22,416		$1,032,650			sum		685,213
																																35,078,760
																	105,600	M	337,501	Projected league minimum for 2013			$4,300
																				2012 League Minimum			$2,500
																					average		1,241,950
																					16-week		19,871,200
																					Wkly avg P.S.		$42,840
																					Multiplier for lg min		10%